Associated Alcohols & Breweries Ltd.
NSE: ASALCBRBreweries & Distilleries
Share price
₹573.20
-2.86% close of 8 Oct 2026
Price-based ratios (P/B, dividend yield, EV/EBITDA) are as of 7 Oct 2026, the close above is 8 Oct 2026.
Business score
How strong the business is, in one number. The parts behind it are in Pro.
55
out of 100 · worked out 8 Oct 2026
Your ratios
The numbers you want to see first. Tap Edit to change them.
Market cap
₹1,146 Cr
P/E ratio
13.9
P/B ratio
1.7
ROCE
18.0%
ROE
14.5%
Dividend yield
0.3%
Price & valuation chart
How the share price and its valuation have moved. Hover over the chart to see any day. Prices as of the last close.
Answers
Simple answers to the questions investors ask most, from the company's own numbers.
How fast it has been growing
Our sales figures for this company step up at Jun 2024 and we hold nothing that says why, so we cannot honestly quote a growth rate across it.
Whether it grew faster than its sector
Our sales figures for this company step up at Jun 2024 and we hold nothing that says why, so there is no honest growth rate of its own to set against its sector.
Room to re-rate, or risk of de-rating
Too little price history yet to compare it with its own past.
Whether growth justifies the valuation
It has no steady three-year profit record yet, so growth cannot be weighed against the price.
| Profit growth | Price per ₹1 profit | Per 1% growth | |
|---|---|---|---|
| Associated Alcohols & Breweries Ltd. — this one | — | 13.9× | — |
| United Spirits Limited | 23%/yr | 51.6× | ₹2.2 |
| Radico Khaitan Limited | 41%/yr | 83.8× | ₹2.0 |
| United Breweries Limited | 2%/yr | 87.4× | ₹43.7 |
| Allied Blenders and Distillers Limited | 422%/yr | 87.0× | — |
| Tilaknagar Industries Limited | 51%/yr | 59.6× | ₹1.2 |
Compared with companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
How it compares with its peers
Against companies the exchange files under the same label (Breweries & Distilleries), it ranks 6 of 16 on returns, 15 of 16 on growth, 9 of 16 on margin. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
What makes it hard to beat — and is that still true?
A narrow advantage: it earns 18% on capital, ahead of 63% of companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
Whether its growth pays for itself
No — Over the last five years it made ₹178 crore of cash from the business but spent ₹188 crore on plant and equipment, ₹10 crore more than it made; the gap was from lenders and shareholders. And the profit is real: of every 100 rupees it reported over 7 years, about 92 arrived as cash. Its cash comes back more slowly than it used to: it went from being paid 28 days before it paid its own suppliers to waiting 61 days for its cash.
Profit reality check
Is the profit real cash? Simple checks on the accounts. Facts only, not advice.
7 of 9 checks clear · 78%
Latest result
What the last results showed. Whether management kept its word is in Pro.
Results are expected soon.
Checklist before you investPRO
Points for and against, in one list.
Key numbers & peers
The main numbers grouped by topic, and how the company compares with similar ones.
Price
- Market cap
- ₹1,146 Cr
- Prev close
- ₹573.20
- 52w High
- ₹1,277
- 52w Low
- ₹567
- Enterprise value
- ₹1,188 Cr
- Beta
- 1.3
- Price CAGR 1y
- -40.0%
- Price CAGR 3y
- 8.0%
- Price CAGR 5y
- 2.0%
- Price CAGR 10y
- 16.0%
Ratios
- Return on assets
- 10.3%
- PEG ratio
- —
- P/E ratio
- 13.9
- P/B ratio
- 1.7
- EV / EBITDA
- 8.7
- Industry P/E
- 35.7
- ROCE
- 18.0%
- ROCE 5y average
- 16.0%
- ROE
- 14.5%
- Debt / Equity
- 0.1
- Interest coverage
- 20.7
- Dividend yield
- 0.3%
- ROE 3y average
- —
- ROE last year
