Nifty
Sensex
:
:
10526.75
34981.02
-73.30 (-0.69%)
-218.78 (-0.62%)

Consumer Food

Rating :
83/99

BSE: 500825 | NSE: BRITANNIA

6008.70
4.05 (0.07%)
22-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  6010.00
  •  6060.40
  •  5980.00
  •  6004.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  174523
  •  10486.56
  •  6934.35
  •  4400.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 72,036.61
  • 66.19
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 72,050.89
  • 0.42%
  • 19.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.66%
  • 2.29%
  • 15.43%
  • FII
  • DII
  • Others
  • 0.14%
  • 12.45%
  • 19.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.23
  • 7.48
  • 5.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.26
  • 19.08
  • 4.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.84
  • 20.48
  • 6.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.03
  • 44.78
  • 49.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.91
  • 18.32
  • 18.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.42
  • 29.39
  • 32.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
2,869.59
2,545.29
12.74%
2,543.83
2,339.81
8.72%
2,537.52
2,316.12
9.56%
2,567.48
2,355.27
9.01%
Expenses
2,415.23
2,167.64
11.42%
2,154.46
2,011.30
7.12%
2,140.41
2,008.03
6.59%
2,169.10
2,041.06
6.27%
EBITDA
454.36
377.65
20.31%
389.37
328.51
18.53%
397.11
308.09
28.89%
398.38
314.21
26.79%
EBIDTM
15.83%
14.84%
15.31%
14.04%
15.65%
13.30%
15.52%
13.34%
Other Income
43.96
50.82
-13.50%
42.01
35.20
19.35%
44.41
33.51
32.53%
35.94
37.22
-3.44%
Interest
2.42
1.40
72.86%
2.44
1.27
92.13%
2.37
1.32
79.55%
2.55
1.10
131.82%
Depreciation
36.93
33.64
9.78%
35.64
33.19
7.38%
42.35
32.21
31.48%
32.89
30.27
8.66%
PBT
458.97
393.43
16.66%
393.30
329.25
19.45%
396.80
308.07
28.80%
398.88
320.06
24.63%
Tax
155.89
132.55
17.61%
135.18
113.28
19.33%
133.01
97.31
36.69%
135.38
99.67
35.83%
PAT
303.08
260.88
16.18%
258.12
215.97
19.52%
263.79
210.76
25.16%
263.50
220.39
19.56%
PATM
10.56%
10.25%
10.15%
9.23%
10.40%
9.10%
10.26%
9.36%
EPS
25.22
21.75
15.95%
21.51
18.00
19.50%
21.96
17.57
24.99%
21.96
18.37
19.54%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
10,518.42
9,913.99
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
Net Sales Growth
10.07%
9.50%
7.82%
6.86%
13.68%
11.76%
12.76%
19.00%
22.17%
10.28%
 
