Nifty
Sensex
:
:
24741.00
80710.76
6.70 (0.03%)
-7.25 (-0.01%)

Cigarettes/Tobacco

Rating :
62/99

BSE: 500875 | NSE: ITC

407.35
05-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  416.9
  •  417
  •  404.4
  •  415.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16000675
  •  6509428201.45
  •  485.76
  •  390.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,10,461.51
  • 14.63
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,06,540.41
  • 3.52%
  • 6.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 0.89%
  • 12.58%
  • FII
  • DII
  • Others
  • 37.98%
  • 37.11%
  • 11.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.75
  • 8.86
  • 2.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.96
  • 8.70
  • 0.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.77
  • 8.42
  • 0.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.44
  • 24.63
  • 26.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.09
  • 6.18
  • 7.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.38
  • 16.49
  • 18.74

Earnings Forecasts:

(Updated: 04-09-2025)
Description
2024
2025
2026
2027
Adj EPS
27.79
17.26
19.1
21.41
P/E Ratio
14.66
23.60
21.33
19.03
Revenue
74653.3
79975.2
86582.9
93279.6
EBITDA
26282.5
27958.7
30705.4
33090.1
Net Income
34746.6
21719
24126.7
26004.2
ROA
38.63
26.5
26.58
28.13
P/B Ratio
7.28
6.89
6.53
6.10
ROE
48.08
30.03
31.73
33.76
FCFF
16408.3
18884.7
20790.3
22822.3
FCFF Yield
3.21
3.69
4.06
4.46
Net Debt
-20015.3
-22250.1
-25564
-29304.7
BVPS
55.96
59.1
62.38
66.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
23,129.35
19,350.08
19.53%
20,376.36
18,561.59
9.78%
20,349.96
18,660.37
9.05%
22,281.89
19,270.02
15.63%
Expenses
16,312.88
12,805.24
27.39%
13,856.97
12,259.40
13.03%
13,988.06
12,450.14
12.35%
15,520.11
12,815.78
21.10%
EBITDA
6,816.47
6,544.84
4.15%
6,519.39
6,302.19
3.45%
6,361.90
6,210.23
2.44%
6,761.78
6,454.24
4.76%
EBIDTM
29.47%
33.82%
31.99%
33.95%
31.26%
33.28%
30.35%
33.49%
Other Income
682.21
682.70
-0.07%
640.26
683.43
-6.32%
595.86
648.28
-8.09%
615.96
664.88
-7.36%
Interest
16.47
9.60
71.56%
10.91
10.72
1.77%
9.82
11.94
-17.76%
16.38
9.87
65.96%
Depreciation
422.96
403.13
4.92%
411.03
385.09
6.74%
415.98
384.04
8.32%
520.37
453.04
14.86%
PBT
7,059.25
6,814.81
3.59%
6,737.71
6,589.81
2.24%
6,531.96
6,462.53
1.07%
6,839.84
6,656.21
2.76%
Tax
1,784.60
1,726.25
3.38%
1,680.85
1,583.55
6.14%
1,726.32
1,227.99
40.58%
1,793.52
1,700.31
5.48%
PAT
5,274.65
5,088.56
3.66%
5,056.86
5,006.26
1.01%
4,805.64
5,234.54
-8.19%
5,046.32
4,955.90
1.82%
PATM
22.80%
26.30%
24.82%
26.97%
23.61%
28.05%
22.65%
25.72%
EPS
4.19
4.08
2.70%
15.76
4.10
284.39%
3.94
4.28
-7.94%
3.99
3.93
1.53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
86,137.56
75,323.34
67,931.94
70,936.85
60,668.09
49,272.78
49,404.05
48,352.68
43,448.94
42,776.61
39,192.10
Net Sales Growth
13.57%
10.88%
-4.24%
16.93%
23.13%
-0.27%
2.17%
11.29%
1.57%
9.15%
 
