Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Breweries & Distilleries

Rating :
78/99

BSE: 532478 | NSE: UBL

1292.65
-25.00 (-1.90%)
20-Nov-2018 | 3:51PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1313.00
  •  1323.70
  •  1276.10
  •  1317.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  416615
  •  5385.37
  •  1466.95
  •  908.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34,128.09
  • 65.14
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 34,415.91
  • 0.15%
  • 11.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.72%
  • 1.58%
  • 3.10%
  • FII
  • DII
  • Others
  • 0.03%
  • 19.64%
  • 17.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.71
  • 5.81
  • 5.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.25
  • 8.62
  • 5.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.22
  • 11.80
  • 9.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 88.75
  • 85.82
  • 77.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.29
  • 11.24
  • 10.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.40
  • 33.83
  • 31.80

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
5,619.02
4,729.19
4,833.14
4,688.11
4,229.66
3,898.74
3,559.28
3,059.81
2,275.50
1,929.46
Net Sales Growth
-
18.82%
-2.15%
3.09%
10.84%
8.49%
9.54%
16.32%
34.47%
17.93%
 
Cost Of Goods Sold
-
1,089.57
823.52
760.23
722.34
660.51
615.93
560.33
468.69
499.15
459.79
Gross Profit
-
4,529.45
3,905.67
4,072.91
3,965.77
3,569.15
3,282.81
2,998.95
2,591.12
1,776.35
1,469.67
GP Margin
-
80.61%
82.59%
84.27%
84.59%
84.38%
84.20%
84.26%
84.68%
78.06%
76.17%
Total Expenditure
-
4,717.03
4,087.33
4,140.19
4,066.39
3,632.35
3,421.84
3,147.18
2,669.48
2,041.25
1,716.33
Power & Fuel Cost
-
153.02
140.76
162.89
147.61
150.76
159.73
146.06
101.96
61.42
70.14
% Of Sales
-
2.72%
2.98%
3.37%
3.15%
3.56%
4.10%
4.10%
3.33%
2.70%
3.64%
Employee Cost
-
399.22
356.28
338.60
300.97
262.82
244.18
188.55
144.13
103.04
90.91
% Of Sales
-
7.10%
7.53%
7.01%
6.42%
6.21%
6.26%
5.30%
4.71%
4.53%
4.71%
Manufacturing Exp.
-
1,702.67
1,487.07
1,522.61
1,300.78
1,176.54
1,130.99
1,138.58
983.07
633.82
492.59
% Of Sales
-
30.30%
31.44%
31.50%
27.75%
27.82%
29.01%
31.99%
32.13%
27.85%
25.53%
General & Admin Exp.
-
152.00
162.20
133.32
93.25
79.33
73.70
55.24
40.78
88.07
77.65
% Of Sales
-
2.71%
3.43%
2.76%
1.99%
1.88%
1.89%
1.55%
1.33%
3.87%
4.02%
Selling & Distn. Exp.
-
996.90
926.38
944.45
1,368.64
1,165.57
1,067.68
934.45
857.48
621.84
483.04
% Of Sales
-
17.74%
19.59%
19.54%
29.19%
27.56%
27.39%
26.25%
28.02%
27.33%
25.03%
Miscellaneous Exp.
-
223.65
191.12
278.09
132.80
136.82
129.63
123.97
73.37
33.92
483.04
% Of Sales
-
3.98%
4.04%
5.75%
2.83%
3.23%
3.32%
3.48%
2.40%
1.49%
2.19%
EBITDA
-
901.99
641.86
692.95
621.72
597.31
476.90
412.10
390.33
234.25
213.13
EBITDA Margin
-
16.05%
13.57%
14.34%
13.26%
14.12%
12.23%
11.58%
12.76%
10.29%
11.05%
Other Income
-
13.13
51.97
86.40
37.65
15.18
39.18
73.03
44.99
83.16
53.58
Interest
-
47.65
58.65
81.07
72.83
79.53
79.64
98.50
77.93
66.52
91.49
Depreciation
-
259.65
287.05
243.63
207.54
197.82
170.41
148.89
130.81
104.04
89.63
PBT
-
607.82
348.13
454.65
379.00
335.14
266.03
237.74
226.58
146.85
85.59
Tax
-
213.19
118.21
155.98
118.78
108.73
93.43
91.38
79.09
57.21
40.02
Tax Rate
-
35.07%
33.96%
34.31%
31.34%
32.44%
35.12%
41.89%
34.91%
38.96%
46.76%
PAT
-
394.20
229.57
298.30
259.84
226.02
172.11
126.77
147.49
89.64
45.58
PAT before Minority Interest
-
394.63
229.92
298.67
260.22
226.41
172.60
126.77
147.49
89.64
45.58
Minority Interest
-
-0.43
-0.35
-0.37
-0.38
-0.39
-0.49
0.00
0.00
0.00
0.00
PAT Margin
-
7.02%
4.85%
6.17%
5.54%
5.34%
4.41%
3.56%
4.82%
3.94%
2.36%
PAT Growth
-
71.71%
-23.04%
14.80%
14.96%
31.32%
35.77%
-14.05%
64.54%
96.67%
 
