Nifty

:

23897.95

Sensex

:

76664.21

-275.10 (-1.14%)
-999.79 (-1.29%)

Login

Nifty
Sensex

:
:

23897.95
76664.21

-275.10 (-1.14%)
-999.79 (-1.29%)

GM Breweries Ltd.

Breweries & Distilleries

Rating :

73/99

BSE: 507488 | NSE: GMBREW

Watchlist

NSE BSE

961.00

24-Apr-2026

Open
High
Low
Previous Close

960.55
971.95
953.1
967.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

43512
41790323
1328.8
630

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,197.42
14.01
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,185.26
0.94%
2.04

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.79
10.76
7.18

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.14
11.57
9.00

PAT CAGR (%)

10 Years
5 Years
3 Years

13.65
10.93
1.15

P:E (Median)

8 Years
5 Years
3 Years

11.83
11.79
11.94

P:BV (Average)

8 Years
5 Years
3 Years

1.88
1.93
1.90

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.69
8.95
9.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 812.09 663.13 22.46% 808.62 644.19 25.53% 717.85 595.78 20.49% 638.01 600.59 6.23%
Expenses 759.67 634.41 19.74% 756.04 614.26 23.08% 673.04 568.26 18.44% 607.11 569.14 6.67%
EBITDA 52.42 28.72 82.52% 52.58 29.93 75.68% 44.81 27.52 62.83% 30.90 31.45 -1.75%
EBIDTM 6.45% 4.33% 6.50% 4.65% 6.24% 4.62% 4.84% 5.24%
Other Income 17.33 40.42 -57.13% 4.75 1.02 365.69% 3.03 3.03 0.00% 5.13 3.63 41.32%
Interest 0.04 0.14 -71.43% 0.00 0.10 -100.00% 0.01 0.08 -87.50% 0.27 0.26 3.85%
Depreciation 1.59 0.68 133.82% 1.20 1.50 -20.00% 1.20 1.50 -20.00% 1.20 1.50 -20.00%
PBT 68.12 68.32 -0.29% 56.13 29.35 91.24% 46.63 28.97 60.96% 34.56 33.32 3.72%
Tax 14.05 7.86 78.75% 14.12 7.38 91.33% 11.74 7.30 60.82% 8.70 8.38 3.82%
PAT 54.07 60.46 -10.57% 42.01 21.97 91.22% 34.89 21.67 61.01% 25.86 24.94 3.69%
PATM 6.66% 9.12% 5.20% 3.41% 4.86% 3.64% 4.05% 4.15%
EPS 23.71 26.52 -10.60% 18.43 9.64 91.18% 15.30 9.50 61.05% 11.34 10.94 3.66%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 812.09 663.13 22.46% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 759.67 634.41 19.74% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 52.42 28.72 82.52% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 6.45% 4.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 17.33 40.42 -57.13% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.04 0.14 -71.43% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 1.59 0.68 133.82% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 68.12 68.32 -0.29% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 14.05 7.86 78.75% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 54.07 60.46 -10.57% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 6.66% 9.