Adani Wilmar Ltd
NSE:AWL

Watchlist Manager
Adani Wilmar Ltd Logo
Adani Wilmar Ltd
NSE:AWL
Watchlist
Price: 292.35 INR -0.86% Market Closed
Market Cap: 380B INR
Have any thoughts about
Adani Wilmar Ltd?
Write Note

Intrinsic Value

The intrinsic value of one AWL stock under the Base Case scenario is 329.97 INR. Compared to the current market price of 292.35 INR, Adani Wilmar Ltd is Undervalued by 11%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AWL Intrinsic Value
329.97 INR
Undervaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Adani Wilmar Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for AWL cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about AWL?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Adani Wilmar Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Adani Wilmar Ltd

Provide an overview of the primary business activities
of Adani Wilmar Ltd.

What unique competitive advantages
does Adani Wilmar Ltd hold over its rivals?

What risks and challenges
does Adani Wilmar Ltd face in the near future?

Summarize the latest earnings call
of Adani Wilmar Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Adani Wilmar Ltd.

Provide P/S
for Adani Wilmar Ltd.

Provide P/E
for Adani Wilmar Ltd.

Provide P/OCF
for Adani Wilmar Ltd.

Provide P/FCFE
for Adani Wilmar Ltd.

Provide P/B
for Adani Wilmar Ltd.

Provide EV/S
for Adani Wilmar Ltd.

Provide EV/GP
for Adani Wilmar Ltd.

Provide EV/EBITDA
for Adani Wilmar Ltd.

Provide EV/EBIT
for Adani Wilmar Ltd.

Provide EV/OCF
for Adani Wilmar Ltd.

Provide EV/FCFF
for Adani Wilmar Ltd.

Provide EV/IC
for Adani Wilmar Ltd.

Show me price targets
for Adani Wilmar Ltd made by professional analysts.

What are the Revenue projections
for Adani Wilmar Ltd?

How accurate were the past Revenue estimates
for Adani Wilmar Ltd?

What are the Net Income projections
for Adani Wilmar Ltd?

How accurate were the past Net Income estimates
for Adani Wilmar Ltd?

What are the EPS projections
for Adani Wilmar Ltd?

How accurate were the past EPS estimates
for Adani Wilmar Ltd?

What are the EBIT projections
for Adani Wilmar Ltd?

How accurate were the past EBIT estimates
for Adani Wilmar Ltd?

Compare the revenue forecasts
for Adani Wilmar Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Adani Wilmar Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Adani Wilmar Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Adani Wilmar Ltd compared to its peers.

Compare the P/E ratios
of Adani Wilmar Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Adani Wilmar Ltd with its peers.

Analyze the financial leverage
of Adani Wilmar Ltd compared to its main competitors.

Show all profitability ratios
for Adani Wilmar Ltd.

Provide ROE
for Adani Wilmar Ltd.

Provide ROA
for Adani Wilmar Ltd.

Provide ROIC
for Adani Wilmar Ltd.

Provide ROCE
for Adani Wilmar Ltd.

Provide Gross Margin
for Adani Wilmar Ltd.

Provide Operating Margin
for Adani Wilmar Ltd.

Provide Net Margin
for Adani Wilmar Ltd.

Provide FCF Margin
for Adani Wilmar Ltd.

Show all solvency ratios
for Adani Wilmar Ltd.

Provide D/E Ratio
for Adani Wilmar Ltd.

Provide D/A Ratio
for Adani Wilmar Ltd.

Provide Interest Coverage Ratio
for Adani Wilmar Ltd.

Provide Altman Z-Score Ratio
for Adani Wilmar Ltd.

Provide Quick Ratio
for Adani Wilmar Ltd.

Provide Current Ratio
for Adani Wilmar Ltd.

Provide Cash Ratio
for Adani Wilmar Ltd.

What is the historical Revenue growth
over the last 5 years for Adani Wilmar Ltd?

What is the historical Net Income growth
over the last 5 years for Adani Wilmar Ltd?