Cost Of Goods Sold
6,382.62
6,107.10
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
Gross Profit
4,135.80
3,806.89
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
GP Margin
39.32%
38.40%
38.27%
40.31%
40.30%
39.66%
37.57%
35.60%
34.32%
36.08%
38.06%
Total Expenditure
8,879.20
8,412.34
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
Power & Fuel Cost
-
128.83
104.28
95.16
110.96
110.72
91.01
72.87
56.54
45.47
51.48
% Of Sales
-
1.30%
1.15%
1.13%
1.41%
1.60%
1.47%
1.33%
1.23%
1.21%
1.50%
Employee Cost
-
401.60
352.61
341.36
280.58
262.66
226.75
211.15
177.49
158.70
152.69
% Of Sales
-
4.05%
3.89%
4.07%
3.57%
3.80%
3.67%
3.85%
3.85%
4.21%
4.46%
Manufacturing Exp.
-
487.59
509.93
61.89
555.68
509.95
467.67
393.22
319.89
282.13
257.50
% Of Sales
-
4.92%
5.63%
0.74%
7.07%
7.38%
7.56%
7.17%
6.94%
7.48%
7.53%
General & Admin Exp.
-
55.78
84.06
520.62
42.49
39.69
33.59
34.69
29.98
52.14
35.68
% Of Sales
-
0.56%
0.93%
6.20%
0.54%
0.57%
0.54%
0.63%
0.65%
1.38%
1.04%
Selling & Distn. Exp.
-
897.70
830.95
873.47
1,078.84
991.20
887.04
751.83
633.98
556.59
470.15
% Of Sales
-
9.05%
9.18%
10.40%
13.73%
14.34%
14.34%
13.71%
13.75%
14.75%
13.74%
Miscellaneous Exp.
-
333.74
305.40
277.62
234.15
200.27
197.36
177.97
127.21
103.53
470.15
% Of Sales
-
3.37%
3.37%
3.31%
2.98%
2.90%
3.19%
3.24%
2.76%
2.74%
2.84%
EBITDA
1,639.22
1,501.65
1,278.18
1,214.39
863.91
627.20
420.64
310.87
236.68
162.86
237.36
EBITDA Margin
15.58%
15.15%
14.12%
14.46%
10.99%
9.07%
6.80%
5.67%
5.13%
4.32%
6.94%
Other Income
166.32
166.37
150.54
124.35
87.96
33.59
52.24
59.14
59.01
58.25
39.39
Interest
9.78
7.59
5.45
4.87
3.86
8.29
41.30
41.60
43.63
23.45
32.60
Depreciation
147.81
142.07
119.27
113.41
144.48
83.18
73.15
61.83
64.91
58.23
65.91
PBT
1,647.95
1,518.36
1,304.00
1,220.46
803.53
569.32
358.43
266.58
187.15
139.42
178.24
Tax
559.46
514.22
419.67
396.10
261.11
173.58
98.55
66.85
52.94
5.58
53.00
Tax Rate
33.95%
33.87%
32.18%
32.45%
27.50%
30.49%
27.49%
25.08%
28.29%
5.13%
27.01%
PAT
1,088.49
1,004.41
884.19
824.32
688.43
395.62
259.80
199.63
134.28
102.96
151.27
PAT before Minority Interest
1,088.96
1,004.14
884.33
824.36
688.48
395.74
259.88
199.73
134.21
103.10
143.24
Minority Interest
0.47
0.27
-0.14
-0.04
-0.05
-0.12
-0.08
-0.10
0.07
-0.14
8.03
PAT Margin
10.35%
10.13%
9.77%
9.82%
8.76%
5.72%
4.20%
3.64%
2.91%
2.73%
4.42%
PAT Growth
19.88%
13.60%
7.26%
19.74%
74.01%
52.28%
30.14%
48.67%
30.42%
-31.94%
 
