Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Breweries & Distilleries

Rating :
65/99

BSE: 532497 | NSE: RADICO

509.00
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  516.10
  •  518.95
  •  505.00
  •  518.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  124606
  •  635.21
  •  650.00
  •  279.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,798.62
  • 28.77
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,180.66
  • 0.39%
  • 3.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.30%
  • 4.14%
  • 16.83%
  • FII
  • DII
  • Others
  • 19.46%
  • 15.44%
  • 3.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.88
  • 8.00
  • 10.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.49
  • 14.44
  • 6.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.07
  • 25.37
  • 22.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.11
  • 33.82
  • 30.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.74
  • 2.81
  • 3.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.12
  • 16.37
  • 17.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
2,971.18
2,524.84
17.68%
2,740.32
2,520.05
8.74%
1,774.66
2,677.08
-33.71%
2,209.11
1,978.26
11.67%
Expenses
2,846.63
2,422.34
17.52%
2,633.09
2,433.47
8.20%
1,698.86
2,576.64
-34.07%
2,126.83
1,906.62
11.55%
EBITDA
124.55
102.50
21.51%
107.24
86.58
23.86%
75.80
100.44
-24.53%
82.29
71.64
14.87%
EBIDTM
4.19%
4.06%
3.91%
3.44%
4.27%
3.75%
3.72%
3.62%
Other Income
2.56
1.82
40.66%
3.75
1.87
100.53%
1.87
3.32
-43.67%
2.18
3.59
-39.28%
Interest
5.39
8.10
-33.46%
5.44
7.68
-29.17%
6.57
7.38
-10.98%
8.46
7.73
9.44%
Depreciation
13.55
13.09
3.51%
13.27
13.22
0.38%
12.88
12.82
0.47%
13.40
10.86
23.39%
PBT
108.17
74.54
45.12%
92.28
61.72
49.51%
58.22
82.37
-29.32%
54.05
56.64
-4.57%
Tax
27.64
18.84
46.71%
19.86
-16.87
-
14.15
27.60
-48.73%
15.61
17.61
-11.36%
PAT
80.53
55.70
44.58%
72.41
78.59
-7.86%
44.07
54.77
-19.54%
38.45
39.04
-1.51%
PATM
2.71%
2.21%
2.64%
3.12%
2.48%
2.05%
1.74%
1.97%
EPS
6.30
4.48
40.62%
5.59
5.99
-6.68%
3.36
4.26
-21.13%
2.45
3.07
-20.20%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Mar 06
Net Sales
9,695.27
2,427.04
2,096.95
1,822.77
1,679.90
1,651.82
613.73
494.51
Net Sales Growth
-0.05%
15.74%
15.04%
8.50%
1.70%
169.14%
24.11%
 
Cost Of Goods Sold
1,150.95
660.87
489.32
492.17
539.71
497.95
173.82
148.74
Gross Profit
8,544.32
1,766.17
1,607.62
1,330.60
1,140.19
1,153.88
439.91
345.78
GP Margin
88.13%
72.77%
76.66%
73.00%
67.87%
69.86%
71.68%
69.92%
Total Expenditure
9,305.41
2,059.01
1,746.22
1,555.90
1,469.12
1,464.31
525.27
412.45
Power & Fuel Cost
-
50.27
45.28
35.47
27.75
28.63
16.71
5.44
% Of Sales
-
2.07%
2.16%
1.95%
1.65%
1.73%
2.72%
1.10%
Employee Cost
-
186.08
171.38
154.97
141.17
128.34
42.30
26.93
% Of Sales
-
7.67%
8.17%
8.50%
8.40%
7.77%
6.89%
5.45%
Manufacturing Exp.
-
637.05
570.81
501.81
427.78
441.09
114.31
97.91
% Of Sales
-
26.25%
27.22%
27.53%
25.46%
26.70%
18.63%
19.80%
General & Admin Exp.
-
182.11
160.33
143.39
131.26
131.22
51.01
38.31
% Of Sales
-
7.50%
7.65%
7.87%
7.81%
7.94%
8.31%
7.75%
Selling & Distn. Exp.
-
311.25
297.23
215.87
197.87
177.20
124.43
89.73
% Of Sales
-
12.82%
14.17%
11.84%
11.78%
10.73%
20.27%
18.15%
Miscellaneous Exp.
-
31.38
11.87
12.23
3.58
59.88
2.69
5.39
% Of Sales
-
1.29%
0.57%
0.67%
0.21%
3.63%
0.44%
1.09%
EBITDA
389.88
368.03
350.73
266.87
210.78
187.51
88.46
82.06
EBITDA Margin
4.02%
15.16%
16.73%
14.64%
12.55%
11.35%
14.41%
16.59%
Other Income
10.36
13.26
13.29
29.92
20.50
39.44
23.13
5.15
Interest
25.86
31.91
35.87
68.60
80.73
85.10
39.34
23.75
Depreciation
53.10
52.53
42.44
40.90
41.70
43.13
15.51
11.26
PBT
312.72
296.85
285.71
187.28
108.85
98.72
56.74
52.19
Tax
77.26
45.19
97.64
63.83
28.78
25.27
11.49
7.16
Tax Rate
24.71%
16.57%
34.17%
34.08%
26.44%
25.60%
20.25%
13.72%
PAT
235.46
227.50
188.06
123.45
80.07
73.45
45.25
45.03
PAT before Minority Interest
235.46
227.50
188.06
123.45
80.07
73.45
45.25
45.03
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.43%
9.37%
8.97%
6.77%
4.77%
4.45%
7.37%
9.11%
PAT Growth
3.23%
20.97%
52.34%
54.18%
9.01%
62.32%
0.49%
 
