Nifty
:
25875.80
Sensex
:
84466.51
180.85 (0.70%)
595.19 (0.71%)
Nifty
Sensex
:
:
25875.80
84466.51
180.85 (0.70%)
595.19 (0.71%)

Radico Khaitan Ltd.

Breweries & Distilleries

Rating :
80/99

BSE: 532497 | NSE: RADICO

NSE BSE
3302.70
12-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  3288
  •  3357
  •  3273
  •  3275.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  357217
  •  1182824676.4
  •  3423
  •  1845.5

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 44,257.24
  • 96.71
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 44,683.66
  • 0.12%
  • 14.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.21%
  • 2.19%
  • 11.74%
  • FII
  • DII
  • Others
  • 18%
  • 23.54%
  • 4.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.38
  • 15.13
  • 15.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.57
  • 10.37
  • 13.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.75
  • 5.50
  • 16.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 50.79
  • 69.83
  • 90.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.66
  • 8.30
  • 9.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.52
  • 39.50
  • 47.90

Earnings Forecasts:

(Updated: 08-11-2025)
Description
2024
2025
2026
2027
Adj EPS
25.84
40.58
54.92
68.58
P/E Ratio
127.81
81.39
60.14
48.16
Revenue
4851.15
5921.79
6792.03
7657.87
EBITDA
673.64
934.05
1161.63
1510.6
Net Income
345.61
541.54
730.3
950.8
ROA
7.91
15.99
18.18
20.08
P/B Ratio
16.05
13.66
11.43
9.43
ROE
13.31
17.72
20.48
22.73
FCFF
111.06
283.18
486.33
624.82
FCFF Yield
0.26
0.66
1.13
1.45
Net Debt
692.73
369.37
64
-417.9
BVPS
205.8
241.84
289.06
350.3

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
5,056.72
3,906.59
29.44%
5,313.52
4,265.62
24.57%
4,485.43
3,894.64
15.17%
4,440.90
4,111.24
8.02%
Expenses
4,819.09
3,743.40
28.74%
5,081.35
4,118.62
23.38%
4,307.89
3,772.10
14.20%
4,256.98
3,968.43
7.27%
EBITDA
237.63
163.18
45.62%
232.17
147.01
57.93%
177.53
122.54
44.88%
183.93
142.81
28.79%
EBIDTM
4.70%
4.18%
4.37%
3.45%
3.96%
3.15%
4.14%
3.47%
Other Income
2.37
1.12
111.61%
1.05
1.27
-17.32%
1.38
2.24
-38.39%
1.08
4.83
-77.64%
Interest
16.28
16.74
-2.75%
15.93
16.04
-0.69%
21.50
16.68
28.90%
19.51
17.72
10.10%
Depreciation
37.38
35.69
4.74%
36.26
32.85
10.38%
35.98
31.52
14.15%
35.61
31.79
12.02%
PBT
186.33
111.86
66.57%
174.04
99.38
75.13%
121.43
76.57
58.59%
129.89
98.13
32.37%
Tax
47.38
29.66
59.74%
44.29
25.05
76.81%
30.79
19.76
55.82%
33.93
24.31
39.57%
PAT
138.95
82.20
69.04%
129.75
74.33
74.56%
90.63
56.81
59.53%
95.96
73.82
29.99%
PATM
2.75%
2.10%
2.44%
1.74%
2.02%
1.46%
2.16%
1.80%
EPS
10.42
6.03
72.80%
9.75
5.64
72.87%
6.88
4.03
70.72%
7.14
5.62
27.05%

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
19,296.57
4,851.15
4,118.52
3,142.82
2,868.01
2,398.80
2,427.04
2,096.95
1,822.77
1,679.90
1,651.82
Net Sales Growth
19.28%
17.79%
31.05%
9.58%
19.56%
-1.16%
15.74%
15.04%
8.50%
1.70%
 