Unadjusted EPS
90.65
83.65
73.71
68.73
57.42
33.00
21.72
16.71
11.25
8.64
63.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
3,406.23
2,696.42
2,091.68
1,245.11
798.11
557.87
409.17
326.04
282.80
721.37
Share Capital
24.01
24.00
24.00
23.99
23.99
23.91
23.89
23.89
23.89
23.89
Total Reserves
3,370.78
2,666.50
2,065.57
1,221.12
774.12
531.67
385.28
302.15
258.91
697.48
Non-Current Liabilities
98.01
41.27
25.53
45.59
60.26
64.30
210.16
624.50
650.87
284.76
Secured Loans
84.57
31.40
37.68
43.33
28.42
27.20
27.01
431.24
520.51
166.04
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
34.69
45.50
136.45
108.78
Long Term Provisions
8.87
7.62
6.83
5.65
3.93
4.67
120.38
125.33
0.00
0.00
Current Liabilities
1,647.97
1,345.40
1,329.84
1,476.87
1,246.12
1,259.04
1,220.54
666.19
571.40
482.03
Trade Payables
994.09
757.31
769.08
703.42
556.69
393.51
387.04
268.03
161.45
127.62
Other Current Liabilities
325.02
278.90
261.05
259.45
241.53
277.42
589.78
170.88
222.55
202.49
Short Term Borrowings
93.65
84.31
86.13
96.88
119.76
314.15
117.02
127.57
0.00
0.00
Short Term Provisions
235.21
224.88
213.58
417.12
328.14
273.96
126.70
99.71
187.40
151.92
Total Liabilities
5,165.35
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
Net Block
1,330.61
1,144.74
950.24
844.07
847.59
736.80
624.39
504.89
499.34
470.51
Gross Block
1,667.78
1,342.97
1,041.27
1,717.13
1,599.97
1,388.54
1,215.54
1,054.69
1,010.54
921.65
Accumulated Depreciation
337.17
198.23
91.03
873.06
752.38
651.74
591.15
549.80
511.20
451.14
Non Current Assets
2,014.07
1,746.45
1,725.39
1,097.02
1,060.77
1,021.38
862.16
795.13
608.38
556.81
Capital Work in Progress
202.82
30.07
90.07
48.37
107.09
147.30
111.26
12.82
10.16
6.30
Non Current Investment
237.47
327.25
372.64
77.06
35.02
35.29
35.96
142.37
98.88
80.00
Long Term Loans & Adv.
213.95
218.00
274.95
102.47
71.07
89.87
78.43
122.93
0.00
0.00
Other Non Current Assets
29.22
26.39
37.49
25.05
0.00
12.12
12.12
12.12
0.00
0.00
Current Assets
3,151.28
2,339.24
1,724.12
1,672.98
1,046.10
862.09
979.89
823.68
898.84
908.06
Current Investments
856.80
174.85
415.74
440.88
162.85
72.91
212.55
246.14
267.56
297.35
Inventories
652.79
661.45
440.65
404.04
420.27
374.67
431.76
346.95
304.21
288.69
Sundry Debtors
304.60
179.16
170.61
135.81
108.70
122.81
113.01
80.96
73.27
74.00
Cash & Bank
186.42
120.76
87.65
226.33
109.07
102.93
61.33
76.88
42.75
68.84
Other Current Assets
1,150.67
90.72
57.89
12.43
245.21
188.77
161.24
72.75
211.06
179.18
Short Term Loans & Adv.
1,038.75
1,112.30
551.58
453.49
243.18
187.96
156.97
68.42
207.99
179.18
Net Current Assets
1,503.31
993.84
394.28
196.11
-200.02
-396.95
-240.65
157.49
327.44
426.03
Total Assets
5,165.35
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
1,248.77
441.28
959.23
584.46
671.48
319.80
246.12
296.46
237.73
245.85
PBT
1,518.36
1,304.00
1,220.46
949.59
569.32
358.43
266.58
187.15
108.68
196.24
Adjustment
-1.40
-14.77
9.06
-89.00
61.80
66.70
48.95
65.31
64.79
67.56
Changes in Working Capital
228.27
-451.36
132.93
25.34
226.15
-16.09
-17.91
77.80
73.60
53.29
Cash after chg. in Working capital
1,745.23
837.87
1,362.45
885.93
857.27
409.04
297.62
330.26
247.06
317.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-496.46
-396.59
-403.22
-301.47
-185.79
-89.24
-51.50
-33.80
-9.34
-42.89
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
-956.26
-149.85
-705.20
-450.30
-245.64
28.18
-64.78
-117.85
-42.10
-6.02
Net Fixed Assets
-482.09
-239.27
252.31
-12.37
-123.89
-155.57
-151.83
-47.46
-40.28
-54.65
Net Investments
-585.96
306.17
-260.29
-288.05
-93.39
149.34
116.06
-54.36
-67.54
-42.27
Others
111.79
-216.75
-697.22
-149.88
-28.36
34.41
-29.01
-16.03
65.72
90.90
Cash from Financing Activity
-231.75
-295.08
-246.18
-181.37
-357.34
-378.15
-168.41
-165.80
-222.89
-108.22
Net Cash Inflow / Outflow
60.76
-3.65
7.85
-47.21
68.50
-30.17
12.93
12.81
-27.27
131.62
Opening Cash & Equivalents
47.34
50.99
43.14
90.35
21.85
52.02
39.09
26.28
64.58
234.57
Closing Cash & Equivalent
108.10
47.34
50.99
43.14
90.35
21.85
52.02
39.09
37.32
366.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
282.78
224.21
174.13
103.80
66.54
46.47
34.25
27.30
23.67
58.13
ROA
21.71%
23.47%
26.51%
28.23%
19.83%
13.95%
11.54%
8.59%
6.88%
10.00%
ROE
33.00%
37.00%
49.44%
67.39%
58.47%
53.88%
54.33%
44.09%
21.10%
21.02%
ROCE
47.48%
51.92%
67.83%
81.56%
61.26%
40.97%
31.47%
24.49%
13.84%
23.97%
Fixed Asset Turnover
6.64
7.82
6.25
4.84
4.70
4.82
4.88
4.50
3.93
4.11
Receivable days
8.84
6.85
6.48
5.56
6.01
6.86
6.38
6.06
7.08
7.56
Inventory Days
24.01
21.57
17.87
18.74
20.64
23.47
25.63
25.60
28.50
32.67
Payable days
39.15
36.84
41.31
33.35
28.23
25.36
23.73
18.24
14.87
14.97
Cash Conversion Cycle
-6.30
-8.42
-16.95
-9.05
-1.58
4.97
8.29
13.42
20.71
25.26
Total Debt/Equity
0.06
0.05
0.06
0.12
0.19
0.68
1.48
1.90
2.32
0.40
Interest Cover
201.05
240.27
251.61
247.01
69.68
9.68
7.41
5.29
5.63
7.02

Annual Reports:

News Update:


  • Britannia Industries’ Q2 consolidated net profit jumps 16%
    12th Nov 2018, 15:33 PM

    Total consolidated income of the company increased by 12.23% at Rs 2,913.55 crore for Q2FY19

    Read More
  • Britannia Inds - Quarterly Results
    12th Nov 2018, 15:06 PM

    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.