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 23.66 26.45 -10.55% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 1,735.48 1,460.94 1,409.49 1,357.94 1,041.26 709.92 971.18 982.26 919.10 747.67 Net Sales Growth - 18.79% 3.65% 3.80% 30.41% 46.67% -26.90% -1.13% 6.87% 22.93% Cost Of Goods Sold - 286.26 260.46 264.74 241.76 184.02 140.15 196.83 162.30 158.54 153.15 Gross Profit - 1,449.22 1,200.48 1,144.75 1,116.19 857.24 569.77 774.36 819.96 760.55 594.52 GP Margin - 83.51% 82.17% 81.22% 82.20% 82.33% 80.26% 79.73% 83.48% 82.75% 79.52% Total Expenditure - 1,570.29 1,343.32 1,302.11 1,241.60 945.72 634.61 886.74 865.39 811.51 678.76 Power & Fuel Cost - 1.60 1.36 1.09 0.91 0.69 0.62 0.76 0.67 0.73 1.01 % Of Sales - 0.09% 0.09% 0.08% 0.07% 0.07% 0.09% 0.08% 0.07% 0.08% 0.14% Employee Cost - 12.61 11.99 11.30 10.17 7.89 8.74 10.83 10.61 9.90 9.13 % Of Sales - 0.73% 0.82% 0.80% 0.75% 0.76% 1.23% 1.12% 1.08% 1.08% 1.22% Manufacturing Exp. - 231.74 214.16 200.73 196.65 147.41 93.12 145.26 148.80 126.36 119.26 % Of Sales - 13.35% 14.66% 14.24% 14.48% 14.16% 13.12% 14.96% 15.15% 13.75% 15.95% General & Admin Exp. - 24.35 20.82 20.30 18.39 16.31 15.76 18.28 15.35 13.69 16.87 % Of Sales - 1.40% 1.43% 1.44% 1.35% 1.57% 2.22% 1.88% 1.56% 1.49% 2.26% Selling & Distn. Exp. - 994.65 830.96 799.82 769.55 586.14 372.77 506.68 522.26 496.91 375.78 % Of Sales - 57.31% 56.88% 56.75% 56.67% 56.29% 52.51% 52.17% 53.17% 54.06% 50.26% Miscellaneous Exp. - 19.09 3.57 4.12 4.18 3.25 3.45 8.10 5.40 5.37 375.78 % Of Sales - 1.10% 0.24% 0.29% 0.31% 0.31% 0.49% 0.83% 0.55% 0.58% 0.48% EBITDA - 165.19 117.62 107.38 116.34 95.54 75.31 84.44 116.87 107.59 68.91 EBITDA Margin - 9.52% 8.05% 7.62% 8.57% 9.18% 10.61% 8.69% 11.90% 11.71% 9.22% Other Income - 45.76 48.10 80.33 21.12 28.58 30.29 13.68 13.74 9.72 3.97 Interest - 0.32 0.58 0.37 0.04 0.01 0.06 0.05 0.07 0.03 0.21 Depreciation - 5.19 5.18 6.13 5.81 6.06 5.48 7.29 7.33 5.99 5.67 PBT - 205.44 159.96 181.21 131.62 118.05 100.06 90.78 123.20 111.29 66.99 Tax - 48.61 30.92 29.69 31.75 24.70 19.97 22.93 40.90 38.39 23.36 Tax Rate - 23.66% 19.33% 16.38% 24.12% 20.92% 19.96% 25.26% 33.20% 34.50% 34.87% PAT - 156.83 129.04 151.52 99.86 93.36 80.09 67.85 82.30 72.90 43.64 PAT before Minority Interest - 156.83 129.04 151.52 99.86 93.36 80.09 67.85 82.30 72.90 43.64 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 9.04% 8.83% 10.75% 7.35% 8.97% 11.28% 6.99% 8.38% 7.93% 5.84% PAT Growth - 21.54% -14.84% 51.73% 6.96% 16.57% 18.04% -17.56% 12.89% 67.05% EPS - 68.79 56.60 66.46 43.80 40.95 35.13 29.76 36.10 31.97 19.14