- 15.0%
Annual P&L
- Annual revenue
- ₹1,020 Cr
- Annual profit
- ₹88 Cr
- Operating margin
- 14.0%
- Net profit margin
- 8.6%
- EBITDA margin
- 14.0%
- Sales growth 3y
- 68.6%
- Sales growth 5y
- 74.0%
- Profit growth 3y
- —
- Profit growth 5y
- —
- EPS
- ₹44.1
- Sales growth TTM
- -5.0%
- Profit growth TTM
- -5.0%
- Dividend payout
- 5.0%
Quarter P&L
- Sales latest quarter
- ₹281 Cr
- Profit latest quarter
- ₹18 Cr
- YoY quarterly sales growth
- 5.3%
- YoY quarterly profit growth
- -25.0%
- OPM latest quarter
- 10.6%
Balance Sheet
- Book Value
- ₹348
- Face Value
- ₹10.0
- Total debt
- ₹69 Cr
- Total cash
- ₹19 Cr
- Borrowings
- ₹69 Cr
- Reserves / Equity
- 33.8
Cash Flow
- Operating cash flow
- ₹52 Cr
- Free cash flow
- -₹0 Cr
- FCF yield
- -0.6%
- Net cash flow
- ₹10 Cr
Shareholding
- Promoter holding
- 62.4%
- FII holding
- 0.7%
- DII holding
- 1.3%
- Public holding
- 35.7%
Peer comparison
| Company | Price ₹ | P/E | Mkt cap ₹ Cr | Div yield % | Profit qtr ₹ Cr | Profit var % | Sales qtr ₹ Cr | Sales var % | ROCE % |
|---|---|---|---|---|---|---|---|---|---|
| United Spirits | 1,344.00 | 52.6 | 97,472 | 1.26 | 463.0 | -20.5 | 2,708.0 | -10.4 | 26.4 |
| Radico Khaitan | 4,495.00 | 84.2 | 59,827 | 0.20 | 229.6 | 69.2 | 1,683.7 | 11.8 | 24.1 |
| United Breweries | 1,185.70 | 90.7 | 31,344 | 0.84 | 166.3 | -9.5 | 3,066.9 | 7.1 | 10.7 |
| Allied Blenders | 694.25 | 87.1 | 19,434 | 0.78 | 45.4 | -13.0 | 978.9 | 6.1 | 18.4 |
| Tilaknagar Inds. | 551.55 | 60.6 | 13,690 | 0.18 | 31.6 | -30.3 | 1,046.0 | 155.7 | 11.4 |
| Piccadily Agro | 589.00 | 41.3 | 5,803 | 0.17 | 21.4 | 16.3 | 251.2 | 17.4 | 18.0 |
| India Glycols | 382.70 | 8.1 | 2,567 | 1.96 | 96.8 | 32.2 | 1,130.4 | 8.6 | 12.4 |
| Assoc.Alcohols | 590.10 | 14.3 | 1,182 | 0.34 | 17.8 | -24.6 | 280.9 | 5.3 | 18.0 |
| Median | 311.55 | 43.4 | 1,125 | 0.20 | 21.4 | 16.3 | 251.2 | 12.3 | 11.9 |
Competes with: Allied Blenders and Distillers Limited, Globus Spirits Limited, India Glycols Limited, Piccadily Agro Industries Limited, Radico Khaitan Limited, Tilaknagar Industries Limited, United Breweries Limited, United Spirits Limited
Quarterly results
Sales and profit for each of the last 13 quarters. Newest on the right. ₹ crore.
| Line item | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 67 | 77 | 75 | 73 | 252 | 255 | 327 | 242 | 267 | 254 | 260 | 239 | 281 |
| Expenses | 57 | 70 | 69 | 63 | 224 | 230 | 287 | 207 | 230 | 230 | 219 | 198 | 251 |
| Material Cost | 149 | 157 | 164 | 142 | 164 | ||||||||
| Change in Inventories | 12 | 6.81 | -23 | -20 | 14 | ||||||||
| Purchases of Stock-in-Trade | 0 | 0 | 0 | 0 | 0 | ||||||||
| Employee Cost | 13 | 13 | 16 | 17 | 16 | ||||||||
| Other Expenses | 59 | 57 | 65 | 63 | 63 | ||||||||
| Operating Profit | 10 | 7 | 6 | 10 | 28 | 25 | 40 | 35 | 37 | 24 | 42 | 40 | 30 |
| OPM % | 15 | 9.37 | 8.24 | 13 | 11 | 9.80 | 12 | 15 | 14 | 9.46 | 16 | 17 | 11 |
| Other Income | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 3 |
| Exceptional items (within Other Income) | 0 | 0 | 0 | 0 | 0 | ||||||||
| Interest | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 3 | 2 |
| Depreciation | 2 | 2 | 4 | 2 | 4 | 4 | 4 | 5 | 6 | 6 | 7 | 7 | 7 |
| Profit before tax | 6 | 4 | 3 | 6 | 24 | 21 | 35 | 30 | 32 | 18 | 36 | 32 | 24 |
| Tax % | 60 | 25 | 9 | 59 | 26 | 27 | 26 | 25 | 26 | 24 | 23 | 28 | 26 |
| Net Profit | 2 | 3 | 3 | 2 | 18 | 15 | 26 | 22 | 24 | 14 | 27 | 24 | 18 |
| EPS in Rs | 1.37 | 1.50 | 1.74 | 1.31 | 9.78 | 8.47 | 14 | 12 | 13 | 7.38 | 14 | 12 | 8.88 |
| Diluted EPS in Rs | 12 | 7.48 | 28 | 12 | 8.88 |
Profit & loss
Yearly sales, costs and profit for 12 years, plus the last 12 months (TTM). ₹ crore.
