Is Adani Wilmar a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Adani Wilmar Ltd is a good quality company .

Is Adani Wilmar undervalued or overvalued?

The key valuation ratios of Adani Wilmar Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone .

What is Adani Wilmar share price return in the past 10 years?

Data is not available for this company

Is Adani Wilmar a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Adani Wilmar Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

Adani Wilmar Ltd - Stock Valuation and Financial Performance

Name: Adani Wilmar
Brand: Adani Wilmar

BSE: 543458 | NSE: AWL | Edible Oil | Mid Cap

Place order

Adani Wilmar Share Price

₹294.45 -32.65 -9.98%
as on 21-Nov'24 16:59

10 Year X-Ray of Adani Wilmar:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
ROCE % ⓘ	15%	17.5%	19.5%	22.2%	26.9%	27.5%	21.7%	20.2%	15.5%	10.3%	-
Value Creation Index ⓘ	0.3	0.6	0.7	1.0	1.4	1.5	0.9	0.8	0.4	-0.1	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	14,797	17,686	22,973	26,347	28,802	29,657	37,090	52,302	55,262	49,243	52,888
Sales YoY Gr.	-	19.5%	29.9%	14.7%	9.3%	3%	25.1%	41%	5.7%	-10.9%	-
Adj EPS ⓘ	0.9	1.2	1.6	3.4	3.9	4.5	5.7	6.6	1.9	4.3	8.1
YoY Gr.	-	36.4%	36.7%	108.5%	14.6%	14.8%	25.6%	17.2%	-70.9%	121.8%	-
BVPS (₹) ⓘ	7.8	9.1	11.2	14.5	17.7	21.1	26.8	56.8	61.5	63.7	68.6
Adj Net Profit ⓘ	100	137	188	391	448	514	646	860	250	556	1,053
Cash Flow from Ops. ⓘ	115	53.5	-64	1,601	1,680	793	741	1,192	514	366	-
Debt/CF from Ops. ⓘ	13.5	37.5	-41	1.4	1.1	2.9	4	2.1	4.1	5.9	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	14.3%	11.3%	9.9%	-10.9%
Adj EPS ⓘ	19.2%	1.8%	-8.8%	121.8%
BVPSⓘ	26.3%	29.2%	33.4%	3.6%
Share Price	-	-	-	-8%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Return on Equity % ⓘ	12.1	14.2	16.2	26.7	24.4	23.2	23.6	16.5	3.3	6.8	12.3
Op. Profit Mgn % ⓘ	3.3	3	2.9	3.6	4.2	5	3.6	3.5	2	3.1	3.9
Net Profit Mgn % ⓘ	0.7	0.8	0.8	1.5	1.6	1.7	1.7	1.6	0.5	1.1	2
Debt to Equity ⓘ	1.7	1.9	2.1	1.4	0.9	1	1	0.3	0.3	0.3	0
Working Cap Days ⓘ	66	68	66	71	79	78	67	65	73	79	44
Cash Conv. Cycle ⓘ	34	33	27	25	1	9	43	46	49	49	10

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 12.20%

Sales growth has been subdued in last 3 years 9.91%

Net Profit has been subdued in last 3 years -8.84%

Sales growth is not so good in last 4 quarters at 2.96%

Latest Financials - Adani Wilmar Ltd.

	Standalone	Consolidated
TTM EPS (₹)	8.1	7.6
TTM Sales (₹ Cr.)	52,888	54,695
BVPS (₹.) ⓘ	68.6	68.8
Reserves (₹ Cr.) ⓘ	8,790	8,813
P/BV ⓘ	4.77	4.75
PE ⓘ	40.38	43.30

From the Market
52 Week Low / High (₹)	285.85 / 410.00
All Time Low / High (₹)	221.00 / 878.35
Market Cap (₹ Cr.)	42,512
Equity (₹ Cr.)	130
Face Value (₹)	1
Industry PE ⓘ	50.4

Management X-Ray of Adani Wilmar:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Adani Wilmar

