Nifty
Sensex
:
:
8435.10
27308.60
18.10(0.22%)
50.96(0.19%)

Consumer Food

Rating :
57/99

BSE: 500825 | NSE: BRITANNIA

3107.95
16.40 (0.53%)
19-Jan-2017 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 3091.00
  • 3155.00
  • 3066.75
  • 3091.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 257575
  • 8005.30
  • 3584.25
  • 2505.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 37,068.85
  • 43.56
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 37,115.65
  • 0.65%
  • 16.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.73%
  • 3.02%
  • 16.85%
  • FII
  • DII
  • Others
  • 0.18%
  • 18.38%
  • 10.84%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
Var%
Net Sales
2,386.97
2,208.65
8.07%
2,140.77
2,018.60
6.05%
2,211.38
2,063.64
7.16%
2,240.22
2,033.28
10.18%
Expenses
2,048.08
1,883.67
8.73%
1,824.57
1,730.17
5.46%
1,920.18
1,810.69
6.05%
1,918.30
1,813.77
5.76%
EBITDA
338.89
324.98
4.28%
316.20
288.43
9.63%
291.20
252.95
15.12%
321.92
219.51
46.65%
EBIDTM
13.80%
14.71%
14.39%
14.29%
13.17%
12.26%
14.37%
10.80%
Other Income
41.17
30.16
36.51%
39.43
18.03
118.69%
24.30
28.30
-14.13%
27.49
19.64
39.97%
Interest
1.53
1.50
2.00%
1.50
0.71
111.27%
1.48
0.81
82.72%
1.18
0.99
19.19%
Depreciation
28.93
27.19
6.40%
27.86
27.35
1.86%
30.82
49.38
-37.59%
28.05
32.53
-13.77%
PBT
349.60
326.45
7.09%
326.27
278.40
17.19%
283.20
231.06
22.57%
309.85
193.51
60.12%
Tax
115.57
107.84
7.17%
107.12
88.82
20.60%
92.93
63.70
45.89%
102.38
56.29
81.88%
PAT
234.03
218.61
7.05%
219.15
189.58
15.60%
190.27
167.36
13.69%
207.47
137.22
51.20%
PATM
9.53%
9.90%
9.98%
9.39%
8.60%
8.11%
9.26%
6.75%
EPS
19.50
18.22
7.03%
18.26
15.80
15.57%
15.85
13.94
13.70%
17.30
11.44
51.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
8,678.85
7,858.42
6,912.71
6,185.41
5,485.37
4,609.38
3,772.91
3,421.23
2,776.25
2,266.25
Net Sales Growth
10.44%
13.68%
11.76%
12.76%
19.00%
22.17%
10.28%
23.23%
22.50%
 
