Nifty
Sensex
:
:
10192.95
33053.04
-47.20 (-0.46%)
-174.95 (-0.53%)

Consumer Food

Rating :
68/99

BSE: 500825 | NSE: BRITANNIA

4814.85
-45.25 (-0.93%)
13-Dec-2017 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 4860.00
  • 4873.00
  • 4795.20
  • 4860.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 73277
  • 3528.18
  • 4963.90
  • 2772.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 58,340.94
  • 64.22
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 58,344.74
  • 0.45%
  • 20.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.77%
  • 0%
  • 18.76%
  • FII
  • DII
  • Others
  • 0.04%
  • 9.78%
  • 19.65%

Chart

Price | P:E | P:BV | EV:EBITDA

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Net Sales
2,545.29
2,386.97
6.63%
2,339.81
2,140.77
9.30%
2,316.12
2,211.38
4.74%
2,281.97
2,240.22
1.86%
Expenses
2,167.64
2,048.08
5.84%
2,011.30
1,824.57
10.23%
2,008.03
1,920.18
4.58%
1,969.42
1,918.30
2.66%
EBITDA
377.65
338.89
11.44%
328.51
316.20
3.89%
308.09
291.20
5.80%
312.55
321.92
-2.91%
EBIDTM
14.84%
13.80%
14.04%
14.39%
13.30%
13.17%
13.27%
14.37%
Other Income
50.82
41.17
23.44%
35.20
39.43
-10.73%
33.51
24.30
37.90%
38.88
27.49
41.43%
Interest
1.40
1.53
-8.50%
1.27
1.50
-15.33%
1.32
1.48
-10.81%
1.10
1.18
-6.78%
Depreciation
33.64
28.93
16.28%
33.19
27.86
19.13%
32.21
30.82
4.51%
30.27
28.05
7.91%
PBT
393.43
349.60
12.54%
329.25
326.27
0.91%
308.07
283.20
8.78%
320.06
309.85
3.30%
Tax
132.55
115.57
14.69%
113.28
107.12
5.75%
97.31
92.93
4.71%
99.67
102.38
-2.65%
PAT
260.88
234.03
11.47%
215.97
219.15
-1.45%
210.76
190.27
10.77%
220.39
207.47
6.23%
PATM
10.25%
9.53%
9.23%
9.98%
9.10%
8.60%
9.36%
9.26%
EPS
21.75
19.50
11.54%
18.00
18.26
-1.42%
17.57
15.85
10.85%
18.37
17.30
6.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
9,054.09
8,397.23
7,858.42
6,912.71
6,185.41
5,485.37
4,609.38
3,772.91
3,421.23
2,776.25
Net Sales Growth
7.82%
6.86%
13.68%
11.76%
12.76%
19.00%
22.17%
10.28%
23.23%
 
