Integrated Filing — IndAS
General information about company
| Scrip Code |
544203 |
| NSE Symbol |
ABDL |
| MSEI Symbol |
NA |
| ISIN |
INE552Z01027 |
| Name of company |
Allied Blenders and Distillers Limited |
| Type of company |
Main Board |
| Class of security |
Equity |
| Date of start of financial year |
01-04-2025 |
| Date of end of financial year |
31-03-2026 |
| Date of board meeting when results were approved |
04-11-2025 |
| Date on which prior intimation of the meeting for considering financial results was informed
to the exchange |
28-10-2025 |
| Description of presentation currency |
INR |
| Level of rounding used in financial results |
Lakhs |
| Reporting Type |
Quarterly |
| Reporting Quarter |
Second quarter |
| Nature of report standalone or consolidated |
Consolidated |
| Whether results are audited or unaudited for the quarter ended |
Unaudited |
| Whether results are audited or unaudited for the Year to date for current period ended/year ended |
Unaudited |
| Segment Reporting |
Single segment |
| Description of single segment |
Manufacture, purchase and sale of alcoholic beverages |
| Start date and time of board meeting |
04-11-2025 16:30:00 |
| End date and time of board meeting |
04-11-2025 18:50:00 |
| Whether cash flow statement is applicable on company |
Yes |
| Type of cash flow statement |
Cash Flow Indirect |
| Declaration of unmodified opinion or statement on impact of audit qualification |
Declaration of unmodified opinion |
Financial Results Ind-AS
Amount in (Lakhs)
| Particulars |
3 months/ 6 months ended (dd-mm-yyyy) |
Year to date figures for current period ended (dd-mm-yyyy) |
| A |
Date of start of reporting period |
01-07-2025 |
01-04-2025 |
| B |
Date of end of reporting period |
30-09-2025 |
30-09-2025 |
| C |
Whether results are audited or unaudited |
Unaudited |
Unaudited |
| D |
Nature of report standalone or consolidated |
Consolidated |
Consolidated |
| 1 |
Income |
|
Revenue from operations |
1,95,259.44 |
3,72,896.45 |
|
Other income |
475.74 |
1,184.64 |
|
Total income |
1,95,735.18 |
3,74,081.09 |
| 2 |
Expenses |
| (a) |
Cost of materials consumed |
54,353.27 |
1,01,206.26 |
| (b) |
Purchases of stock-in-trade |
216.97 |
422.03 |
| (c) |
Changes in inventories of finished goods,
work-in-progress and stock-in-trade |
436.53 |
5,785.39 |
| (d) |
Employee benefit expense |
6,394.36 |
11,351.26 |
| (e) |
Finance costs |
2,980.88 |
5,729.20 |
| (f) |
Depreciation, depletion and amortisation expense
|
1,650.00 |
3,205.16 |
| (f) |
Other Expenses |
| 1 |
Excise duty |
96,253.79 |
1,81,605.19 |
| 2 |
Other Expenses |
25,062.42 |
48,825.42 |
|
Total other expenses |
1,21,316.21 |
2,30,430.61 |
|
Total expenses |
1,87,348.22 |
3,58,129.91 |
| 3 |
Total profit before exceptional items and tax |
8,386.96 |
15,951.18 |
| 4 |
Exceptional items |
0.00 |
0.00 |
| 5 |
Total profit before tax |
8,386.96 |
15,951.18 |
| 6 |
Tax expense |
|
| 7 |
Current tax |
2,450.00 |
4,683.00 |
| 8 |
Deferred tax |
(354.75) |
(606.95) |
| 9 |
Total tax expenses |
2,095.25 |
4,076.05 |
| 10 |
Net movement in regulatory deferral account balances related to profit or loss and
the related deferred tax movement |
0.00 |
0.00 |
| 11 |
Net Profit Loss for the period from
continuing operations |
6,291.71 |
11,875.13 |
| 12 |
Profit (loss) from discontinued operations before tax |
0.00 |
0.00 |
| 13 |
Tax expense of discontinued operations |
0.00 |
0.00 |
| 14 |
Net profit (loss) from discontinued
operation after tax |
0.00 |
0.00 |
| 15 |
Share of profit (loss) of associates and joint ventures accounted for using equity
method |
0.00 |
0.00 |
| 16 |
Total profit (loss) for period |
6,291.71 |
11,875.13 |
| 17 |