Cost Of Goods Sold
3,207.99
1,642.01
1,364.85
899.75
841.10
632.67
653.39
489.32
492.17
539.71
497.95
Gross Profit
16,088.58
3,209.14
2,753.67
2,243.06
2,026.92
1,766.12
1,773.65
1,607.62
1,330.60
1,140.19
1,153.88
GP Margin
83.38%
66.15%
66.86%
71.37%
70.67%
73.63%
73.08%
76.66%
73.00%
67.87%
69.86%
Total Expenditure
18,465.31
4,181.84
3,615.58
2,789.88
2,471.02
1,990.20
2,059.01
1,746.22
1,555.90
1,469.12
1,464.31
Power & Fuel Cost
-
164.71
133.83
79.91
54.90
46.88
50.27
45.28
35.47
27.75
28.63
% Of Sales
-
3.40%
3.25%
2.54%
1.91%
1.95%
2.07%
2.16%
1.95%
1.65%
1.73%
Employee Cost
-
216.90
195.79
168.92
141.26
124.03
186.08
171.38
154.97
141.17
128.34
% Of Sales
-
4.47%
4.75%
5.37%
4.93%
5.17%
7.67%
8.17%
8.50%
8.40%
7.77%
Manufacturing Exp.
-
1,376.01
1,219.25
1,110.76
905.53
623.37
637.05
570.81
501.81
427.78
441.09
% Of Sales
-
28.36%
29.60%
35.34%
31.57%
25.99%
26.25%
27.22%
27.53%
25.46%
26.70%
General & Admin Exp.
-
264.11
228.22
165.36
182.87
242.56
189.59
160.33
143.39
131.26
131.22
% Of Sales
-
5.44%
5.54%
5.26%
6.38%
10.11%
7.81%
7.65%
7.87%
7.81%
7.94%
Selling & Distn. Exp.
-
476.50
432.61
332.43
316.80
300.03
311.25
297.23
215.87
197.87
177.20
% Of Sales
-
9.82%
10.50%
10.58%
11.05%
12.51%
12.82%
14.17%
11.84%
11.78%
10.73%
Miscellaneous Exp.
-
41.59
41.03
32.74
28.56
20.65
31.38
11.87
12.23
3.58
177.20
% Of Sales
-
0.86%
1.00%
1.04%
1.00%
0.86%
1.29%
0.57%
0.67%
0.21%
3.63%
EBITDA
831.26
669.31
502.94
352.94
396.99
408.60
368.03
350.73
266.87
210.78
187.51
EBITDA Margin
4.31%
13.80%
12.21%
11.23%
13.84%
17.03%
15.16%
16.73%
14.64%
12.55%
11.35%
Other Income
5.88
9.64
12.50
15.18
12.86
14.62
13.26
13.29
29.92
20.50
39.44
Interest
73.22
74.26
59.66
22.48
13.36
22.33
31.91
35.87
68.60
80.73
85.10
Depreciation
145.23
140.14
113.77
70.90
64.88
53.90
52.53
42.44
40.90
41.70
43.13
PBT
611.69
464.56
342.01
274.74
331.63
346.99
296.85
285.71
187.28
108.85
98.72
Tax
156.39
119.43
86.29
70.37
83.09
82.54
45.19
97.64
63.83
28.78
25.27
Tax Rate
25.57%
25.71%
25.23%
25.61%
25.06%
23.79%
16.57%
34.17%
34.08%
26.44%
25.60%
PAT
455.29
345.61
262.17
220.35
248.54
264.45
227.50
188.06
123.45
80.07
73.45
PAT before Minority Interest
455.29
345.61
262.17
220.35
248.54
264.45
227.50
188.06
123.45
80.07
73.45
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.36%
7.12%
6.37%
7.01%
8.67%
11.02%
9.37%
8.97%
6.77%
4.77%
4.45%
PAT Growth
58.55%
31.83%
18.98%
-11.34%
-6.02%
16.24%
20.97%
52.34%
54.18%
9.01%
 