Cost Of Goods Sold
35,075.34
31,978.72
26,980.80
29,005.77
26,385.07
20,131.44
17,345.47
17,420.33
15,855.48
16,049.16
13,568.50
Gross Profit
51,062.22
43,344.62
40,951.14
41,931.08
34,283.02
29,141.34
32,058.58
30,932.35
27,593.46
26,727.45
25,623.60
GP Margin
59.28%
57.54%
60.28%
59.11%
56.51%
59.14%
64.89%
63.97%
63.51%
62.48%
65.38%
Total Expenditure
59,678.02
49,498.64
42,744.47
45,238.77
40,044.94
32,257.85
30,119.87
29,927.29
26,945.70
27,315.97
24,722.22
Power & Fuel Cost
-
975.35
952.90
1,232.34
889.77
699.56
780.85
746.73
653.50
584.33
571.88
% Of Sales
-
1.29%
1.40%
1.74%
1.47%
1.42%
1.58%
1.54%
1.50%
1.37%
1.46%
Employee Cost
-
6,169.78
5,548.53
5,736.22
4,890.55
4,463.33
4,295.79
4,177.88
3,760.90
3,631.73
3,440.97
% Of Sales
-
8.19%
8.17%
8.09%
8.06%
9.06%
8.70%
8.64%
8.66%
8.49%
8.78%
Manufacturing Exp.
-
2,248.56
2,072.05
2,796.87
2,311.72
1,750.62
2,098.43
2,046.57
1,876.75
1,849.33
1,722.41
% Of Sales
-
2.99%
3.05%
3.94%
3.81%
3.55%
4.25%
4.23%
4.32%
4.32%
4.39%
General & Admin Exp.
-
2,580.70
2,392.29
1,962.28
1,508.54
1,279.94
1,675.30
1,796.73
1,618.50
1,934.86
1,957.46
% Of Sales
-
3.43%
3.52%
2.77%
2.49%
2.60%
3.39%
3.72%
3.73%
4.52%
4.99%
Selling & Distn. Exp.
-
3,316.94
3,038.93
3,177.55
2,927.28
2,793.74
2,626.27
2,563.63
2,164.31
2,086.12
2,170.07
% Of Sales
-
4.40%
4.47%
4.48%
4.83%
5.67%
5.32%
5.30%
4.98%
4.88%
5.54%
Miscellaneous Exp.
-
2,228.59
1,758.97
1,327.74
1,132.01
1,139.22
1,297.76
1,175.42
1,016.26
1,180.44
2,170.07
% Of Sales
-
2.96%
2.59%
1.87%
1.87%
2.31%
2.63%
2.43%
2.34%
2.76%
3.29%
EBITDA
26,459.54
25,824.70
25,187.47
25,698.08
20,623.15
17,014.93
19,284.18
18,425.39
16,503.24
15,460.64
14,469.88
EBITDA Margin
30.72%
34.29%
37.08%
36.23%
33.99%
34.53%
39.03%
38.11%
37.98%
36.14%
36.92%
Other Income
2,534.29
2,683.20
2,755.54
1,981.91
1,892.24
2,633.72
2,600.57
2,180.74
1,836.68
1,761.53
1,536.30
Interest
53.58
45.06
39.11
77.77
59.99
57.97
81.38
71.40
115.01
49.03
78.13
Depreciation
1,770.34
1,646.32
1,518.05
1,809.01
1,732.41
1,645.59
1,644.91
1,396.61
1,236.28
1,152.79
1,077.40
PBT
27,168.76
26,816.52
26,385.85
25,793.21
20,722.99
17,945.09
20,158.46
19,138.12
16,988.63
16,020.35
14,850.65
Tax
6,985.29
6,890.47
6,209.46
6,438.40
5,237.34
4,555.29
4,441.79
6,313.92
5,916.43
5,549.09
5,358.21
Tax Rate
25.71%
25.69%
23.53%
24.89%
25.27%
25.38%
22.18%
32.99%
34.00%
34.64%
36.08%
PAT
20,183.47
19,730.62
19,898.24
19,191.66
15,242.66
13,168.11
15,298.01
12,580.63
11,263.62
10,283.47
9,336.03
PAT before Minority Interest
19,863.81
20,036.47
20,190.82
19,476.72
15,503.13
13,389.80
15,584.56
12,824.20
11,485.10
10,471.26
9,492.44
Minority Interest
-319.66
-305.85
-292.58
-285.06
-260.47
-221.69
-286.55
-243.57
-221.48
-187.79
-156.41
PAT Margin
23.43%
26.19%
29.29%
27.05%
25.12%
26.72%
30.97%
26.02%
25.92%
24.04%
23.82%
PAT Growth
-0.50%
-0.84%
3.68%
25.91%
15.75%
-13.92%
21.60%
11.69%
9.53%
10.15%
 