Other comprehensive income net of taxes |
48.82 |
83.81 |
| 18 |
Total Comprehensive Income for the period |
6,340.53 |
11,958.94 |
| 19 |
Total profit or loss, attributable to
|
|
|
|
Profit or loss, attributable to owners of parent |
6,431.04 |
12,086.98 |
|
Total profit or loss, attributable to non-controlling interests |
(139.33) |
(211.85) |
| 20 |
Total Comprehensive income for the period attributable to |
|
|
|
Comprehensive income for the period attributable to owners of parent |
6,479.86 |
12,170.79 |
|
Total comprehensive income for the period attributable to owners of parent non-controlling
interests |
(139.33) |
(211.85) |
| 21 |
Details of equity share capital |
|
|
Paid-up equity share capital |
5,594.20 |
5,594.20 |
|
Face value of equity share capital |
2 |
2 |
| 27 |
Details of debt securities |
|
| 22 |
Reserves excluding revaluation reserve |
|
|
| 23 |
Earnings per share |
|
| i |
Earnings per equity share for continuing operations |
|
|
Basic earnings (loss) per share from continuing operations |
2.23 |
4.25 |
|
Diluted earnings (loss) per share from continuing operations |
2.23 |
4.25 |
| ii |
Earnings per equity share for discontinued operations |
|
|
Basic earnings (loss) per share from discontinued operations |
0 |
0 |
|
Diluted earnings (loss) per share from discontinued operations |
0 |
0 |
| ii |
Earnings per equity share |
|
|
Basic earnings (loss) per share from continuing
and discontinued operations |
2.23 |
4.25 |
|
Diluted earnings (loss) per share from
continuing and discontinued operations |
2.23 |
4.25 |
| 24 |
Debt equity ratio |
|
|
| 25 |
Debt service coverage ratio |
|
|
| 26 |
Interest service coverage ratio |
|
|
| 27 |
Disclosure of notes on financial results |
|
Remarks
Statement of Asset and Liabilities
Amount in (Lakhs)
| Particulars |
Year ended (dd-mm-yyyy) |
| Date of start of reporting period |
01-04-2025 |
| Date of end of reporting period |
30-09-2025 |
| Whether results are audited or unaudited |
Unaudited |
| Nature of report standalone or consolidated |
Consolidated |
|
Assets |
| 1 |
Non-current assets |
|
Property, plant and equipment |
59,743.53 |
|
Capital work-in-progress |
12,911.53 |
|
Investment property |
|
|
Goodwill |
1,716.85 |
|
Other intangible assets |
11,736.48 |
|
Intangible assets under development |
259.09 |
|
Biological assets other than bearer plants |
|
|
Investments accounted for using equity method |
|
|
Non-current financial assets |
|
|
Non-current investments |
0.90 |
|
Trade receivables, non-current |
|
|
Loans, non-current |
0.00 |
|
Other non-current financial assets |
6,635.17 |
|
Total non-current financial assets |
6,636.07 |
|
Deferred tax assets (net) |
1,797.54 |
|
Other non-current assets |
12,340.74 |
|
Total non-current assets |
1,07,141.83 |
| 2 |
Current assets |
|
|
Inventories |
64,330.57 |
|
Current financial asset |
|
|
Current investments |
0.00 |
|
Trade receivables, current |
1,77,797.23 |
|
Cash and cash equivalents |
12,088.21 |
|
Bank balance other than cash and cash equivalents |
3,624.03 |
|
Loans, current |
15.16 |
|
Other current financial assets |
3,340.56 |
|
Total current financial assets |
1,96,865.19 |
|
Current tax assets (net) |
|
|
Other current assets |
15,975.51 |
|
Total current assets |
2,77,171.27 |
| 3 |
Non-current assets classified as held for sale |
|
| 4 |
Regulatory deferral account debit balances and related deferred tax Assets |
|
|
Total assets |
3,84,313.10 |
|
Equity and liabilities |
|
| 1 |
Equity |
|
|
Equity attributable to owners of parent |
|
|
Equity share capital |
5,594.20 |
|
Other equity |
1,50,232.57 |
|
Total equity attributable to owners of parent |
1,55,826.77 |
|
Non controlling interest |
2,354.15 |
|