Description TTM Mar 26 Mar 25
Net Sales - 1,735.48 1,460.94 Net Sales Growth - 18.79% Cost Of Goods Sold - 286.26 260.46 Gross Profit - 1,449.22 1,200.48 GP Margin - 83.51% 82.17% Total Expenditure - 1,570.29 1,343.32 Power & Fuel Cost - 1.60 1.36 % Of Sales - 0.09% 0.09% Employee Cost - 12.61 11.99 % Of Sales - 0.73% 0.82% Manufacturing Exp. - 231.74 214.16 % Of Sales - 13.35% 14.66% General & Admin Exp. - 24.35 20.82 % Of Sales - 1.40% 1.43% Selling & Distn. Exp. - 994.65 830.96 % Of Sales - 57.31% 56.88% Miscellaneous Exp. - 19.09 3.57 % Of Sales - 1.10% 0.24% EBITDA - 165.19 117.62 EBITDA Margin - 9.52% 8.05% Other Income - 45.76 48.10 Interest - 0.32 0.58 Depreciation - 5.19 5.18 PBT - 205.44 159.96 Tax - 48.61 30.92 Tax Rate - 23.66% 19.33% PAT - 156.83 129.04 PAT before Minority Interest - 156.83 129.04 Minority Interest - 0.00 0.00 PAT Margin - 9.04% 8.83% PAT Growth - 21.54% EPS - 68.79 56.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 1,078.26 938.56 822.32 681.77 591.04 504.99 430.39 366.82 291.28 224.62 Share Capital 22.86 22.86 18.29 18.29 18.29 18.29 18.29 18.29 14.63 14.63 Total Reserves 1,055.41 915.71 804.03 663.48 572.75 486.71 412.10 348.53 276.65 209.99 Non-Current Liabilities 1.13 1.51 1.90 2.51 3.02 3.57 3.85 4.39 4.89 4.86 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 146.03 157.49 93.22 84.89 73.97 64.38 49.59 52.34 54.66 49.91 Trade Payables 11.10 19.21 21.01 8.90 2.82 3.10 11.09 4.50 5.00 4.81 Other Current Liabilities 133.35 136.76 70.16 75.16 70.42 59.40 36.93 47.25 47.57 45.10 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.59 1.51 2.04 0.83 0.72 1.88 1.58 0.58 2.08 0.00 Total Liabilities 1,225.42 1,097.56 917.44 769.17 668.03 572.94 483.83 423.55 350.83 279.39 Net Block 42.14 50.11 50.26 52.69 53.19 57.34 62.00 67.18 65.69 63.22 Gross Block 90.85 94.17 89.72 87.85 83.62 82.77 82.05 81.57 75.91 68.26 Accumulated Depreciation 48.70 44.06 39.46 35.16 30.43 25.43 20.06 14.39 10.22 5.04 Non Current Assets 1,028.02 917.34 796.33 661.32 546.51 478.70 422.00 380.77 305.76 250.45 Capital Work in Progress 47.40 0.00 6.07 7.85 19.51 20.11 26.06 47.67 63.60 76.13 Non Current Investment 570.40 589.59 526.33 445.73 378.87 286.52 225.98 162.78 107.69 46.38 Long Term Loans & Adv. 47.01 36.52 24.42 22.68 11.29 10.91 10.91 11.66 5.74 7.20 Other Non Current Assets 106.60 0.00 0.00 0.00 0.00 23.27 0.00 19.18 17.88 24.43 Current Assets 197.40 180.22 121.11 107.85 121.52 94.25 61.84 42.77 45.07 28.94 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 34.24 32.82 28.68 36.70 31.89 27.97 20.57 17.74 11.62 10.70 Sundry Debtors 2.24 2.71 1.80 0.31 3.11 0.93 0.97 2.13 0.87 0.45 Cash & Bank 12.16 94.67 13.20 23.87 26.59 6.85 21.56 1.12 10.48 6.26 Other Current Assets 148.77 49.86 77.13 46.67 59.92 58.50 18.74 21.77 22.10 11.53 Short Term Loans & Adv. 0.32 0.16 0.31 0.30 0.38 0.28 1.19 2.39 1.74 1.80 Net Current Assets 51.38 22.74 27.89 22.96 47.55 29.87 12.24 -9.57 -9.59 -20.97 Total Assets 1,225.42 1,097.56 917.44 769.17 668.03 572.95 483.84 423.54 350.83 279.39