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Adani Wilmar

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Sales	14,797	17,686	22,973	26,347	28,802	29,657	37,090	52,302	55,262	49,243
Operating Expenses ⓘ	14,379	17,162	22,322	25,435	27,700	28,345	35,763	50,577	54,348	48,104
Manufacturing Costs	1,093	1,310	1,501	1,661	853	953	1,990	1,243	1,496	1,581
Material Costs	12,294	14,689	19,526	22,045	25,142	25,370	31,518	47,091	50,245	43,470
Employee Cost	123	156	178	255	206	224	321	358	343	374
Other Costs ⓘ	869	1,008	1,118	1,473	1,499	1,799	1,934	1,885	2,264	2,679
Operating Profit ⓘ	418	524	651	912	1,102	1,312	1,327	1,725	914	1,138
Operating Profit Margin (%)	2.8%	3.0%	2.8%	3.5%	3.8%	4.4%	3.6%	3.3%	1.7%	2.3%
Other Income ⓘ	84	81	133	98	120	108	104	169	959	293
Interest ⓘ	307	314	328	298	470	569	407	525	729	674
Depreciation ⓘ	85	103	119	146	182	242	268	285	319	322
Exceptional Items ⓘ	-25	-21	11	0	0	0	0	0	0	-54
Profit Before Tax ⓘ	85	166	348	566	570	609	757	1,084	825	381
Tax ⓘ	29	28	118	191	205	214	103	276	217	103
Profit After Tax	56	138	230	375	365	395	655	808	607	278
PAT Margin (%)	0.4%	0.8%	1.0%	1.4%	1.3%	1.3%	1.8%	1.5%	1.1%	0.6%
Adjusted EPS (₹)	0.5	1.2	2.0	3.3	3.2	3.5	5.7	6.2	4.7	2.1
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Equity and Liabilities
Shareholders Fund	892	1,035	1,280	1,655	2,019	2,412	3,067	7,378	7,988	8,272
Share Capital ⓘ	114	114	114	114	114	114	114	130	130	130
Reserves ⓘ	778	920	1,166	1,540	1,905	2,298	2,952	7,248	7,858	8,142
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	1,501	1,787	2,388	2,025	1,741	2,161	2,675	2,385	2,125	2,174
Long Term Debt	710	612	463	190	965	1,146	1,024	0	0	0
Short Term Debt	791	1,175	1,925	1,835	776	1,015	1,651	2,385	2,125	2,174
Trade Payables	2,206	3,113	2,993	5,141	6,615	5,697	5,192	8,569	7,617	6,412
Others Liabilities ⓘ	372	616	705	828	1,015	1,356	2,141	1,919	1,889	1,945
Total Liabilities ⓘ	4,971	6,550	7,367	9,649	11,390	11,627	13,076	20,251	19,619	18,803
Fixed Assets
Gross Block	1,767	2,327	2,172	2,636	3,499	4,547	4,753	5,476	5,961	6,403
Accumulated Depreciation	391	493	222	364	545	787	1,051	1,330	1,585	1,855
Net Fixed Assetsⓘ	1,375	1,834	1,950	2,273	2,954	3,759	3,703	4,146	4,377	4,548
CWIP ⓘ	81	123	70	443	570	325	531	262	323	864
Investmentsⓘ	255	47	52	53	54	55	106	286	288	230
Inventories	1,595	2,640	2,896	3,748	4,042	3,826	4,778	7,377	7,096	6,924
Trade Receivables	556	656	842	1,212	1,262	921	1,515	2,142	1,937	1,741
Cash Equivalents	555	642	894	1,060	1,189	1,416	1,188	4,446	3,534	2,662
Others Assetsⓘ	554	608	662	860	1,320	1,324	1,256	1,593	2,064	1,833
Total Assets ⓘ	4,971	6,550	7,367	9,649	11,390	11,627	13,076	20,251	19,619	18,803

