Search & Analyze

Piccadily Agro Industries Ltd.

AlcoholBreweries & Distilleries

www.piccadily.com BSE: 530305NSE: PICCADIL

₹593.35BSE1.39%

16 Sep, 4:01 PM

₹593.35

₹5.83K Cr

41.51

6.33

17.41%

₹596.65

₹572.70

₹810.00

₹515.00

Customise metrics bar

Price Performance

Peer Comparison

Name
UNITDSPR UNITDSPR	1,388.80	53.62	1,01,014.49	1.22	463.00	11.03%	6,122.00	5.13%	27.86
RADICOKHAIT RADICO	4,460.00	84.93	59,756.15	0.20	229.60	75.91%	5,867.69	10.43%	22.64
UNITED BREWA UBL	1,225.00	81.97	32,389.63	0.82	166.28	-9.65%	5,919.44	10.01%	11.92
ABDL ABDL	647.60	81.97	18,114.03	0.83	45.42	-18.65%	1,809.15	1.85%	18.53
TILAKNAG IND TI	523.00		12,965.06	0.19	31.59	-64.31%	2,252.43	165.41%	4.31
Piccadily Agro Industries Ltd. PICCADIL	593.35	41.51	5,834.49	0.17	21.44	16.30%	270.50	18.12%	18.01
TRUALT TRUALT	424.60	24.41	3,641.06	0.00	59.27	1,154.41%	626.88	106.28%	10.57
GLOBUS SPR GLOBUSSPR	839.65	26.26	2,641.65	0.78	26.48	49.69%	1,151.88	21.05%	11.34

Quarterly Results

consolidated figures in ₹ Crores · Quarterly

Particulars	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	208.38	200.52	205.72	271.64	229.00	232.70	313.80	359.56	270.50
Expenses	180.75	158.40	158.00	206.13	191.07	186.40	236.02	288.15	226.81
	27.63	42.12	47.71	65.51	37.93	46.30	77.79	71.42	43.69
	13.26%	21.00%	23.19%	24.12%	16.56%	19.90%	24.79%	19.86%	16.15%
	0.62	1.08	2.61	2.25	0.68	1.65	1.43	4.07	3.08
Interest	4.00	5.49	9.34	9.03	8.60	6.52	5.60	6.96	8.66
	4.56	5.12	4.82	4.98	5.13	6.28	6.11	5.76	9.97
	18.85	32.74	36.45	53.81	24.83	35.77	67.58	62.24	28.27
	30.65%	24.75%	32.03%	25.92%	25.79%	25.30%	29.44%	28.18%	24.18%
	13.07	24.64	24.77	39.86	18.43	26.72	47.69	44.70	21.44
	1.39	2.61	2.63	4.23	1.94	2.71	4.84	4.53	2.17

Profit & Loss

consolidated figures in ₹ Crores · Annual

Particulars	FY 2021-22 (Mar)	FY 2022-23 (Mar)	FY 2023-24 (Mar)	FY 2024-25 (Mar)	FY 2025-26 (Mar)
No of Months	12.00	12.00	12.00	12.00	12.00
INCOME :
	575.33	635.83	828.12	886.26	1,135.06
Less: Excise Duty	1.81	26.94	48.70	68.13	97.16
	573.52	608.89	779.43	818.13	1,037.90
EXPENDITURE :
Increase/Decrease in Stock	4.36	-11.10	-7.50	-88.93	-90.19
Raw Material Consumed	338.08	357.62	364.42	417.17	496.15
Power & Fuel Cost	30.13	43.00	35.60	31.38	57.23
Employee Cost	22.07	27.99	31.81	42.99	61.86
Other Manufacturing Expenses	86.07	89.83	112.62	139.31	153.73
General and Administration Expenses	15.63	17.07	30.19	27.37	44.85
Selling and Distribution Expenses	7.49	22.40	61.45	64.32	78.56
Miscellaneous Expenses	0.48	0.44	0.73	1.52	2.29
	504.32	547.26	629.32	635.12	804.48
Operating Profit (Excl OI)	69.20	61.62	150.11	183.01	233.43
	0.78	0.52	0.82	6.55	7.78
	69.98	62.15	150.92	189.56	241.21
Interest	14.11	13.31	15.74	27.88	27.68
PBDT	55.87	48.84	135.19	161.67	213.53
	14.52	15.59	18.21	19.47	23.28
Profit Before Taxation & Exceptional Items	41.35	33.26	116.98	142.20	190.24
Exceptional Income / Expenses	0.00		29.39	0.00	0.05
	41.35	33.26	146.37	142.20	190.29
Provision for Tax	12.11	9.96	36.00	39.50	52.89
	29.24	23.30	110.38	102.70	137.40
Extra items				0.00	0.00
Share of Associate		-0.96	-0.61	-0.36	0.13
Consolidated Net Profit	29.24	22.33	109.76	102.34	137.53
Profit Balance B/F	69.80	91.12	115.89	224.08	326.43
Appropriations	99.04	113.45	225.65	326.43	463.96
Equity Dividend %	1.00%	2.00%			10.00%
	3.10	2.37	11.64	10.85	13.95
Adjusted EPS	3.10	2.37	11.64	10.85	13.95