Cost Of Goods Sold
4,998.93
4,691.81
4,171.02
3,861.35
3,532.77
3,027.61
2,411.49
2,119.06
1,692.90
1,455.39
Gross Profit
3,679.92
3,166.61
2,741.69
2,324.06
1,952.60
1,581.77
1,361.42
1,302.16
1,083.35
810.87
GP Margin
42.40%
40.30%
39.66%
37.57%
35.60%
34.32%
36.08%
38.06%
39.02%
35.78%
Total Expenditure
7,452.32
6,994.51
6,285.51
5,764.77
5,174.50
4,372.70
3,610.05
3,183.87
2,541.61
2,137.05
Power & Fuel Cost
95.16
110.96
110.72
91.01
72.87
56.54
45.47
51.48
41.00
24.44
% Of Sales
1.10%
1.41%
1.60%
1.47%
1.33%
1.23%
1.21%
1.50%
1.48%
1.08%
Employee Cost
336.49
280.58
262.66
226.75
211.15
177.49
158.70
152.69
121.15
75.11
% Of Sales
3.88%
3.57%
3.80%
3.67%
3.85%
3.85%
4.21%
4.46%
4.36%
3.31%
Manufacturing Exp.
535.40
555.68
509.95
467.67
393.22
319.89
282.13
257.50
198.45
194.82
% Of Sales
6.17%
7.07%
7.38%
7.56%
7.17%
6.94%
7.48%
7.53%
7.15%
8.60%
General & Admin Exp.
44.38
42.49
39.69
33.59
34.69
29.98
52.14
35.68
24.10
17.14
% Of Sales
0.51%
0.54%
0.57%
0.54%
0.63%
0.65%
1.38%
1.04%
0.87%
0.76%
Selling & Distn. Exp.
1,168.85
1,078.84
991.20
887.04
751.83
633.98
556.59
470.15
371.25
305.52
% Of Sales
13.47%
13.73%
14.34%
14.34%
13.71%
13.75%
14.75%
13.74%
13.37%
13.48%
Miscellaneous Exp.
273.11
234.15
200.27
197.36
177.97
127.21
103.53
97.31
92.76
305.52
% Of Sales
3.15%
2.98%
2.90%
3.19%
3.24%
2.76%
2.74%
2.84%
3.34%
2.85%
EBITDA
1,226.53
863.91
627.20
420.64
310.87
236.68
162.86
237.36
234.64
129.20
EBITDA Margin
14.13%
10.99%
9.07%
6.80%
5.67%
5.13%
4.32%
6.94%
8.45%
5.70%
Other Income
99.98
87.96
33.59
52.24
59.14
59.01
58.25
39.39
33.98
32.66
Interest
4.87
3.86
8.29
41.30
41.60
43.63
23.45
32.60
18.60
11.75
Depreciation
113.41
144.48
83.18
73.15
61.83
64.91
58.23
65.91
39.36
25.96
PBT
1,208.23
803.53
569.32
358.43
266.58
187.15
139.42
178.24
210.67
124.15
Tax
391.97
261.11
173.58
98.55
66.85
52.94
5.58
53.00
41.63
11.32
Tax Rate
32.72%
27.50%
30.49%
27.49%
25.08%
28.29%
5.13%
27.01%
19.08%
9.72%
PAT
805.89
688.43
395.62
259.80
199.63
134.28
102.96
151.27
177.40
105.13
PAT before Minority Interest
805.93
688.48
395.74
259.88
199.73
134.21
103.10
143.24
176.51
105.13
Minority Interest
-0.04
-0.05
-0.12
-0.08
-0.10
0.07
-0.14
8.03
0.89
0.00
PAT Margin
9.29%
8.76%
5.72%
4.20%
3.64%
2.91%
2.73%
4.42%
6.39%
4.64%
PAT Growth
17.06%
74.01%
52.28%
30.14%
48.67%
30.42%
-31.94%
-14.73%
68.74%
 