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Cash Flow From Operating Activity ⓘ	115	53	-64	1,601	1,680	793	741	1,192	514	366
PBT ⓘ	85	166	348	566	570	609	757	1,084	825	381
Adjustment ⓘ	209	227	166	398	394	790	340	597	653	696
Changes in Working Capital ⓘ	-176	-293	-528	721	850	-485	-62	-261	-824	-569
Tax Paid ⓘ	-2	-47	-49	-84	-133	-121	-294	-229	-139	-142
Cash Flow From Investing Activity ⓘ	484	-308	-396	-916	-935	-518	-499	-3,848	599	139
Capex	-141	-296	-203	-858	-908	-631	-462	-520	-668	-911
Net Investments	465	-76	-251	-127	-124	41	-49	-3,230	1,084	833
Others ⓘ	159	64	57	69	97	72	12	-98	183	217
Cash Flow From Financing Activityⓘ	-579	264	459	-645	-742	-7	-531	2,682	-919	-619
Net Proceeds from Shares ⓘ	62	0	0	0	0	0	0	3,507	0	0
Net Proceeds from Borrowing ⓘ	476	68	0	0	875	219	18	-1,194	-121	0
Interest Paid ⓘ	-173	-201	-198	-220	-338	-404	-336	-305	-433	-603
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	-944	397	658	-425	-1,280	177	-214	674	-365	-16
Net Cash Flow ⓘ	20	10	-1	39	2	268	-289	26	194	-114

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Ratios
ROE (%)	6.73	14.37	19.84	25.54	19.88	17.81	23.89	15.47	7.9	3.42
ROCE (%)	14.96	17.51	19.45	22.16	26.85	27.51	21.7	20.24	15.54	10.27
Asset Turnover Ratio	2.91	3.08	3.32	3.1	2.74	2.59	3.02	3.15	2.79	2.58
PAT to CFO Conversion(x)	2.05	0.38	-0.28	4.27	4.6	2.01	1.13	1.48	0.85	1.32
Working Capital Days
Receivable Days	16	12	12	14	16	13	12	13	13	14
Inventory Days	35	43	44	46	49	48	42	42	47	52
Payable Days	21	28	33	41	70	57	13	11	13	18

Adani Wilmar Ltd Stock News

Adani Wilmar Ltd FAQs

What is the share price of Adani Wilmar?

Company share prices are keep on changing according to the market conditions. The closing price of Adani Wilmar on 21-Nov-2024 16:59 is ₹294.4.

What is the market cap of Adani Wilmar?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of Adani Wilmar stood at ₹42,512.5.

What is the P/E ratio of Adani Wilmar?

The latest P/E ratio of Adani Wilmar as of 21-Nov-2024 16:59 is 40.38.

What is the P/B ratio of Adani Wilmar?

The latest P/B ratio of Adani Wilmar as of 21-Nov-2024 16:59 is 4.77.

What is the 52-week high and low of Adani Wilmar?

The 52-week high of Adani Wilmar is ₹410.0 and the 52-week low is ₹285.9.

What is the TTM revenue of Adani Wilmar?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Adani Wilmar is ₹52,888 ( Cr.) .

About Adani Wilmar Ltd

Adani Wilmar is one of the few large FMCG food companies in India to offer most of the primary kitchen commodities for Indian consumers, including edible oil, wheat flour, rice, pulses and sugar. Commodities, such as edible oils, wheat flour, rice, pulses and sugar, account for approximately 66% of the spend on primary kitchen commodities in India. The company offers a range of staples such as wheat flour, rice, pulses and sugar. Its products are offered under a diverse range of brands across a broad price spectrum and cater to different customer groups. The company’s portfolio of products spans across three categories: (i) edible oil, (ii) packaged food and FMCG, and (iii) industry essentials. A significant majority of its sales pertain to branded products accounting for approximately 73% of its edible oil and food and FMCG sales volume for the financial year 2021 (excluding industry essentials which were offered on a non-branded basis).

The company operates an integrated manufacturing infrastructure to derive cost efficiency across its different business lines. Its integration includes the following means: (i) backward and forward integration. Most of its crushing units are fully integrated with refineries to refine crude oil it produces in-house. It further derive de-oiled cakes from crushing and use palm stearin derived from palm oil refining to manufacture oleochemical products, such as soap noodles, stearic acid and glycerin, and FMCG, such as soaps and handwash; (ii) integration of manufacturing capabilities of edible oils and packaged foods at the same locations. Such integrated manufacturing infrastructure has enabled it to share supply chain, storage facilities, distribution network and experienced manpower among different products and reduce the overall costs for processing and logistics.