Unadjusted EPS
-
14.93
8.70
11.30
9.73
8.45
6.41
4.69
5.27
3.37
1.57

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
2,690.26
2,334.21
2,147.12
1,850.61
1,706.62
1,511.15
1,365.75
1,295.36
1,133.28
1,062.39
Share Capital
26.44
26.44
26.44
26.44
100.51
100.51
100.51
272.35
317.60
317.60
Total Reserves
2,663.82
2,307.77
2,120.68
1,824.17
1,606.11
1,410.64
1,265.24
1,022.09
815.68
744.78
Non-Current Liabilities
233.22
238.71
329.83
583.04
612.56
821.09
457.97
310.62
819.76
782.48
Secured Loans
205.00
184.03
257.95
473.33
485.98
699.34
358.10
39.69
598.43
567.16
Unsecured Loans
0.00
0.00
0.00
38.25
41.60
43.86
44.70
235.03
197.72
197.72
Long Term Provisions
0.93
0.00
8.49
5.17
5.50
3.38
3.81
7.04
0.00
0.00
Current Liabilities
1,797.00
1,903.00
1,886.41
1,448.75
1,576.47
1,406.22
1,463.21
1,198.02
506.50
335.16
Trade Payables
521.72
459.55
417.59
342.70
209.65
250.03
383.26
389.92
209.35
149.33
Other Current Liabilities
1,141.83
1,152.53
1,176.83
798.26
785.64
520.65
482.74
428.43
271.47
167.30
Short Term Borrowings
52.78
211.90
212.88
187.58
488.91
556.93
550.25
340.23
0.00
0.00
Short Term Provisions
80.67
79.02
79.11
120.21
92.27
78.61
46.96
39.44
25.67
18.53
Total Liabilities
4,723.42
4,478.70
4,365.89
3,884.57
3,897.53
3,740.10
3,288.08
2,805.15
2,460.69
2,181.18
Net Block
1,729.81
1,750.36
1,822.25
1,835.82
1,632.10
1,619.19
1,244.03
1,134.57
1,054.89
971.15
Gross Block
3,897.22
3,681.03
3,472.36
3,249.57
2,839.54
2,630.38
2,092.55
1,811.49
1,457.08
1,271.50
Accumulated Depreciation
2,167.41
1,930.67
1,650.11
1,413.75
1,207.44
1,011.19
848.52
676.92
402.19
300.35
Non Current Assets
2,082.90
2,113.36
2,185.24
2,123.81
1,894.70
1,878.72
1,627.80
1,480.36
1,115.34
1,068.38
Capital Work in Progress
72.27
137.18
60.84
90.16
82.27
113.98
207.36
71.96
60.44
97.22
Non Current Investment
0.16
0.09
0.06
0.06
0.06
0.06
0.06
0.02
0.02
0.02
Long Term Loans & Adv.
270.61
205.46
296.64
191.59
173.32
137.37
170.21
119.00
0.00
0.00
Other Non Current Assets
10.05
20.27
5.45
6.18
6.95
8.12
6.14
154.81
0.00
0.00
Current Assets
2,640.52
2,365.34
2,180.65
1,760.76
2,002.83
1,861.38
1,660.28
1,324.79
1,344.27
1,112.79
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
49.00
90.03
Inventories
808.00
750.84
688.05
559.10
544.14
513.58
400.67
289.81
220.36
178.85
Sundry Debtors
1,498.57
1,295.40
1,118.86
964.34
958.61
813.42
699.45
520.02
669.48
500.60
Cash & Bank
24.24
24.29
14.03
13.12
142.54
233.08
172.75
129.07
92.66
51.13
Other Current Assets
309.71
101.73
58.15
59.62
357.54
301.30
387.41
385.89
312.76
292.19
Short Term Loans & Adv.
244.98
193.08
301.56
164.58
303.82
265.88
294.41
296.02
277.24
273.95
Net Current Assets
843.52
462.34
294.24
312.01
426.36
455.16
197.07
126.77
837.77
777.63
Total Assets
4,723.42
4,478.70
4,365.89
3,884.57
3,897.53
3,740.10
3,288.08
2,805.15
2,460.70
2,181.17