EPS
16.13
15.77
15.90
15.34
12.18
10.52
12.22
10.05
9.00
8.22
7.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
70,030.05
74,507.00
69,155.26
62,455.57
60,347.34
65,273.26
59,140.87
52,510.11
46,412.93
42,679.52
Share Capital
1,251.41
1,248.47
1,242.80
1,232.33
1,230.88
1,229.22
1,225.86
1,220.43
1,214.74
804.72
Total Reserves
68,355.88
72,750.94
67,171.01
59,906.91
57,409.94
62,021.86
55,917.07
49,415.71
43,598.48
40,673.50
Non-Current Liabilities
3,270.65
3,173.60
2,552.76
2,210.44
2,376.93
2,100.25
2,242.71
2,146.15
2,069.64
2,052.46
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
1.76
3.49
4.85
5.58
5.90
8.15
11.50
18.40
26.66
Long Term Provisions
303.11
288.30
259.21
221.05
187.50
175.37
161.95
149.63
158.42
135.42
Current Liabilities
14,334.11
13,690.40
13,739.41
12,163.71
10,689.68
9,559.77
10,011.99
9,250.15
7,121.01
6,658.46
Trade Payables
4,807.30
4,797.83
4,658.99
4,417.26
4,318.73
3,629.83
3,509.58
3,496.18
2,659.33
2,339.29
Other Current Liabilities
8,127.60
7,836.78
8,034.28
6,979.80
5,840.31
5,531.47
6,025.48
5,604.26
4,230.71
4,119.02
Short Term Borrowings
89.50
8.00
33.96
0.00
3.88
1.42
1.86
17.35
19.11
43.95
Short Term Provisions
1,309.71
1,047.79
1,012.18
766.65
526.76
397.05
475.07
132.36
211.86
156.20
Total Liabilities
88,002.70
91,753.97
85,830.96
77,196.02
73,760.76
77,310.75
71,739.04
64,240.88
55,898.32
51,651.34
Net Block
21,632.45
27,479.29
25,499.01
23,867.39
22,921.92
21,327.98
19,374.19
16,523.96
15,893.48
15,106.63
Gross Block
33,229.35
39,777.08
36,197.78
33,025.24
30,678.32
27,558.25
24,090.47
19,919.70
18,094.43
16,175.72
Accumulated Depreciation
11,596.90
12,297.79
10,698.77
9,157.85
7,756.40
6,230.27
4,716.28
3,395.74
2,200.95
1,069.09
Non Current Assets
44,109.42
50,688.43
46,160.07
42,963.57
38,768.77
37,805.40
39,991.77
37,847.26
29,629.22
26,788.84
Capital Work in Progress
1,090.91
2,860.78
3,003.30
3,225.54
4,011.29
3,256.46
4,136.42
5,508.33
3,729.89
2,559.72
Non Current Investment
18,432.32
18,169.60
12,182.16
12,576.73
10,401.10
11,100.38
11,695.99
11,483.79
6,693.99
5,125.81
Long Term Loans & Adv.
1,344.73
1,505.85
2,976.40
2,909.91
1,401.27
2,109.82
3,260.32
3,304.78
3,306.14
3,062.42
Other Non Current Assets
1,286.61
331.98
2,146.94
19.80
33.19
10.76
1,524.85
1,026.40
5.72
934.26
Current Assets
43,893.28
41,065.54
39,670.89
34,232.45
34,991.99
39,505.35
31,747.27
26,393.62
26,269.10
24,862.50
Current Investments
16,287.50
12,944.42
17,232.86
12,264.28
14,846.33
17,948.33
13,347.50
10,569.07
10,887.39
6,621.78
Inventories
15,637.56
14,152.88
11,771.16
10,864.15
10,397.16
8,879.33
7,859.56
7,495.09
8,116.10
9,062.10
Sundry Debtors
4,719.67
4,025.82
2,956.17
2,461.90
2,501.70
2,562.48
4,035.28
2,682.29
2,474.29
1,917.18
Cash & Bank
4,012.36
7,217.68
4,880.19
4,654.42
4,659.02
7,277.34
4,152.03
2,899.60
2,967.40
6,063.30
Other Current Assets
3,236.19
1,515.42
1,456.57
1,317.82
2,587.78
2,837.87
2,352.90
2,747.57
1,823.92
1,198.14
Short Term Loans & Adv.
1,602.84
1,209.32
1,373.94
2,669.88
1,562.06
1,781.66
1,381.01
1,786.49
1,139.10
544.99
Net Current Assets
29,559.17
27,375.14
25,931.48
22,068.74
24,302.31
29,945.58
21,735.28
17,143.47
19,148.09
18,204.04
Total Assets
88,002.70
91,753.97
85,830.96
77,196.02
73,760.76
77,310.75
