Adani Wilmar Ltd.

Financial

	Adani Wilmar	Patanjali Foods	Marico
Operational Metrics
Edible Oils & Fats
Manufacturing Capacity - Edible Oil	5681760.0 MTPA	n/a	n/a
Manufacturing Capacity - Edible Oil - Crushing	4207500.0 MTPA	n/a	n/a
Manufacturing Capacity - Edible Oil - Refining	5500000.0 MTPA	n/a	n/a
Manufacturing Capacity - Edible Oil - Packaged Foods	831060.0 MTPA	n/a	n/a
Manufacturing Capacity - Edible Oil - Oleochemicals	908580.0 MTPA	n/a	n/a
Capacity Utilization - Edible Oil	n/a	n/a	n/a
Capacity Utilization - Edible Oil - Crushing	25.0 %	n/a	n/a
Capacity Utilization - Edible Oil - Refining	55.0 %	n/a	n/a
Capacity Utilization - Edible Oil - Packaged Foods	39.0 %	n/a	n/a
Capacity Utilization - Edible Oil - Oleochemicals	65.0 %	n/a	n/a
FMCG Sector
Volume Growth - FMCG	15.0 %	n/a	n/a
Quarterly Sales Volume - Edible Oil	0.94 Mil Tonnes	n/a	n/a
Quarterly Sales Volume - FMCG	0.26 Mil Tonnes	n/a	n/a
Quarterly Sales Volume - Industry Essentials	0.34 Million Tonnes	n/a	n/a
Financials
5 yr Average ROE	15.18 %	-14.2 %	35.65 %
5yr average Equity Multiplier	3.88	5.0	1.65
5yr Average Asset Turnover Ratio	2.62	1.69	1.55
5yr Avg Net Profit Margin	1.47 %	-11.55 %	13.98 %
Price to Book	5.61	5.36	15.65
P/E	526.3	66.47	45.03
5yr Avg Cash Conversion Cycle	47.71 Days	-30.59 Days	-36.4 Days
Inventory Days	45.99 Days	36.26 Days	53.92 Days
Days Receivable	13.02 Days	7.85 Days	27.6 Days
Days Payable	32.85 Days	98.78 Days	100.0 Days
5yr Average Interest Coverage Ratio	2.42	-0.92	36.17
5yr Avg ROCE	22.74 %	13.57 %	45.29 %
5yr Avg Operating Profit Margin	3.94 %	-8.13 %	20.18 %
5 yr average Debt to Equity	0.65	1.42	0.11
5yr CAGR Net Profit	8.51 %	n/a	3.17 %
5yr Average Return on Assets	3.86 %	-17.8 %	21.58 %
Shareholdings
Promoter Holding	87.87 %	73.77 %	59.34 %
Share Pledged by Promoters	0.0	0.0	0.13 %
Change in Promoter Holding (3 Yrs)	-0.07 %	-25.13 %	-0.27 %
Change in Mutual Fund Holding (3 Yrs)	-0.22 %	0.14 %	1.12 %

Business

	Adani Wilmar	Patanjali Foods	Marico
Segment Break-Up	Segment Break-Up Agro Commodites 100.0	-	-
Product Wise Break-Up	Product Wise Break-Up Edible Oils & Fats 75.7 Industry Essentials 14.38 FMCG 9.93 Wind Turbine Power Generation 0 Food Products 0 Oils 0 Vanaspati 0 Extractions 0 Personal Care 0 Hair Oil 0 Edible 0	Product Wise Break-Up Vanaspati 0 Personal Care 0 Edible 0 Extractions 0 Industry Essentials 0 FMCG 0 Food Products 31.27 Wind 0.11 Hair Oil 0 Oil 68.62 Edible Oils & Fats 0	Product Wise Break-Up Vanaspati 0 Personal Care 12.84 Edible Oil 54.85 Extractions 0 Industry Essentials 0 FMCG 0 Food Products 0 Wind Turbine Power Generation 0 Hair Oil 21.62 Oils 0 Edible Oils & Fats 0 Others 10.69
Location Wise Break-Up	Location Wise Break-Up India 86.38 Rest of the World 0 MENAP 0 South Africa 0 Vietnam 0 Bangladesh 0 Others 13.62	Location Wise Break-Up Rest of the World 1.68 India 98.32 Bangladesh 0 MENAP 0 Vietnam 0 South Africa 0	Location Wise Break-Up Rest of the World 0 India 74.03 Bangladesh 0 MENAP 0 Vietnam 0 South Africa 0 Others 25.97
Operating Profit Break-Up	Operating Profit Break-Up Wind 0 Food Products 0 Oils 0 Vanaspati 0 Seed Extractions 0 International 0 India 0 Others 100	Operating Profit Break-Up India 0 Vanaspati 0 Wind 0 Seed Extractions 0 Food 79.64 International 0 Oils 20.36	Operating Profit Break-Up India 70.9 Vanaspati 0 Wind 0 Seed Extractions 0 Food Products 0 International 29.1 Oils 0
Asset Break-Up	Asset Break-Up Wind 0 Food Products 0 Oils 0 Vanaspati 0 Seed Extractions 0 Others 100	Asset Break-Up Vanaspati 0 Wind 2.08 Seed Extractions 0 Food 20.64 Oils 59.28 Others 18.0	-
Branded vs Private Label	Branded vs Private Label Branded 77.0 Institutional 23.0	-	-

Adani Wilmar Ltd.

SIGN UP FOR FREE