Cost Of Goods Sold
5,588.68
5,012.72
4,691.81
4,171.02
3,861.35
3,532.77
3,027.61
2,411.49
2,119.06
1,692.90
Gross Profit
3,465.41
3,384.51
3,166.61
2,741.69
2,324.06
1,952.60
1,581.77
1,361.42
1,302.16
1,083.35
GP Margin
38.27%
40.31%
40.30%
39.66%
37.57%
35.60%
34.32%
36.08%
38.06%
39.02%
Total Expenditure
7,775.91
7,182.84
6,994.51
6,285.51
5,764.77
5,174.50
4,372.70
3,610.05
3,183.87
2,541.61
Power & Fuel Cost
104.28
95.16
110.96
110.72
91.01
72.87
56.54
45.47
51.48
41.00
% Of Sales
1.15%
1.13%
1.41%
1.60%
1.47%
1.33%
1.23%
1.21%
1.50%
1.48%
Employee Cost
352.61
341.36
280.58
262.66
226.75
211.15
177.49
158.70
152.69
121.15
% Of Sales
3.89%
4.07%
3.57%
3.80%
3.67%
3.85%
3.85%
4.21%
4.46%
4.36%
Manufacturing Exp.
67.74
61.89
555.68
509.95
467.67
393.22
319.89
282.13
257.50
198.45
% Of Sales
0.75%
0.74%
7.07%
7.38%
7.56%
7.17%
6.94%
7.48%
7.53%
7.15%
General & Admin Exp.
526.25
520.62
42.49
39.69
33.59
34.69
29.98
52.14
35.68
24.10
% Of Sales
5.81%
6.20%
0.54%
0.57%
0.54%
0.63%
0.65%
1.38%
1.04%
0.87%
Selling & Distn. Exp.
830.95
873.47
1,078.84
991.20
887.04
751.83
633.98
556.59
470.15
371.25
% Of Sales
9.18%
10.40%
13.73%
14.34%
14.34%
13.71%
13.75%
14.75%
13.74%
13.37%
Miscellaneous Exp.
305.40
277.62
234.15
200.27
197.36
177.97
127.21
103.53
97.31
371.25
% Of Sales
3.37%
3.31%
2.98%
2.90%
3.19%
3.24%
2.76%
2.74%
2.84%
3.34%
EBITDA
1,278.18
1,214.39
863.91
627.20
420.64
310.87
236.68
162.86
237.36
234.64
EBITDA Margin
14.12%
14.46%
10.99%
9.07%
6.80%
5.67%
5.13%
4.32%
6.94%
8.45%
Other Income
150.54
124.35
87.96
33.59
52.24
59.14
59.01
58.25
39.39
33.98
Interest
5.45
4.87
3.86
8.29
41.30
41.60
43.63
23.45
32.60
18.60
Depreciation
119.27
113.41
144.48
83.18
73.15
61.83
64.91
58.23
65.91
39.36
PBT
1,304.00
1,220.46
803.53
569.32
358.43
266.58
187.15
139.42
178.24
210.67
Tax
419.67
396.10
261.11
173.58
98.55
66.85
52.94
5.58
53.00
41.63
Tax Rate
32.18%
32.45%
27.50%
30.49%
27.49%
25.08%
28.29%
5.13%
27.01%
19.08%
PAT
884.47
824.32
688.43
395.62
259.80
199.63
134.28
102.96
151.27
177.40
PAT before Minority Interest
884.33
824.36
688.48
395.74
259.88
199.73
134.21
103.10
143.24
176.51
Minority Interest
0.14
-0.04
-0.05
-0.12
-0.08
-0.10
0.07
-0.14
8.03
0.89
PAT Margin
9.77%
9.82%
8.76%
5.72%
4.20%
3.64%
2.91%
2.73%
4.42%
6.39%
PAT Growth
7.30%
19.74%
74.01%
52.28%
30.14%
48.67%
30.42%
-31.94%
-14.73%
 