What is the current Free Cash Flow
of Adani Wilmar Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Adani Wilmar Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Adani Wilmar Ltd

Current Assets 143.3B
Cash & Short-Term Investments 35.4B
Receivables 22.7B
Other Current Assets 85.2B
Non-Current Assets 75.4B
Long-Term Investments 4.3B
PP&E 59.7B
Intangibles 2B
Other Non-Current Assets 9.4B
Current Liabilities 117.5B
Accounts Payable 86.7B
Accrued Liabilities 124.4m
Short-Term Debt 18.7B
Other Current Liabilities 12B
Non-Current Liabilities 11.8B
Long-Term Debt 2.4B
Other Non-Current Liabilities 9.4B
Efficiency

Earnings Waterfall
Adani Wilmar Ltd

Revenue
547B INR
Cost of Revenue
-477.9B INR
Gross Profit
69B INR
Operating Expenses
-51.3B INR
Operating Income
17.7B INR
Other Expenses
-7.9B INR
Net Income
9.8B INR

Free Cash Flow Analysis
Adani Wilmar Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q2 FY '25, Adani Wilmar demonstrated robust growth with a 19% increase in revenue, reaching INR 14,500 crore. Volume surged by 13%, driven primarily by a 21% rise in Edible Oil and a 34% leap in Food and FMCG segments. Stand-alone EBITDA was INR 621 crore and PAT hit INR 326 crore. Despite challenges in Bangladesh operations, the company is optimistic about market recovery. Guidance suggests targeting INR 6,000 crore in Food revenue for FY '25 and INR 10,000 crore by FY '27, highlighting confidence in long-term growth. Distribution enhancements and a unified sales approach are key to sustaining momentum.

What is Earnings Call?
Fundamental Scores

AWL Profitability Score
Profitability Due Diligence

Adani Wilmar Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Revenue Growth Forecast
Positive 3-Year Average ROIC
Positive ROIC
Positive 3-Year Average ROE
50/100
Profitability
Score

Adani Wilmar Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

AWL Solvency Score
Solvency Due Diligence

Adani Wilmar Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Negative Net Debt
Long-Term Solvency
59/100
Solvency
Score

Adani Wilmar Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AWL Price Targets Summary
Adani Wilmar Ltd

Wall Street analysts forecast AWL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AWL is 404.18 INR with a low forecast of 363.6 INR and a high forecast of 477.75 INR.

Lowest
Price Target
363.6 INR
24% Upside
Average
Price Target
404.18 INR
38% Upside
Highest
Price Target
477.75 INR
63% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for AWL?

Click here to dive deeper.

Dividends

Adani Wilmar Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for AWL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Adani Wilmar Ltd Logo
Adani Wilmar Ltd

Country

India

Industry

Food Products

Market Cap

380B INR

Dividend Yield

0%

Description

Adani Wilmar Ltd. provides edible oil, vanaspati and specialty fats. The company is headquartered in Ahmedabad, Gujarat. The company went IPO on 2022-02-08. The company offers primary kitchen commodities for Indian consumers, including edible oil, wheat flour, rice, pulses and sugar. The company offers a range of staples such as wheat flour, rice, pulses and sugar. Its portfolio of products spans three categories: edible oil, packaged food and FMCG, and industry essentials. Its edible oil products includes soyabean oil, palm oil, sunflower oil, rice bran oil, mustard oil, groundnut oil, cottonseed oil, blended oil, vanaspati, specialty fats and a range of functional edible oil products. Its packaged foods includes wheat flour, rice, pulses, besan, sugar, soya chunks and ready-to-cook khichdi. FMCGs includes soaps, handwash and sanitizers. The company offers a diverse range of industry essentials, including oleochemicals, castor oil and its derivatives and de-oiled cakes. Its brands include Fortune, and King’s, Bullet, Raag, Avsar, Jubilee, Fryola, Alife, Alpha and Aadhaar.

Contact

GUJARAT
Ahmedabad
Fortune House, Nr Navarangpura Rly Crossing
+917926455650
www.adaniwilmar.com

IPO

2022-02-08

Employees

2 454

Officers

MD, CEO & Director
Mr. Angshu Mallick
CFO & Chief Risk Officer
Mr. Shrikant Kanhere
Head of Technical & Operations and Whole Time Director
Mr. Ravindra Kumar Singh
Chief Operating Officer
Mr. Saumin Sheth
Chief Information Officer
Mr. Venkata Rao Damera
Head of Investor Relations
Mr. Pulkit Mittal
Show More
Company Secretary & Compliance Officer
Mr. Darshil Mayank Lakhia
VP of Sales & Marketing and Business Head of Edible Oils & Fats
Mr. Mukesh Kumar Mishra
Chief Human Resource Officer
Mr. Siddhartha Ghosh
Head of Procurement & Supply Chain
Mr. Rajneesh Bansal
Show Less

See Also

Discover More
What is the Intrinsic Value of one AWL stock?

The intrinsic value of one AWL stock under the Base Case scenario is 329.97 INR.

Is AWL stock undervalued or overvalued?

Compared to the current market price of 292.35 INR, Adani Wilmar Ltd is Undervalued by 11%.

Back to Top