Total equity |
1,58,180.92 |
| 2 |
Liabilities |
|
|
Non-current liabilities |
|
|
Non-current financial liabilities |
|
|
Borrowings, non-current |
19,475.18 |
|
Trade payables, non-current |
|
|
(A) Total outstanding dues of micro enterprises and small enterprises |
|
|
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises |
|
|
Total Trade payable |
|
|
Other non-current financial liabilities |
389.90 |
|
Total non-current financial liabilities |
19,865.08 |
|
Provisions, non-current |
2,153.17 |
|
Deferred tax liabilities (net) |
|
|
Deferred government grants, Non-current |
|
|
Other non-current liabilities |
|
|
Total non-current liabilities |
22,018.25 |
|
Current liabilities |
|
|
Current financial liabilities |
|
|
Borrowings, current |
85,502.71 |
|
Trade payables, current |
|
|
(A) Total outstanding dues of micro enterprises and small enterprises |
3,393.78 |
|
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises |
64,967.97 |
|
Total Trade payable |
68,361.75 |
|
Other current financial liabilities |
18,362.21 |
|
Total current financial liabilities |
1,72,226.67 |
|
Other current liabilities |
28,878.14 |
|
Provisions, current |
1,548.82 |
|
Current tax liabilities (Net) |
1,460.30 |
|
Deferred government grants, Current |
|
|
Total current liabilities |
2,04,113.93 |
| 3 |
Liabilities directly associated with assets in disposal group classified as held for sale |
|
| 4 |
Regulatory deferral account credit balances and related deferred tax liability |
|
|
Total liabilities |
2,26,132.18 |
|
Total equity and liabilites |
3,84,313.10 |
|
Disclosure of notes on assets and liabilities |
|
Format for Reporting Segment wise Revenue, Results and Capital Employed along with the company results
Amount in (Lakhs)
| Particulars |
3 months/ 6 month ended (dd-mm-yyyy) |
Year to date figures for current period
ended (dd-mm-yyyy) |
| Date of start of reporting period |
01-07-2025 |
01-04-2025 |
| Date of end of reporting
period |
30-09-2025 |
30-09-2025 |
| Whether results are audited
or unaudited |
Unaudited |
Unaudited |
| Nature of report standalone or
consolidated |
Consolidated |
Consolidated |
| 1 |
Segment Revenue (Income) |
|
(net sale/income from each segment should
be disclosed) |
|
Total Segment Revenue |
|
|
|
Less: Inter segment revenue |
|
|
|
Revenue from operations |
|
|
| 2 |
Segment Result |
|
Profit (+) / Loss (-) before tax and
interest from each segment |
|
Total Profit before tax |
|
|
|
i. Finance cost |
|
|
|
ii. Other Unallocable Expenditure net off Unallocable income |
|
|
|
Profit before tax |
|
|
| 3 |
(Segment Asset - Segment Liabilities)
|
|
Segment Asset |
|
Total Segment Asset |
|
|
|
Un-allocable Assets |
null |
null |
|
Net Segment Asset |
null |
null |
| 4 |
Segment Liabilities |
|
Segment Liabilities |
|
Total Segment Liabilities |
|
|
|
Un-allocable Liabilities |
null |
null |
|
Net Segment Liabilities |
null |
null |
|
Disclosure of notes on segments |
|
Other Comprehensive Income
Amount in (Lakhs)
| Particulars |
3 months/ 6 months ended (dd-mm-yyyy) |
Year to date figures for current period ended (dd-mm-yyyy) |
| A |
Date of start of reporting period |
01-07-2025 |
01-04-2025 |
| B |
Date of end of reporting period |
30-09-2025 |
30-09-2025 |
| C |
Whether results are audited or unaudited |
Unaudited |
Unaudited |
| D |
Nature of report standalone or consolidated |
Consolidated |
Consolidated |
|
Other comprehensive income [Abstract] |
|
| 1 |
Amount of items that will not be reclassified to profit and loss |
|
| 1 |
Remeasurement of the defined benefit plans - gain/(loss) |
23.13 |
46.27 |
|
Total Amount of items that will not be reclassified to profit and loss |
23.13 |
46.27 |
| 2 |
