Adani Wilmar Ltd. IPO

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.

RHP
View
DRHP
View
Open Date

2022-01-27

Close Date

2022-01-31

Company Financials

You can get the following financial statements of Adani Wilmar Ltd. as of now.

Subscription Details

The details about the Adani Wilmar IPO is as:

  • The issue size of the IPO is 3600 Cr.
  • The price band ranges from Rs 218 to Rs 230.
  • The shares of Adani Wilmar ltd will list on 8th February 2022.
  • The latest tentative GMP of Adani Wilmar IPO is Rs 30.
  • The shares of Adani Wilmar IPO is subscribed 17.37 Times as of 31st January 2022.

Adani Wilmar IPO Valuation

The approx valuation of Adani Wilmar IPO company based on its price band and DRHP (prospectus) is: 

Particulars Value
Upper Price Band Rs 230
Existing Shares (Qty) 114.29 Cr
Fresh Issue (Amount) 3600 Cr
Market Cap 29,886.7 Cr
EPS (FY21) Rs 6.37
PE Ratio 36.10x
Industry PE 66.31x

 

Adani Wilmar IPO Issue Size

Adani Wilmar IPO issue size is 3600 Cr. 

Issue Amount
Fresh Issue 3600 Cr
Offer For Sale (Qty) 0

 

Adani Wilmar IPO Market Lot

An Individual can apply for a minimum 1 lot of 65 shares and a maximum of 13 lots of 845 shares. Find the details below:

Application Lot Shares Amount
 Minimum  1 65 Rs 14,950
 Maximum 13 845 Rs 1,94,350

 

Adani Wilmar IPO share offer

The shares of Adani Wilmar IPO is subscribed 17.37 Times as of 31st January 2022. The category-wise shares subscription are as follows:

Category % Offered Subscription
Qualified Institutional Maximum 50% 5.73 Times
Non-Institutional Minimum 15% 56.30 Times
Retail Individual Minimum 35% 3.92 Times
Employee   0.51 Times
Others   33.33 Times
Total   17.37 Times

 

Adani Wilmar IPO Grey Market Premium

As on GMP (Tentative)
27 January 2022 Rs 50
28 January 2022 Rs 50
29 January 2022 Rs 40
30 January 2022 Rs 40
31 January 2022 Rs 30

 

It is purely for informational purposes and invest in an IPO after thoroughly researching on your own.

Allotment Details

Find below the dates for Adani Wilmar IPO:

Schedule Date
Basis of Allotment 3 February 2022
Refunds 4 February 2022
Credit to Demat Account 7 February 2022
IPO Listing Date 8 February 2022

Check allotment status

Profit & Loss (All Figures in Cr. Adjusted EPS in Rs.)

PARTICULARS Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Net Sales 28802.21 29657.04 37090.42 52302.27 55262.45
Total Expenditure 27699.87 28345.34 35762.94 50576.88 53646.27
Operating Profit 1102.34 1311.7 1327.48 1725.39 1616.18
Other Income 119.7 107.89 104.01 168.94 256.7
Interest 469.97 569.07 406.51 525.21 728.93
Depreciation 181.88 241.87 267.53 284.74 319.3
Exceptional Items 0 0 0 0 0
Profit Before Tax 570.19 608.65 757.45 1084.38 824.65
Provision for Tax 205.02 214.05 102.89 276.44 217.42
Net Profit 365.17 394.6 654.56 807.94 607.23
Adjusted EPS (Rs.) 0.32 0.35 0.57 0.62 0.47

Balance Sheet (All Figures are in Crores.)

Particulars Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Equity and Liabilities
Share Capital 114.3 114.3 114.29 129.97 129.97
Total Reserves 1904.63 2298.06 2952.45 7247.91 7858.34
Borrowings 964.69 1146.39 1024.1 0 0
Other N/C liabilities 533.3 745.56 682.06 907.11 1053.6
Current liabilities 7872.95 7322.6 8302.6 11966.32 10576.92
Total Liabilities 11389.87 11626.9 13075.5 20251.31 19618.83
Assets
Net Block 2953.63 3759.27 3702.5 4145.78 4376.57
Capital WIP 570.39 324.89 530.53 262.49 323.14
Intangible WIP 0 0 0 0 0
Investments 53.85 55 56.17 236.01 237.73
Loans & Advances 210.77 139.1 89.91 725.02 960.62
Other N/C Assets 15.21 25.85 15.06 13.62 18.62
Current Assets 7586.04 7322.79 8681.33 14868.39 13702.15
Total Assets 11389.87 11626.9 13075.5 20251.31 19618.83
* Other Non-current Liabilities include Net deferred Liabilities

Quarterly Result (All Figures in Cr.)

PARTICULARS Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Other Income 75.96 71.21 64.66 63.36 58.64
Profit Before Tax 380.74 132.37 -49.21 -114.54 333.45
Tax 103.67 34.67 -10.77 -27.49 86.12
Profit After Tax 277.07 97.7 -38.44 -87.05 247.33
Adjusted EPS (Rs) 2.13 0.75 -0.3 -0.67 1.9

Share Holding Pattern

Promoter Pledging %

Date Promoter % Pledge %
Dec 2023 87.87 0
Sep 2023 87.94 0
Jun 2023 87.94 0
Mar 2023 87.94 0
Dec 2022 87.94 0
* Figures given above are % of equity capital

Cash Flows (All Figures are in Crores.)

PARTICULARS Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Profit from operations 570.19 608.65 757.45 1084.38 824.65
Adjustment 393.58 790.19 340 597.29 653.01
Changes in Assets & Liabilities 849.89 -484.78 -61.59 -260.93 -824.39
Tax Paid -133.25 -120.64 -294.47 -228.96 -139.38
Operating Cash Flow 1679.76 793.43 741.39 1191.78 513.89
Investing Cash Flow -935.46 -518.23 -499.12 -3852.11 595.8
Financing Cash Flow -742.13 -7.37 -531.12 2682.31 -919.45
Net Cash Flow 2.17 267.83 -288.85 21.98 190.24
X