Unadjusted EPS
73.72
68.73
57.42
33.00
21.72
16.71
11.25
8.64
63.41
73.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
2,696.42
2,091.68
1,245.11
798.11
557.87
409.17
326.04
282.80
721.37
692.23
Share Capital
24.00
24.00
23.99
23.99
23.91
23.89
23.89
23.89
23.89
23.89
Total Reserves
2,666.50
2,065.57
1,221.12
774.12
531.67
385.28
302.15
258.91
697.48
668.34
Non-Current Liabilities
41.27
25.53
45.59
60.26
64.30
210.16
624.50
650.87
284.76
269.72
Secured Loans
31.40
37.68
43.33
28.42
27.20
27.01
431.24
520.51
166.04
31.57
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
34.69
45.50
136.45
108.78
240.68
Long Term Provisions
7.62
6.83
5.65
3.93
4.67
120.38
125.33
0.00
0.00
0.00
Current Liabilities
1,345.40
1,329.84
1,476.87
1,246.12
1,259.04
1,220.54
666.19
571.40
482.03
401.68
Trade Payables
757.31
769.08
703.42
556.69
393.51
387.04
268.03
161.45
127.62
130.36
Other Current Liabilities
278.90
261.05
259.45
241.53
277.42
589.78
170.88
222.55
202.49
165.62
Short Term Borrowings
84.31
86.13
96.88
119.76
314.15
117.02
127.57
0.00
0.00
0.00
Short Term Provisions
224.88
213.58
417.12
328.14
273.96
126.70
99.71
187.40
151.92
105.70
Total Liabilities
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47
1,842.05
1,618.81
1,507.23
1,491.86
1,373.83
Net Block
1,144.74
950.24
844.07
847.59
736.80
624.39
504.89
499.34
470.51
399.09
Gross Block
1,312.26
1,041.27
1,717.13
1,599.97
1,388.54
1,215.54
1,054.69
1,010.54
921.65
760.26
Accumulated Depreciation
167.52
91.03
873.06
752.38
651.74
591.15
549.80
511.20
451.14
361.17
Non Current Assets
1,746.45
1,725.39
1,097.02
1,060.77
1,021.38
862.16
795.13
608.38
556.81
567.93
Capital Work in Progress
30.07
90.07
48.37
107.09
147.30
111.26
12.82
10.16
6.30
10.13
Non Current Investment
327.25
372.64
77.06
35.02
35.29
35.96
142.37
98.88
80.00
158.72
Long Term Loans & Adv.
218.00
274.95
102.47
71.07
89.87
78.43
122.93
0.00
0.00
0.00
Other Non Current Assets
26.39
37.49
25.05
0.00
12.12
12.12
12.12
0.00
0.00
0.00
Current Assets
2,339.24
1,724.12
1,672.98
1,046.10
862.09
979.89
823.68
898.84
908.06
781.94
Current Investments
174.85
415.74
440.88
162.85
72.91
212.55
246.14
267.56
297.35
181.12
Inventories
661.45
440.65
404.04
420.27
374.67
431.76
346.95
304.21
288.69
329.31
Sundry Debtors
179.16
170.61
135.81
108.70
122.81
113.01
80.96
73.27
74.00
69.04
Cash & Bank
120.76
87.65
226.33
109.07
102.93
61.33
76.88
42.75
68.84
53.46
Other Current Assets
1,203.02
57.89
12.43
2.03
188.77
161.24
72.75
211.06
179.18
149.00
Short Term Loans & Adv.
1,112.30
551.58
453.49
243.18
187.96
156.97
68.42
207.99
179.18
148.99
Net Current Assets
993.84
394.28
196.11
-200.02
-396.95
-240.65
157.49
327.44
426.03
380.26
Total Assets
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47
1,842.05
1,618.81
1,507.22
1,491.87
1,373.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
441.28
959.23
584.46
671.48
319.80
246.12
296.46
237.73
245.85
69.09
PBT
1,304.00
1,220.46
949.59
569.32
358.43
266.58
187.15
108.68
196.24
218.14
Adjustment
-14.77
9.06
-89.00
61.80
66.70
48.95
65.31
64.79
67.56
21.43
Changes in Working Capital
-451.36
132.93
25.34
226.15
-16.09
-17.91
77.80
73.60
53.29
-126.18
Cash after chg. in Working capital
837.87
1,362.45
885.93
857.27
409.04
297.62
330.26
247.06
317.10
113.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-396.59
-403.22
-301.47
-185.79
-89.24
-51.50
-33.80
-9.34
-42.89
-32.57
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-149.85
-705.20
-450.30
-245.64
28.18
-64.78
-117.85
-42.10
-6.02
-117.81
Net Fixed Assets
-208.56
252.31
-12.37
-123.89
-155.57
-151.83
-47.46
-40.28
-54.65
-54.72
Net Investments
306.17
-260.29
-288.05
-93.39
149.34
116.06
-54.36
-67.54
-42.27
-60.78
Others
-247.46
-697.22
-149.88
-28.36
34.41
-29.01
-16.03
65.72
90.90
-2.31
Cash from Financing Activity
-295.08
-246.18
-181.37
-357.34
-378.15
-168.41
-165.80
-222.89
-108.22
38.68
Net Cash Inflow / Outflow
-3.65
7.85
-47.21
68.50
-30.17
12.93
12.81
-27.27
131.62
-10.04
Opening Cash & Equivalents
50.99
43.14
90.35
21.85
52.02
39.09
26.28
64.58
234.57
244.62
Closing Cash & Equivalent
47.34
50.99
43.14
90.35
21.85
52.02
39.09
37.32
366.19
234.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
224.21
174.13
103.80
66.54
46.47
34.25
27.30
23.67
58.13
55.95
ROA
23.47%
26.51%
28.23%
19.83%
13.95%
11.54%
8.59%
6.88%
10.00%
14.10%
ROE
37.00%
49.44%
67.39%
58.47%
53.88%
54.33%
44.09%
21.10%
21.02%
29.06%
ROCE
51.92%
67.83%
81.56%
61.26%
40.97%
31.47%
24.49%
13.84%
23.97%
28.42%
Fixed Asset Turnover
7.92
6.25
4.84
4.70
4.82
4.88
4.50
3.93
4.11
3.90
Receivable days
6.85
6.48
5.56
6.01
6.86
6.38
6.06
7.08
7.56
8.17
Inventory Days
21.57
17.87
18.74
20.64
23.47
25.63
25.60
28.50
32.67
36.77
Payable days
39.13
41.31
33.35
28.23
25.36
23.73
18.24
14.87
14.97
18.27
Cash Conversion Cycle
-10.71
-16.95
-9.05
-1.58
4.97
8.29
13.42
20.71
25.26
26.67
Total Debt/Equity
0.05
0.06
0.12
0.19
0.68
1.48
1.90
2.32
0.40
0.41
Interest Cover
240.27
251.61
247.01
69.68
9.68
7.41
5.29
5.63
7.02
12.73

Annual Reports:

News Update:


  • Britannia Inds - Quarterly Results
    11th Nov 2017, 11:15 AM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.