| Line item | Mar 2006 | Mar 2007 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
| Sales | 92 | 64 | 157 | 213 | 298 | 1,076 | 1,019 | 1,034 |
| Expenses | 89 | 60 | 145 | 195 | 268 | 947 | 877 | 898 |
| Material Cost | 611 | |||||||
| Change in Inventories | -24 | |||||||
| Purchases of Stock-in-Trade | 0 | |||||||
| Employee Cost | 59 | |||||||
| Other Expenses | 244 | |||||||
| Operating Profit | 3 | 3 | 12 | 18 | 31 | 128 | 143 | 136 |
| OPM % | 3.60 | 4.70 | 7 | 9 | 10 | 12 | 14 | 13 |
| Other Income | 3 | 4 | 3 | 5 | 4 | 5 | 6 | 7 |
| Exceptional items (within Other Income) | 0 | |||||||
| Interest | 3 | 2 | 4 | 7 | 7 | 6 | 6.22 | 7 |
| Depreciation | 3 | 3 | 5 | 7 | 10 | 17 | 24 | 26 |
| Profit before tax | 1 | 2 | 6 | 10 | 18 | 110 | 118 | 111 |
| Tax % | -184 | 20 | 40 | 40 | 33 | 26 | 25 | |
| Net Profit | 3 | 1 | 3 | 6 | 12 | 81 | 88 | 83 |
| EPS in Rs | 1.83 | 3.23 | 6.82 | 45 | 44 | 42 | ||
| Diluted EPS in Rs | 46 | |||||||
| Dividend Payout % | 0 | 14 | 0 | 0 | 4 | 4 | 5 |
Compounded growth
Average yearly growth over different spans, as stored. A span can cross a demerger or an acquisition.
Compounded sales growth
- 10 years
- —
- 5 years
- 74%
- 3 years
- 69%
- TTM
- -5%
Compounded profit growth
- 10 years
- —
- 5 years
- —
- 3 years
- —
- TTM
- -5%
Stock price CAGR
- 10 years
- 16%
- 5 years
- 2%
- 3 years
- 8%
- 1 year
- -40%
Return on equity
- 10 years
- —
- 5 years
- —
- 3 years
- —
- Last year
- 15%
Balance sheet
What the company owns and what it owes, at the end of each year. ₹ crore.
| Line item | Mar 2006 | Mar 2007 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity Capital | 7 | 7 | 9 | 9 | 9 | 18 | 20 |
| Reserves | 22 | 23 | 42 | 48 | 59 | 502 | 675 |
| Borrowings | 36 | 35 | 64 | 92 | 45 | 102 | 69 |
| Other Liabilities | 21 | 20 | 50 | 43 | 58 | 96 | 92 |
| Minority Interest | 0 | ||||||
| Total Liabilities | 86 | 84 | 165 | 191 | 170 | 718 | 856 |
| Fixed Assets | 32 | 35 | 89 | 98 | 94 | 351 | 395 |
| CWIP | 3 | 2 | 8 | 0 | 2 | 32 | 19 |
| Investments | 2 | 0 | 4 | 4 | 3 | 64 | 108 |
| Other Assets | 49 | 47 | 65 | 89 | 71 | 271 | 333 |
| Total Assets | 86 | 84 | 165 | 191 | 170 | 718 | 856 |
Cash flows
Real money coming in and going out each year — from the business, from investments and from loans. ₹ crore.
| Line item | Mar 2006 | Mar 2007 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -2 | 3 | 18 | -13 | 47 | 74 | 52 |
| Cash from Investing Activity | -2 | -2 | -37 | -9 | -6 | -83 | -88 |
| Cash from Financing Activity | 6 | -2 | 22 | 28 | -47 | 1 | 46 |
| Net Cash Flow | 2 | -1 | 2 | 5 | -5 | -8 | 10 |
| Free Cash Flow | -5 | 0 | -18 | -22 | 42 | -12 | 0.09 |
Ratios
How fast customers pay, how long stock sits, and how well capital earns — year by year.