EPS
17.62
17.03
14.08
9.24
5.99
5.50
3.39
3.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Mar 06
Shareholder's Funds
1,542.94
1,335.74
1,156.85
1,044.12
977.30
243.95
142.81
Share Capital
26.71
26.68
26.66
26.61
26.61
76.97
19.29
Total Reserves
1,515.98
1,308.67
1,129.78
1,016.67
950.14
165.52
123.52
Non-Current Liabilities
96.42
136.73
137.76
181.75
259.05
658.56
363.87
Secured Loans
1.53
21.66
34.40
103.31
195.73
276.87
232.87
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
355.27
109.11
Long Term Provisions
11.10
10.37
9.81
8.37
7.18
0.00
0.00
Current Liabilities
843.45
778.93
951.28
1,008.54
1,088.82
104.97
63.03
Trade Payables
264.24
244.84
214.13
185.32
176.01
76.36
47.74
Other Current Liabilities
129.06
155.68
167.77
232.09
259.10
8.25
7.67
Short Term Borrowings
397.37
301.60
487.80
550.91
620.06
0.00
0.00
Short Term Provisions
52.78
76.81
81.57
40.22
33.65
20.36
7.63
Total Liabilities
2,482.81
2,251.40
2,245.89
2,234.41
2,325.17
1,007.48
569.71
Net Block
743.43
713.94
685.49
703.82
729.39
284.61
257.45
Gross Block
936.65
867.99
803.45
787.34
772.33
360.75
318.23
Accumulated Depreciation
193.22
154.05
117.96
83.52
42.94
76.13
60.78
Non Current Assets
1,060.75
1,026.01
1,006.94
1,070.53
1,014.54
339.02
263.64
Capital Work in Progress
18.08
16.00
20.19
2.20
1.91
44.23
3.76
Non Current Investment
177.80
176.19
170.12
169.63
169.57
10.17
2.43
Long Term Loans & Adv.
117.72
116.78
124.75
177.19
87.24
0.00
0.00
Other Non Current Assets
3.73
3.10
6.39
17.69
26.43
0.00
0.00
Current Assets
1,422.05
1,225.39
1,238.94
1,163.88
1,310.63
668.47
303.23
Current Investments
0.00
0.00
50.00
50.00
50.00
0.00
0.00
Inventories
374.18
359.71
310.86
293.03
274.09
73.79
63.84
Sundry Debtors
823.05
641.75
630.01
624.01
610.93
153.13
90.29
Cash & Bank
18.24
17.67
22.35
14.07
12.70
210.09
4.29
Other Current Assets
206.58
119.19
110.99
97.49
362.91
231.46
144.81
Short Term Loans & Adv.
103.61
87.07
114.73
85.28
178.61
219.07
144.57
Net Current Assets
578.61
446.47
287.67
155.34
221.82
563.50
240.20
Total Assets
2,482.80
2,251.40
2,245.88
2,234.41
2,325.17
1,007.49
569.71

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Cash From Operating Activity
59.69
308.69
315.78
252.01
-36.34
0.00
PBT
272.69
285.71
187.28
108.95
103.42
0.00
Adjustment
106.04
74.38
92.99
105.32
122.34
0.00
Changes in Working Capital
-233.66
25.86
71.18
52.85
-241.35
0.00
Cash after chg. in Working capital
145.07
385.94
351.45
267.12
-15.59
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-85.38
-77.25
-35.67
-15.11
-20.75
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-68.48
-6.55
-20.76
3.02
80.82
0.00
Net Fixed Assets
-70.74
-60.35
-34.10
-15.30
-369.40
Net Investments
0.00
50.00
0.00
0.00
-180.10
Others
2.26
3.80
13.34
18.32
630.32
Cash from Financing Activity
43.71
-225.93
-292.57
-233.98
-86.61
0.00
Net Cash Inflow / Outflow
34.91
76.21
2.45
21.05
-42.14
0.00
Opening Cash & Equivalents
-235.57
-311.78
-314.23
-335.28
-293.14
0.00
Closing Cash & Equivalent
-200.66
-235.57
-311.78
-314.23
-335.28
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 07
Mar 06
Book Value (Rs.)
115.53
100.09
86.75
78.42
73.42
18.17
13.52
ROA
9.61%
8.36%
5.51%
3.51%
4.41%
5.74%
7.90%
ROE
15.81%
15.09%
11.22%
7.93%
12.75%
29.61%
34.55%
ROCE
16.85%
18.80%
14.25%
10.03%
13.11%
14.35%
16.08%
Fixed Asset Turnover
10.44
9.64
7.88
6.24
7.54
2.95
2.61
Receivable days
28.38
28.80
36.50
46.30
32.65
44.32
39.74
Inventory Days
14.22
15.19
17.58
21.26
14.86
25.06
28.10
Payable days
48.29
50.71
49.89
47.89
34.88
45.85
45.31
Cash Conversion Cycle
-5.68
-6.72
4.18
19.67
12.63
23.53
22.54
Total Debt/Equity
0.26
0.25
0.51
0.77
0.98
2.71
2.62
Interest Cover
9.55
8.97
3.73
2.35
2.16
2.44
3.20

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.