Balance Sheet

consolidated figures in ₹ Crores

Particulars	FY 2021-22 (Mar)	FY 2022-23 (Mar)	FY 2023-24 (Mar)	FY 2024-25 (Mar)	FY 2025-26 (Mar)
	94.66	94.66	94.34	94.34	98.57
Share Warrants & Outstandings				1.50	0.97
Total Reserves	112.00	136.84	245.37	584.25	801.50
Reserve excluding Revaluation Reserve	112.00	136.84	245.37	584.25	801.50
Revaluation reserve		0.00
	206.66	231.51	339.71	680.09	901.03
Secured Loans	25.90	52.10	59.44	142.04	145.10
Deferred Tax Assets / Liabilities	13.58	13.03	14.86	16.62	24.11
Other Long Term Liabilities	7.93	6.83	18.35	2.35	12.31
Long Term Trade Payables	2.75	2.08
Long Term Provisions	0.81	0.99	0.86	1.63	2.69
Total Non-Current Liabilities	50.97	75.04	93.51	162.64	184.21
Trade Payables	115.86	132.78	110.82	57.09	85.04
Other Current Liabilities	54.58	52.21	75.10	77.25	79.54
Short Term Borrowings	94.03	93.63	93.28	147.47	355.17
Short Term Provisions	11.34	9.41	33.47	36.74	45.30
Total Current Liabilities	275.82	288.03	312.67	318.56	565.05
Total Liabilities	533.44	594.58	745.88	1,161.28	1,650.29
Gross Block	320.00	385.87	426.41	509.69	830.77
Less: Accumulated Depreciation	175.70	191.29	208.42	227.69	250.57
Net Block	144.30	194.59	217.99	282.01	580.19
Capital Work in Progress	52.32	32.14	41.88	200.95	72.72
Non Current Investments	59.01	61.22	60.61	60.25	70.38
Long Term Investment	59.01	61.22	60.61	60.25	70.38
Long Term Loans & Advances	1.16	9.18	17.90	49.64	14.22
Other Non Current Assets		0.00
Total Non-Current Assets	256.80	297.13	338.37	592.85	737.51
Inventories	173.63	190.67	196.04	303.20	410.11
Sundry Debtors	50.18	69.43	136.55	136.87	242.84
Cash and Bank	8.63	6.14	18.54	47.56	149.23
Other Current Assets	17.37	20.60	25.25	26.67	35.04
Short Term Loans and Advances	26.82	10.61	31.13	54.13	75.55
Total Current Assets	276.64	297.45	407.51	568.44	912.78
Net Current Assets (Including Current Investments)	0.82	9.42	94.85	249.88	347.73
Total Assets	533.44	594.58	745.88	1,161.28	1,650.29
Contingent Liabilities					0.28
Total Debt	135.28	153.95	171.80	308.17	530.62
	21.87	24.51	36.01	71.93	91.31
Adjusted Book Value	21.87	24.51	36.01	71.93	91.31

Cash Flow

consolidated figures in ₹ Crores

Particulars	FY 2021-22 (Mar)	FY 2022-23 (Mar)	FY 2023-24 (Mar)	FY 2024-25 (Mar)	FY 2025-26 (Mar)
No of Months	12.00	12.00	12.00	12.00	12.00
	41.35	32.29	145.76	139.24	193.12
Adjustment	28.53	28.79	4.74	43.74	52.09
Changes In working Capital	-13.32	-13.83	-84.36	-164.31	-95.60
Cash Flow after changes in Working Capital	56.56	47.26	66.14	18.68	149.61
Cash Flow from Operating Activities	44.91	37.44	51.03	-27.07	118.08
Cash Flow from Investing Activities	-34.75	-52.11	-29.96	-269.55	-163.25
Cash Flow from Financing Activitie	-22.06	11.96	-10.27	291.75	50.45
Net Cash Inflow / Outflow	-11.90	-2.71	10.80	-4.86	5.29
Opening Cash & Cash Equivalents	17.97	6.07	3.35	14.15	9.29
Closing Cash & Cash Equivalent	6.07	3.35	14.15	9.29	14.58

Ratios

Valuation

41.51

6.33

24.93

4.99

14.26

93.47

Profitability

17.41

18.01

9.77

20.57

12.11

Leverage & Liquidity

0.59

1.62

7.87

Returns

0.17

0.81

Shareholding Pattern

Numbers in percentages

Particulars	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	Sep '25	Dec '25	Mar '26	Jun '26
	70.97	70.97	70.97	70.97	70.47	68.62	68.62	68.57	68.57
	0.27	0.91	0.79	0.72	0.72	1.90	1.87	1.52	1.66
	28.76	28.12	28.24	28.31	28.80	29.48	29.51	29.91	29.77
	29.03	29.03	29.03	29.03	29.53	31.38	31.38	31.43	31.43
No. of Shareholders	71,833	70,619	69,297	76,030	78,875	74,770	76,004	73,813	72,980

Corporate Actions

Showing: All

Date	Type	Details	Ex-Date	Record Date
2026-08-21	AGM
2026-08-18	Ex Dividend	Rs.1.0000 per share(10%)Final Dividend	2026-09-18	2026-09-18
2026-08-11	Board Meeting	Final Dividend & Dividend(Cancelled)

Insider Trading

Date	Person	Category	Transaction Type	Shares	Value (₹)

No insider trading data available.

Sector Overview

AlcoholBreweries & Distilleries

Piccadily Agro Industries Ltd. operates in the Alcohol sector under the Breweries & Distilleries industry. This sector is one of the key drivers of the Indian economy and is closely tracked by the relevant Nifty sectoral index.