71,739.04
64,240.88
55,898.32
51,651.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
17,627.04
17,178.86
18,877.55
15,775.51
12,526.97
14,689.66
12,583.41
13,169.40
10,627.31
9,799.04
PBT
42,581.59
27,139.88
25,915.12
20,740.47
17,938.17
20,034.57
19,149.82
17,409.11
16,026.32
14,859.07
Adjustment
-15,862.35
-504.43
136.82
116.54
-611.77
-618.16
-287.42
23.52
48.20
294.79
Changes in Working Capital
-2,742.00
-3,337.03
-924.15
-99.55
-412.90
296.14
-475.53
1,736.38
44.38
-276.98
Cash after chg. in Working capital
23,977.24
23,298.42
25,127.79
20,757.46
16,913.50
19,712.55
18,386.87
19,169.01
16,118.90
14,876.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6,350.20
-6,119.56
-6,250.24
-4,981.95
-4,386.53
-5,022.89
-5,803.46
-5,999.61
-5,491.59
-5,077.84
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
-395.82
1,562.77
-5,732.29
-2,238.49
5,682.91
-6,174.02
-5,545.68
-7,113.89
-3,250.93
-3,920.81
Net Fixed Assets
6,599.56
-2,391.90
-1,619.11
-1,526.61
-3,686.31
-2,460.82
-2,538.39
-3,283.05
-3,008.12
6,416.62
Net Investments
-1,248.26
-2,018.20
-5,438.35
78.42
3,655.28
-4,437.97
-3,180.78
-4,811.93
-5,260.76
-4,919.07
Others
-5,747.12
5,972.87
1,325.17
-790.30
5,713.94
724.77
173.49
981.09
5,017.95
-5,418.36
Cash from Financing Activity
-17,037.40
-18,550.96
-13,006.03
-13,580.50
-18,633.83
-8,181.48
-6,868.64
-6,221.13
-7,301.03
-5,612.52
Net Cash Inflow / Outflow
193.82
190.67
139.23
-43.48
-423.95
334.16
169.09
-165.62
75.35
265.71
Opening Cash & Equivalents
596.58
405.91
266.68
310.16
677.04
342.88
173.79
339.41
264.06
-1.73
Closing Cash & Equivalent
622.38
596.58
405.91
266.68
310.16
677.04
342.88
173.79
339.41
264.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
55.62
59.27
55.05
49.61
47.64
51.46
46.61
41.49
36.89
34.36
ROA
22.29%
22.74%
23.89%
20.54%
17.73%
20.91%
18.86%
19.12%
19.47%
19.45%
ROE
27.90%
28.36%
30.07%
25.89%
21.97%
25.89%
23.80%
24.07%
24.27%
25.95%
ROCE
37.30%
36.79%
39.49%
33.87%
28.66%
32.32%
34.39%
35.39%
36.02%
39.96%
Fixed Asset Turnover
2.24
1.95
2.21
2.05
1.83
1.99
2.27
2.51
3.43
2.79
Receivable days
19.56
17.24
12.92
13.89
17.39
23.43
24.59
19.73
13.65
12.92
Inventory Days
66.62
64.03
53.99
59.51
66.18
59.44
56.20
59.74
53.40
58.50
Payable days
54.82
63.97
57.11
60.43
72.06
75.12
44.73
45.69
36.70
34.84
Cash Conversion Cycle
31.36
17.31
9.80
12.98
11.51
7.75
36.06
33.79
30.35
36.58
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
598.58
676.03
334.23
346.73
310.56
247.08
269.04
152.30
327.75
191.08

News Update:


  • ITC seeks CCI’s approval to acquire pulp and paper business of ABREL
    26th Aug 2025, 12:00 PM

    The transfer of the business will be for a lump-sum cash consideration of Rs 3,498 crore, to be paid by ITC to ABREL

    Read More
  • ITC reports marginal rise in Q1 consolidated net profit
    2nd Aug 2025, 14:15 PM

    Consolidated total income of the company increased by 18.86% at Rs 23,811.56 crore for Q1FY26

    Read More
  • ITC - Quarterly Results
    1st Aug 2025, 17:24 PM

    Read More
  • ITC acquires entire stake in Sresta Natural Bioproducts
    14th Jun 2025, 12:27 PM

    Consequently, SNBPL has become a wholly owned subsidiary of the company

    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.