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
563.30
544.05
539.21
840.81
289.54
152.19
188.48
571.13
173.30
-96.35
PBT
607.82
348.13
454.65
379.00
335.14
266.03
218.15
226.58
146.85
85.59
Adjustment
335.41
337.28
321.83
266.10
270.89
229.76
220.69
174.85
121.19
171.44
Changes in Working Capital
-126.54
2.16
-77.73
338.05
-215.86
-269.21
-184.48
221.31
-53.12
-323.26
Cash after chg. in Working capital
816.69
687.57
698.75
983.15
390.17
226.58
254.36
622.74
214.92
-66.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-253.39
-143.52
-159.54
-142.34
-100.63
-74.39
-65.88
-51.61
-41.62
-30.14
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
-197.04
-233.63
-245.24
-329.48
-157.58
-431.67
-334.34
-388.58
-86.63
-251.05
Net Fixed Assets
-151.28
-285.00
-193.43
-417.92
-177.32
-445.03
-436.05
-677.27
-140.40
-141.21
Net Investments
-0.07
-0.03
0.00
0.00
0.00
0.00
19.55
108.05
41.03
-90.03
Others
-45.69
51.40
-51.81
88.44
19.74
13.36
82.16
180.64
12.74
-19.81
Cash from Financing Activity
-363.53
-301.16
-296.83
-571.71
-172.18
211.27
205.02
-146.14
-45.14
377.58
Net Cash Inflow / Outflow
2.73
9.26
-2.86
-60.38
-40.22
-68.21
59.16
36.41
41.53
30.18
Opening Cash & Equivalents
12.62
3.36
6.22
66.53
106.75
170.82
111.49
92.66
51.13
20.95
Closing Cash & Equivalent
15.35
12.62
3.36
6.15
66.53
106.75
170.82
129.07
92.66
51.13

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.)
101.75
88.28
81.21
69.99
61.75
54.35
48.85
41.16
34.93
32.03
ROA
8.58%
5.20%
7.24%
6.69%
5.93%
4.91%
4.16%
5.60%
3.86%
2.41%
ROE
15.71%
10.26%
14.94%
14.94%
14.75%
12.65%
10.84%
15.64%
11.15%
8.06%
ROCE
22.10%
13.83%
19.00%
16.06%
14.42%
13.37%
14.29%
15.22%
11.36%
11.36%
Fixed Asset Turnover
3.28
2.86
2.87
2.71
2.66
2.77
2.97
2.82
2.45
2.41
Receivable days
41.02
43.07
39.43
42.59
44.53
42.27
38.37
47.15
63.78
56.17
Inventory Days
22.89
25.67
23.61
24.43
26.58
25.55
21.73
20.22
21.76
20.28
Payable days
39.49
39.71
34.77
24.63
21.89
26.72
33.56
34.81
31.48
30.31
Cash Conversion Cycle
24.41
29.03
28.27
42.39
49.22
41.10
26.54
32.56
54.05
46.13
Total Debt/Equity
0.12
0.25
0.38
0.45
0.72
0.86
0.73
0.60
0.70
0.72
Interest Cover
13.76
6.94
6.61
6.20
5.21
4.34
3.21
3.91
3.21
1.94

Annual Reports:

News Update:


  • United Breweries’ Q2 net profit jumps 75%
    15th Nov 2018, 09:55 AM

    Total income of the company increased by 21.63% at Rs 3,335.54 crore for Q2FY19

    Read More
  • United Breweries - Quarterly Results
    14th Nov 2018, 19:59 PM

    Read More
  • United Breweries forays into non-alcoholic beverage segment
    15th Oct 2018, 09:53 AM

    Kingfisher Radler, brings a new outlook to the soft drink category, a 100% natural drink

    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.