Description Mar 26 Mar 25
Shareholder's Funds 1,078.26 938.56 Share Capital 22.86 22.86 Total Reserves 1,055.41 915.71 Non-Current Liabilities 1.13 1.51 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 0.00 0.00 Current Liabilities 146.03 157.49 Trade Payables 11.10 19.21 Other Current Liabilities 133.35 136.76 Short Term Borrowings 0.00 0.00 Short Term Provisions 1.59 1.51 Total Liabilities 1,225.42 1,097.56 Net Block 42.14 50.11 Gross Block 90.85 94.17 Accumulated Depreciation 48.70 44.06 Non Current Assets 1,028.01 917.34 Capital Work in Progress 47.40 0.00 Non Current Investment 570.39 589.59 Long Term Loans & Adv. 47.01 36.52 Other Non Current Assets 106.60 0.00 Current Assets 197.41 180.22 Current Investments 0.00 0.00 Inventories 34.24 32.82 Sundry Debtors 2.24 2.71 Cash & Bank 12.16 94.67 Other Current Assets 148.77 49.86 Short Term Loans & Adv. 0.32 0.16 Net Current Assets 51.38 22.74 Total Assets 1,225.42 1,097.56

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity -95.62 161.68 59.27 96.04 97.47 1.41 78.79 61.27 62.85 52.89 PBT 205.44 159.96 181.21 131.62 118.05 100.06 90.78 123.20 111.29 66.99 Adjustment 2,203.99 1,824.78 1,726.24 1,717.62 1,297.16 867.59 1,210.62 1,234.27 1,175.58 983.36 Changes in Working Capital -227.33 75.06 -19.12 10.54 26.42 -55.90 11.85 -14.20 -6.23 7.33 Cash after chg. in Working capital 2,182.10 2,059.80 1,888.34 1,859.77 1,441.63 911.75 1,313.26 1,343.28 1,280.64 1,057.69 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2,277.72 -1,898.12 -1,829.07 -1,763.73 -1,344.16 -910.34 -1,234.46 -1,282.00 -1,217.78 -1,004.80 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 113.88 -148.60 -48.49 -86.78 -94.92 10.10 -72.31 -57.45 -61.26 -50.34 Net Fixed Assets -44.08 1.62 -0.09 7.43 -0.25 5.23 21.13 10.27 4.88 -13.34 Net Investments 19.19 -63.26 -80.60 -66.86 -92.35 -60.54 -63.20 -55.09 -61.31 41.80 Others 138.77 -86.96 32.20 -27.35 -2.32 65.41 -30.24 -12.63 -4.83 -78.80 Cash from Financing Activity -17.45 -13.37 -11.34 -9.18 -7.32 -5.55 -6.66 -5.35 -5.31 -3.73 Net Cash Inflow / Outflow 0.81 -0.29 -0.56 0.08 -4.77 5.96 -0.18 -1.53 -3.72 -1.19 Opening Cash & Equivalents 0.76 1.04 1.61 1.52 6.30 0.34 0.52 2.05 5.77 6.96 Closing Cash & Equivalent 1.57 0.76 1.04 1.61 1.52 6.30 0.34 0.52 2.05 5.77

Description Mar 26 Mar 25
Cash From Operating Activity -95.62 161.68 PBT 205.44 159.96 Adjustment 2,203.99 1,824.78 Changes in Working Capital -227.33 75.06 Cash after chg. in Working capital 2,182.09 2,059.80 Interest Paid 0.00 0.00 Tax Paid -2,277.72 -1,898.12 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 113.89 -148.60 Net Fixed Assets -44.08 Net Investments 19.19 Others 138.78 Cash from Financing Activity -17.45 -13.37 Net Cash Inflow / Outflow 0.82 -0.29 Opening Cash & Equivalents 0.76 1.04 Closing Cash & Equivalent 1.57 0.76

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 471.95 410.80 359.92 298.40 323.37 276.29 235.47 200.69 159.36 122.89 ROA 13.50% 12.81% 17.97% 13.90% 15.05% 15.16% 14.96% 21.26% 23.13% 17.10% ROE 15.55% 14.66% 20.15% 15.69% 17.04% 17.12% 17.02% 25.01% 28.26% 21.52% ROCE 20.40% 18.23% 24.15% 20.69% 21.54% 21.41% 22.79% 37.46% 43.16% 33.14% Fixed Asset Turnover 32.18 27.23 27.20 27.13 21.37 14.95 20.55 21.65 22.27 13.76 Receivable days 0.30 0.33 0.16 0.27 0.41 0.28 0.34 0.32 0.15 0.09 Inventory Days 4.11 4.48 4.94 5.38 6.14 7.19 4.16 3.14 2.54 3.20 Payable days 19.32 28.18 20.62 8.85 5.87 18.47 7.73 5.12 5.80 2.35 Cash Conversion Cycle -14.91 -23.37 -15.52 -3.20 0.69 -11.01 -3.23 -1.66 -3.11 0.94 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 650.71 279.10 488.52 3482.89 8493.87 1581.70 1760.34 1731.36 3579.41 317.46

Description Mar 26 Mar 25
Book Value (Rs.) 471.95 410.80 ROA 13.50% 11.76% ROE 15.55% 13.75% ROCE 20.40% 17.10% Fixed Asset Turnover 32.18 26.59 Receivable days 0.30 0.39 Inventory Days 4.11 4.78 Payable days 19.32 26.92 Cash Conversion Cycle -14.91 -21.74 Total Debt/Equity 0.00 0.00 Interest Cover 650.71 279.10

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

GM Breweries - Quarterly Results
10th Apr 2026, 00:00 AM

Read More

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

Feedback