Income tax relating to items that will not be reclassified to profit or loss |
5.61 |
11.65 |
| 3 |
Amount of items that will be reclassified to profit and loss |
|
| 1 |
Foreign currency translation reserve - gain |
31.30 |
49.19 |
|
Total Amount of items that will be reclassified to profit and loss |
31.30 |
49.19 |
| 4 |
Income tax relating to items that will be reclassified to profit or loss |
0.00 |
0.00 |
| 5 |
Total Other comprehensive income |
48.82 |
83.81 |
Cash flow statement, indirect
Amount in (Lakhs)
| Particulars |
Year ended (dd-mm-yyyy) |
| A |
Date of start of reporting period |
01-04-2025 |
| B |
Date of end of reporting period |
30-09-2025 |
| C |
Whether results are audited or unaudited |
Unaudited |
| D |
Nature of report standalone or consolidated |
Consolidated |
|
Statement of cash flows |
|
|
Cash flows from used in operating
activities |
|
|
Profit before tax |
15,951.18 |
|
Adjustments for reconcile profit (loss) |
|
|
Adjustments for finance costs |
5,729.20 |
|
Adjustments for decrease (increase) in inventories |
(6,992.71) |
|
Adjustments for decrease (increase) in trade receivables, current |
(2,908.61) |
|
Adjustments for decrease (increase) in trade receivables, non-current
|
0.00 |
|
Adjustments for decrease (increase) in other current assets |
(6,044.58) |
|
Adjustments for decrease (increase) in other non-current assets |
0.00 |
|
Adjustments for other financial assets, non-current |
0.00 |
|
Adjustments for other financial assets, current |
0.00 |
|
Adjustments for other bank balances |
0.00 |
|
Adjustments for increase (decrease) in trade payables, current |
0.00 |
|
Adjustments for increase (decrease) in trade payables, non-current |
0.00 |
|
Adjustments for increase (decrease) in other current liabilities |
13,880.35 |
|
Adjustments for increase (decrease) in other non-current liabilities
|
0.00 |
|
Adjustments for depreciation and amortisation expense |
3,205.16 |
|
Adjustments for impairment loss reversal of impairment loss recognised
in profit or loss |
0.00 |
|
Adjustments for provisions, current |
0.00 |
|
Adjustments for provisions, non-current |
0.00 |
|
Adjustments for other financial liabilities, current |
0.00 |
|
Adjustments for other financial liabilities, non-current |
0.00 |
|
Adjustments for unrealised foreign exchange losses gains |
(263.19) |
|
Adjustments for dividend income |
0.00 |
|
Adjustments for interest income |
159.87 |
|
Adjustments for share-based payments |
0.00 |
|
Adjustments for fair value losses (gains) |
0.00 |
|
Adjustments for undistributed profits of associates |
0.00 |
|
Other adjustments for which cash effects are investing or financing
cash flow |
0.00 |
|
Other adjustments to reconcile profit (loss) |
0.00 |
|
Other adjustments for non-cash items |
(169.97) |
|
Share of profit and loss from partnership firm or association of
persons or limited liability partnerships |
0.00 |
|
Total adjustments for reconcile
profit (loss) |
6,275.78 |
|
Net cash flows from (used in)
operations |
22,226.96 |
|
Dividends received |
0.00 |
|
Interest paid |
0.00 |
|
Interest received |
0.00 |
|
Income taxes paid (refund) |
7,537.06 |
|
Other inflows (outflows) of cash |
0.00 |
|
Net cash flows from (used in)
operating activities |
14,689.90 |
|
Cash flows from used in
investing activities |
|
|
Cash flows from losing control of subsidiaries or other businesses |
0.00 |
|
Cash flows used in obtaining control of subsidiaries or other businesses |
0.00 |
|
Other cash receipts from sales of equity or debt instruments of other
entities |
0.00 |
|
Other cash payments to acquire equity or debt instruments of other entities
|
0.00 |
|
Other cash receipts from sales of interests in joint ventures |
