Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Cigarettes/Tobacco

Rating :
64/99

BSE: 500875 | NSE: ITC

412.55
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  414.9
  •  415
  •  411.75
  •  413.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8256733
  •  3408342585.95
  •  485.76
  •  390.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,16,284.13
  • 14.86
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,12,363.03
  • 3.48%
  • 7.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 0.88%
  • 12.43%
  • FII
  • DII
  • Others
  • 39.87%
  • 35.82%
  • 11.00%

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
  • 25.82
  • 24.63
  • 26.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.10
  • 6.05
  • 7.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.42
  • 16.25
  • 18.64

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
16.42
27.79
17.32
19.13
P/E Ratio
25.12
14.85
23.82
21.57
Revenue
70315
74653
80609
87252
EBITDA
26254
26282
27818
30320
Net Income
20459
34747
21739
24113
ROA
23
38.6
24.2
24.9
P/B Ratio
7.13
7.37
6.89
6.53
ROE
28.48
48.08
29.53
31.36
FCFF
14744
16408
19114
20949
FCFF Yield
2.91
3.24
3.78
4.14
Net Debt
-19859
-20015
-25670
-28932
BVPS
57.86
55.96
59.87
63.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
20,376.36
18,561.59
9.78%
20,349.96
18,660.37
9.05%
22,281.89
19,270.02
15.63%
20,029.60
18,639.48
7.46%
Expenses
13,856.97
12,259.40
13.03%
13,988.06
12,450.14
12.35%
15,520.11
12,815.78
21.10%
13,281.19
11,969.41
10.96%
EBITDA
6,519.39
6,302.19
3.45%
6,361.90
6,210.23
2.44%
6,761.78
6,454.24
4.76%
6,748.41
6,670.07
1.17%
EBIDTM
31.99%
33.95%
31.26%
33.28%
30.35%
33.49%
33.69%
35.78%
Other Income
640.26
683.43
-6.32%
595.86
648.28
-8.09%
615.96
664.88
-7.36%
694.88
722.30
-3.80%
Interest
10.91
10.72
1.77%
9.82
11.94
-17.76%
16.38
9.87
65.96%
11.25
9.90
13.64%
Depreciation
411.03
385.09
6.74%
415.98
384.04
8.32%
520.37
453.04
14.86%
498.57
442.46
12.68%
PBT
6,737.71
6,589.81
2.24%
6,531.96
6,462.53
1.07%
6,839.84
6,656.21
2.76%
6,930.43
6,940.01
-0.14%
Tax
1,680.85
1,583.55
6.14%
1,726.32
1,227.99
40.58%
1,793.52
1,700.31
5.48%
1,761.06
1,759.89
0.07%
PAT
5,056.86
5,006.26
1.01%
4,805.64
5,234.54
-8.19%
5,046.32
4,955.90
1.82%
5,169.37
5,180.12
-0.21%
PATM
24.82%
26.97%
23.61%
28.05%
22.65%
25.72%
25.81%
27.79%
EPS
15.76
4.10
284.39%
3.94
4.28
-7.94%
3.99
3.93
1.53%
4.08
4.10
-0.49%

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
-
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
-
10.88%
-4.24%
16.93%
23.13%
-0.27%
2.17%
11.29%
1.57%
9.15%
 
Cost Of Goods Sold
-
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
-
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
-
57.54%
60.28%
59.11%
56.51%
59.14%
64.89%
63.97%
63.51%
62.48%
65.38%
Total Expenditure
-
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
-
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
-
34.29%
37.08%
36.23%
33.99%
34.53%
39.03%
38.11%
37.98%
36.14%
36.92%
Other Income
-
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
-
45.06
39.11
77.77
59.99
57.97
81.38
71.40
115.01
49.03
78.13
Depreciation
-
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
-
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
-
6,890.47
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
-
25.69%
23.53%
24.89%
25.27%
25.38%
22.18%
32.99%
34.00%
34.64%
36.08%
PAT
-
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
-
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
-
-305.85
-292.58
-285.06
-260.47
-221.69
-286.55
-243.57
-221.48
-187.79
-156.41
PAT Margin
-
26.19%
29.29%
27.05%
25.12%
26.72%
30.97%
26.02%
25.92%
24.04%
23.82%
PAT Growth
-
-0.84%
3.68%
25.91%
15.75%
-13.92%
21.60%
11.69%
9.53%
10.15%
 
EPS
-
15.77
15.91
15.34
12.18
10.53
12.23
10.06
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 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
  • BAT sells 2.3% stake in ITC
    28th May 2025, 14:12 PM

    Subsequent to the transaction, BAT will hold 23.1 percent stake in ITC

    Read More
  • ITC reports over 3-fold jump in Q4 consolidated net profit
    23rd May 2025, 12:12 PM

    The total consolidated income of the company increased by 9.21% at Rs 21016.62 crore for Q4FY25

    Read More
  • ITC acquires stake in Mother Sparsh Baby Care
    22nd May 2025, 09:48 AM

    The acquisition is in line with the company’s strategy to build a future ready suite of products that serve evolving consumer needs

    Read More
  • ITC signs agreements to acquire balance 73.5% stake in Mother Sparsh Baby Care
    21st Apr 2025, 16:59 PM

    The balance 73.5% stake in Mother Sparsh will be acquired by ITC over a period of 2-3 years

    Read More
  • ITC inks pact to acquire 100% stake in Sresta Natural Bioproducts
    21st Apr 2025, 16:44 PM

    Cost of acquisition is Rs 472.50 crore

    Read More
  • ITC acquires stake in Ample Foods
    7th Apr 2025, 10:29 AM

    Consequent to the above, the Company’s shareholding in AFPL aggregates 43.75% of its share capital

    Read More
  • ITC enters into Business Transfer Agreement with Aditya Birla Real Estate
    1st Apr 2025, 11:30 AM

    The transaction is expected to be consummated in about 6 months

    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.