| Line item | Mar 2006 | Mar 2007 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Debtor Days | 98 | 93 | 20 | 13 | 10 | 13 | 15 |
| Inventory Days | 97 | 118 | 83 | 72 | 63 | 98 | 125 |
| Days Payable | 78 | 86 | 85 | 42 | 53 | 32 | 30 |
| Cash Conversion Cycle | 118 | 125 | 19 | 43 | 20 | 80 | 110 |
| Working Capital Days | 123 | 177 | -28 | 16 | -11 | 29 | 61 |
| ROCE % | 5 | 13 | 17 | 18 |
Price trend
The price as a Renko brick chart: small moves drop out so the bigger path stands out.
Every brick is the same size, about one typical day's move. A new brick needs a full brick's move; turning the other way needs two. Bricks show where the price went, not where it will go.
Open interestPRO
Where option traders are positioned on this stock.
Industry numbers
The numbers that matter most in this industry, from the company's own filings.
1 when an audit qualification is filed as repetitive
0.00flag
2026-03-31
the company's own unlisted debt securities in default at period end
0.00cr
2026-06-30
the company's own loans / revolving facilities in default at period end (standalone filing)
0.00cr
2026-06-30
net debt from the filed balance sheet at the newest year end: Borrowings − Cash Equivalents − Investments (Current); negative = net cash
41.49inr_cr
2026-03-31
guarantees / comfort given for promoter, promoter group, directors and KMP
0.00cr
2026-03-31
loans outstanding to promoter, promoter group, directors and KMP (governance filing)
0.54cr
2026-03-31
security given for the borrowing of promoter, promoter group, directors and KMP
0.00cr
2026-03-31
News
News and filings about Associated Alcohols & Breweries Ltd.. Open one to see why it matters.
No recent news for this company.
Supply chain
Who it buys from, sells to and competes with — as recorded in our map of company links.
Competes with
Uses as raw material
- Broken rice
- Coal / briquettes / husk (boiler fuel)
- Glass bottles
- Jowar (sorghum)
- Maize
- PET resin
Depends on the price of
- coal
- corn
Sells to
- Bharat Petroleum Corporation · Grain-based ethanol (EBP programme)
- Hindustan Petroleum Corporation Limited · Grain-based ethanol (EBP programme)
- Inbrew Beverages · Contract-manufactured/licensed IMFL (Blue Riband Gin, Bagpiper, White Mischief)
- Indian Oil Corporation · Grain-based ethanol (EBP programme)
- United Spirits Limited · Contract-manufactured/licensed IMFL (Black & White, Smirnoff, VAT69, McDowell's)
About
What the company is, from our own records: where it sits, where it makes things, and what it is made of.
- Sector
- Fast Moving Consumer Goods
- Industry
- Breweries & Distilleries
- Classification
- Fast Moving Consumer Goods › Breweries & Distilleries
- ISIN
- INE073G01016
Business segments
- Portable Alcohol Division · 75%
- Ethanol Division · 25%
Plants
- AABL Barwaha Distillery Complex
News impact
Big market events that reach Associated Alcohols & Breweries Ltd., and how the effect spreads.
No recent market events reach this company.
Dividends, splits & big trades
Money paid out, share splits and buybacks, and big buys or sells by funds and insiders.
Dividends
| 9 Sep 2026 | unspecified | ₹2 |
|---|---|---|
| 25 Jul 2025 | unspecified | ₹2 |
| 26 Jul 2024 | unspecified | ₹2 |
| 26 Jul 2023 | unspecified | ₹1 |
| 28 Jul 2022 | unspecified | ₹1 |
| 12 Aug 2021 | unspecified | ₹1 |
| 27 Aug 2020 | unspecified | ₹1 |
Splits, bonuses & buybacks
- daily-prices repair: 6 rows from NSE's archive (replace 1, delete 0, insert 5), 2023-11-12..2026-02-01 (docs/flat_day_repair.md)1× · 12 Nov 2023
- bse-history fill: 1015 BSE bars before cutoff, code 507526, seam residual 0.99961× · 12 Feb 2020
- bse-history step 1/2: pre-listing action read from BSE's ruling (d1 0.000)0.5× · 10 Mar 2016
Documents
Annual reports, results presentations and earnings calls, straight from the source.
- Annual report · 2025-2619 Aug 2026
- Earnings call27 Jul 2026
- Results presentation30 Jun 2026
- Annual report · 2024-258 Jul 2025
Facts from company filings and exchange data. Not investment advice: nothing here tells you to buy or sell.