Unadjusted EPS
67.19
57.42
33.00
21.72
16.71
11.25
8.64
63.41
73.88
44.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
1,769.34
1,245.11
798.11
557.87
409.17
326.04
282.80
721.37
692.23
572.01
Share Capital
24.00
23.99
23.99
23.91
23.89
23.89
23.89
23.89
23.89
23.89
Total Reserves
1,745.34
1,221.12
774.12
531.67
385.28
302.15
258.91
697.48
668.34
548.12
Non-Current Liabilities
41.29
45.59
60.26
64.30
210.16
624.50
650.87
284.76
269.72
177.90
Secured Loans
40.83
43.33
28.42
27.20
27.01
431.24
520.51
166.04
31.57
7.94
Unsecured Loans
0.00
0.00
0.00
0.00
34.69
45.50
136.45
108.78
240.68
171.20
Long Term Provisions
6.83
5.65
3.93
4.67
120.38
125.33
0.00
0.00
0.00
0.00
Current Liabilities
1,616.30
1,476.87
1,246.12
1,259.04
1,220.54
666.19
571.40
482.03
401.68
370.21
Trade Payables
741.98
703.42
556.69
393.51
387.04
268.03
161.45
127.62
130.36
115.43
Other Current Liabilities
285.81
259.45
241.53
277.42
589.78
170.88
222.55
202.49
165.62
168.17
Short Term Borrowings
86.13
96.88
119.76
314.15
117.02
127.57
0.00
0.00
0.00
0.00
Short Term Provisions
502.38
417.12
328.14
273.96
126.70
99.71
187.40
151.92
105.70
86.61
Total Liabilities
3,429.39
2,770.00
2,106.87
1,883.47
1,842.05
1,618.81
1,507.23
1,491.86
1,373.83
1,130.39
Net Block
950.24
844.07
847.59
736.80
624.39
504.89
499.34
470.51
399.09
362.20
Gross Block
1,930.10
1,717.13
1,599.97
1,388.54
1,215.54
1,054.69
1,010.54
921.65
760.26
682.01
Accumulated Depreciation
979.86
873.06
752.38
651.74
591.15
549.80
511.20
451.14
361.17
319.81
Non Current Assets
1,724.55
1,097.02
1,060.77
1,021.38
862.16
795.13
608.38
556.81
567.93
389.38
Capital Work in Progress
90.07
48.37
107.09
147.30
111.26
12.82
10.16
6.30
10.13
16.37
Non Current Investment
356.39
77.06
35.02
35.29
35.96
142.37
98.88
80.00
158.72
10.81
Long Term Loans & Adv.
302.17
102.47
71.07
89.87
78.43
122.93
0.00
0.00
0.00
0.00
Other Non Current Assets
25.68
25.05
0.00
12.12
12.12
12.12
0.00
0.00
0.00
0.00
Current Assets
1,704.84
1,672.98
1,046.10
862.09
979.89
823.68
898.84
908.06
781.94
715.42
Current Investments
396.46
440.88
162.85
72.91
212.55
246.14
267.56
297.35
181.12
279.94
Inventories
440.65
404.04
420.27
374.67
431.76
346.95
304.21
288.69
329.31
236.71
Sundry Debtors
170.61
135.81
108.70
122.81
113.01
80.96
73.27
74.00
69.04
56.75
Cash & Bank
87.65
226.33
109.07
102.93
61.33
76.88
42.75
68.84
53.46
54.68
Other Current Assets
609.47
465.92
245.21
188.77
161.24
72.75
211.06
179.18
149.00
87.34
Short Term Loans & Adv.
590.51
453.49
243.18
187.96
156.97
68.42
207.99
179.18
148.99
87.17
Net Current Assets
88.54
196.11
-200.02
-396.95
-240.65
157.49
327.44
426.03
380.26
345.21
Total Assets
3,429.39
2,770.00
2,106.87
1,883.47
1,842.05
1,618.81
1,507.22
1,491.87
1,373.82
1,130.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
961.37
584.46
671.48
319.80
246.12
296.46
237.73
245.85
69.09
130.80
PBT
1,197.90
949.59
569.32
358.43
266.58
187.15
108.68
196.24
218.14
116.46
Adjustment
31.08
-89.00
61.80
66.70
48.95
65.31
64.79
67.56
21.43
17.54
Changes in Working Capital
135.61
25.34
226.15
-16.09
-17.91
77.80
73.60
53.29
-126.18
31.47
Cash after chg. in Working capital
1,364.59
885.93
857.27
409.04
297.62
330.26
247.06
317.10
113.40
165.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-403.22
-301.47
-185.79
-89.24
-51.50
-33.80
-9.34
-42.89
-32.57
-14.89
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
-705.19
-450.30
-245.64
28.18
-64.78
-117.85
-42.10
-6.02
-117.81
-106.16
Net Fixed Assets
-219.67
-12.37
-123.89
-155.57
-151.83
-47.46
-40.28
-54.65
-54.72
Net Investments
-233.84
-288.05
-93.39
149.34
116.06
-54.36
-67.54
-42.27
-60.78
Others
-251.68
-149.88
-28.36
34.41
-29.01
-16.03
65.72
90.90
-2.31
Cash from Financing Activity
-248.33
-181.37
-357.34
-378.15
-168.41
-165.80
-222.89
-108.22
38.68
75.70
Net Cash Inflow / Outflow
7.85
-47.21
68.50
-30.17
12.93
12.81
-27.27
131.62
-10.04
100.34
Opening Cash & Equivalents
43.14
90.35
21.85
52.02
39.09
26.28
64.58
234.57
244.62
144.28
Closing Cash & Equivalent
50.99
43.14
90.35
21.85
52.02
39.09
37.32
366.19
234.58
244.62

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
147.44
103.80
66.54
46.47
34.25
27.30
23.67
58.13
55.95
45.74
ROA
26.00%
28.23%
19.83%
13.95%
11.54%
8.59%
6.88%
10.00%
14.10%
9.30%
ROE
53.47%
67.39%
58.47%
53.88%
54.33%
44.09%
21.10%
21.02%
29.06%
19.24%
ROCE
73.03%
81.56%
61.26%
40.97%
31.47%
24.49%
13.84%
23.97%
28.42%
17.67%
Fixed Asset Turnover
4.88
4.84
4.70
4.82
4.88
4.50
3.93
4.11
3.90
3.50
Receivable days
6.28
5.56
6.01
6.86
6.38
6.06
7.08
7.56
8.17
8.69
Inventory Days
17.31
18.74
20.64
23.47
25.63
25.60
28.50
32.67
36.77
36.24
Payable days
36.35
33.35
28.23
25.36
23.73
18.24
14.87
14.97
18.27
19.76
Cash Conversion Cycle
-12.77
-9.05
-1.58
4.97
8.29
13.42
20.71
25.26
26.67
25.17
Total Debt/Equity
0.08
0.12
0.19
0.68
1.48
1.90
2.32
0.40
0.41
0.33
Interest Cover
246.98
247.01
69.68
9.68
7.41
5.29
5.63
7.02
12.73
10.91

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. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice.

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