Business area of the company

The company is one of the few large FMCG food companies in India to offer most of the essential kitchen commodities for Indian consumers, including edible oil, wheat flour, rice, pulses and sugar. Its products are offered under a diverse range of brands across a broad price spectrum and cater to different customer groups.

Awards, accreditations and recognitions

2016: Certificate for ‘India’s Most Admired Brand’ for 2016-2017.
2016: ‘Fortune Foods’ was ranked as ‘India’s Most Attractive Edible Oil Brand’ by India’s Most Attractive Brands, 2016 in a study covering 10,000 brands across 16 cities.
2017: ‘Superbrands 2017’ status was conferred upon ‘Fortune’ by the Independent Superbrands Council.
2018: ‘Social Impact Award for Best Public Health Initiative’ – Silver for ‘SuPoshan’, as part of the ACEF Asian Leadership Award, 2018 for Excellence in CSR.
2020: Commendation certificate for ‘Strong Commitment in Food Safety’ for Neemuch unit, as part of the Confederation of Indian Industry (“CII”) Award for Food Safety, 2020.
2020: Commendation certificate for ‘Significant Achievement on Food Safety’ for Unit-1, Krishnapatnam, as part of the CII Award for Food Safety, 2020.
2021: Certificate of Appreciation for contribution towards ‘Healthcare Services to prevent Malnutrition & Anemia’ as part of the Times CSR Awards, 2021 (Gujarat).
2021: Angshu Mallick awarded the Globoil ‘Man of the Year’ award as part of the World’s Leading Edible Oil and Agri Trade Conference, 2021.

Major events and milestones

1999: Incorporated in January 1999.
2001: Commissioned edible oil refinery of 600 TPD at Mundra.
2001: ‘Fortune’ brand of edible oils was launched in northern and western India.
2005: Acquisition of the Mantralayam unit.
2006: Acquisition of the Bundi and Haldia units.
2009: Acquisition of the Shujalpur, Nagpur, Chhindwara and Neemuch units.
2010: Acquisition of Rajshri Packagers Limited, Mangalore.
2010: Acquisition of Satya Sai Agroils Private Limited.
2010: Launched ‘King’s’, ‘Bullet’ and ‘Ivory’ brands and ‘Raag Gold’ refined palmolein oil.
2011: Acquisition of Acalmar Oils and Fats Limited.
2011: Launch of ‘Pilaf Gold Pure Basmati Rice’.
2012: Addition of the Alwar and Mundra Castor units.
2013:‘Fortune Rice Bran Health Oil’ was launched.
2014: Commenced production at state-of-the-art oleochemical manufacturing complex at Mundra.
2014: Launch of ‘Fortune Besan’.
2014: Launch of ‘Fortune Pulses’.
2015: Launch of ‘Fortune Soya Nuggets’ and ‘Fortune Basmati Rice’.
2016: Launch of ‘Fortune Vivo Pro Sugar Conscious Oil’.
2018: Launch of ‘Fortune Chakki Fresh Atta’ in Delhi NCR and Uttar Pradesh.
2018: Acquisition of an edible oil refinery from Gokul Refoils and Solvent Limited at Haldia.
2018: Acquisition of an edible oil refinery at Paradip from Cargill India Private Limited.
2018: Acquisition of a rice plant at Ferozepur from Ferozepur Foods Energy Private Limited.
2019: Acquisition of an edible oil refinery from Louis Dreyfus Company India Private Limited at Nellore.
2020: Launch of the new ‘Fortune’ logo.
2020: Launch of ‘Fortune Super Food Khichdi’.
2020: Launch of ‘Alife Soap’ in the personal and skin care category.
2021: Launch of ‘Fortune Sugar’ and ‘Fortune Soya Chunkies’.
2021: Launch of personal care products like handwash and hand sanitizer under the ‘Alife’ range.
2021: Set up ‘Fortune Mart’ stores at various locations.
2021: Acquisition of Adani Wilmar.