0.00 |
|
Other cash payments to acquire interests in joint ventures |
0.00 |
|
Cash receipts from share of profits of partnership firm or association of
persons or limited liability partnerships |
0.00 |
|
Cash payment for investment in partnership firm or association of persons or
limited liability partnerships |
0.00 |
|
Proceeds from sales of property, plant and equipment |
213.64 |
|
Purchase of property, plant and equipment |
12,252.74 |
|
Proceeds from sales of investment property |
0.00 |
|
Purchase of investment property |
0.00 |
|
Proceeds from sales of intangible assets |
0.00 |
|
Purchase of intangible assets |
0.00 |
|
Proceeds from sales of intangible assets under development |
0.00 |
|
Purchase of intangible assets under development |
0.00 |
|
Proceeds from sales of goodwill |
0.00 |
|
Purchase of goodwill |
0.00 |
|
Proceeds from biological assets other than bearer plants |
0.00 |
|
Purchase of biological assets other than bearer plants |
0.00 |
|
Proceeds from government grants |
0.00 |
|
Proceeds from sales of other long-term assets |
0.00 |
|
Purchase of other long-term assets |
0.00 |
|
Cash advances and loans made to other parties |
0.00 |
|
Cash receipts from repayment of advances and loans made to other parties |
0.00 |
|
Cash payments for future contracts, forward contracts, option contracts and
swap contracts |
0.00 |
|
Cash receipts from future contracts, forward contracts, option contracts and
swap contracts |
0.00 |
|
Dividends received |
0.00 |
|
Interest received |
159.87 |
|
Income taxes paid (refund) |
0.00 |
|
Other inflows (outflows) of cash |
1,262.73 |
|
Net cash flows from (used in)
investing activities |
(10,616.50) |
|
Cash flows from used in
financing activities |
|
|
Proceeds from changes in ownership interests in subsidiaries |
0.00 |
|
Payments from changes in ownership interests in subsidiaries |
0.00 |
|
Proceeds from issuing shares |
0.00 |
|
Proceeds from issuing other equity instruments |
0.00 |
|
Payments to acquire or redeem entity's shares |
0.00 |
|
Payments of other equity instruments |
0.00 |
|
Proceeds from exercise of stock options |
0.00 |
|
Proceeds from issuing debentures notes bonds etc |
0.00 |
|
Proceeds from borrowings |
14,133.93 |
|
Repayments of borrowings |
(1,061.98) |
|
Payments of lease liabilities |
191.26 |
|
Dividends paid |
10,069.57 |
|
Interest paid |
5,729.19 |
|
Income taxes paid (refund) |
0.00 |
|
Other inflows (outflows) of cash |
0.00 |
|
Net cash flows from (used in)
financing activities |
(794.11) |
|
Net increase (decrease) in cash
and cash equivalents before effect of exchange rate changes |
3,279.29 |
|
Effect of exchange rate changes
on cash and cash equivalents |
|
|
Effect of exchange rate changes on cash and cash equivalents |
0.00 |
|
Net increase (decrease) in cash
and cash equivalents |
3,279.29 |
|
Cash and cash equivalents cash flow statement at beginning of period
|
8,808.92 |
|
Cash and cash equivalents cash
flow statement at end of period |
12,088.21 |
Details of Impact of Audit Qualification
Amount in (Lakhs)
| Whether results are audited or unaudited |
Unaudited |
| Declaration of unmodified opinion or statement on impact of audit qualification |
Declaration of unmodified opinion |
| Auditor's opinion |
|
| Declaration pursuant to Regulation 33 (3) (d) of SEBI (LODR) Regulation, 2015:
The company declares that its Statutory Auditor/s have issued an Audit Report with unmodified
opinion for the period on Standalone results |
Yes |
| Sr No. |
Audit firm's name |
Whether the firm holds a valid peer review certificate issued by Peer Review Board of ICAI |
Certificate valid upto |
| 1 |
Walker Chandiok & Co LLP |
Yes |
31-05-2028 |