EPS
34.00
25.81
19.58
16.46
18.56
19.75
16.99
14.04
9.22
5.98
5.49

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
2,753.71
2,439.62
2,207.90
2,026.86
1,792.92
1,542.94
1,335.74
1,156.85
1,044.12
977.30
Share Capital
26.76
26.74
26.73
26.73
26.71
26.71
26.68
26.66
26.61
26.61
Total Reserves
2,720.00
2,406.15
2,177.07
1,998.78
1,766.00
1,515.98
1,308.67
1,129.78
1,016.67
950.14
Non-Current Liabilities
340.85
443.35
410.01
100.58
102.40
96.42
136.73
137.76
181.75
259.05
Secured Loans
154.29
290.00
286.86
5.02
0.27
1.53
21.66
34.40
103.31
195.73
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
11.11
10.29
11.10
10.37
9.81
8.37
7.18
Current Liabilities
1,544.40
1,212.02
1,101.19
896.45
882.31
843.45
778.93
951.28
1,008.54
1,088.82
Trade Payables
312.53
248.02
274.89
235.46
261.91
264.24
244.84
214.13
185.32
176.01
Other Current Liabilities
498.95
420.15
437.94
227.91
186.26
129.06
155.68
167.77
232.09
259.10
Short Term Borrowings
692.81
523.64
367.74
184.76
271.82
397.37
301.60
487.80
550.91
620.06
Short Term Provisions
40.11
20.20
20.62
248.34
162.31
52.78
76.81
81.57
40.22
33.65
Total Liabilities
4,638.96
4,094.99
3,719.10
3,023.89
2,777.63
2,482.81
2,251.40
2,245.89
2,234.41
2,325.17
Net Block
1,810.82
1,700.39
1,234.17
820.60
809.90
743.43
713.94
685.49
703.82
729.39
Gross Block
2,385.16
2,141.02
1,568.81
1,124.86
1,054.82
936.65
867.99
803.45
787.34
772.33
Accumulated Depreciation
574.34
440.63
334.64
304.26
244.92
193.22
154.05
117.96
83.52
42.94
Non Current Assets
2,114.42
2,034.11
1,846.78
1,169.50
1,089.65
1,060.75
1,026.01
1,006.94
1,070.53
1,014.54
Capital Work in Progress
23.25
54.03
326.89
30.28
37.78
18.08
16.00
20.19
2.20
1.91
Non Current Investment
198.27
197.76
191.36
175.48
184.40
177.80
176.19
170.12
169.63
169.57
Long Term Loans & Adv.
73.93
72.80
88.05
139.27
55.98
117.72
116.78
124.75
177.19
87.24
Other Non Current Assets
8.15
9.13
6.31
3.87
1.58
3.73
3.10
6.39
17.69
26.43
Current Assets
2,524.54
2,060.87
1,872.31
1,854.38
1,687.98
1,422.05
1,225.39
1,238.94
1,163.88
1,310.63
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
50.00
50.00
50.00
Inventories
1,076.83
779.69
715.42
536.85
489.07
374.18
359.71
310.86
293.03
274.09
Sundry Debtors
1,182.18
978.15
824.06
755.76
697.46
823.05
641.75
630.01
624.01
610.93
Cash & Bank
57.71
100.62
131.29
110.14
129.98
18.24
17.67
22.35
14.07
12.70
Other Current Assets
207.82
57.20
74.93
67.86
371.47
206.58
206.26
225.72
182.77
362.91
Short Term Loans & Adv.
143.78
145.22
126.62
383.78
290.73
103.61
87.07
114.73
85.28
178.61
Net Current Assets
980.14
848.85
771.13
957.93
805.67
578.61
446.47
287.67
155.34
221.82
Total Assets
4,638.96
4,094.98
3,719.09
3,023.88
2,777.63
2,482.80
2,251.40
2,245.88
2,234.41
2,325.17

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
362.86
166.07
238.65
222.03
370.18
59.69
308.69
315.78
252.01
-36.34
PBT
465.04
348.46
290.72
331.63
346.99
272.69
285.71
187.28
108.95
103.42
Adjustment
214.74
173.66
81.00
80.01
70.94
106.04
74.38
92.99
105.32
122.34
Changes in Working Capital
-226.54
-283.46
-61.15
-98.39
26.20
-233.66
25.86
71.18
52.85
-241.35
Cash after chg. in Working capital
453.24
238.66
310.56
313.25
444.12
145.07
385.94
351.45
267.12
-15.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-90.38
-72.59
-71.92
-91.22
-73.94
-85.38
-77.25
-35.67
-15.11
-20.75
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
-171.49
-225.60
-705.24
-108.09
-76.37
-67.31
-6.55
-20.76
3.02
80.82
Net Fixed Assets
-212.53
-277.24
-719.47
-62.54
-137.87
-70.74
-60.35
-34.10
-15.30
-369.40
Net Investments
0.00
0.00
0.00
19.99
0.00
0.00
50.00
0.00
0.00
-180.10
Others
41.04
51.64
14.23
-65.54
61.50
3.43
3.80
13.34
18.32
630.32
Cash from Financing Activity
-237.45
23.70
487.43
-133.80
-182.81
9.48
-225.93
-292.57
-233.98
-86.61
Net Cash Inflow / Outflow
-46.08
-35.82
20.83
-19.86
111.00
1.85
76.21
2.45
21.05
-42.14
Opening Cash & Equivalents
86.25
122.07
101.24
121.10
10.10
8.25
-311.78
-314.23
-335.28
-293.14
Closing Cash & Equivalent
40.17
86.25
122.07
101.24
121.10
10.10
-235.57
-311.78
-314.23
-335.28

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.)
205.28
181.95
164.86
151.53
134.22
115.53
100.09
86.75
78.42
73.42
ROA
7.91%
6.71%
6.54%
8.57%
10.05%
9.61%
8.36%
5.51%
3.51%
4.41%
ROE
13.35%
11.31%
10.42%
13.02%
15.86%
15.81%
15.09%
11.22%
7.93%
12.75%
ROCE
15.14%
12.97%
12.23%
16.11%
18.42%
16.85%
18.80%
14.25%
10.03%
13.11%
Fixed Asset Turnover
7.56
8.35
9.46
11.44
10.55
10.44
9.64
7.88
6.24
7.54
Receivable days
23.06
21.24
22.62
21.27
26.42
28.38
28.80
36.50
46.30
32.65
Inventory Days
19.82
17.62
17.93
15.01
15.00
14.22
15.19
17.58
21.26
14.86
Payable days
62.30
69.92
103.52
107.92
151.77
48.29
50.71
49.89
47.89
34.88
Cash Conversion Cycle
-19.43
-31.06
-62.96
-71.64
-110.36
-5.68
-6.72
4.18
19.67
12.63
Total Debt/Equity
0.36
0.39
0.32
0.09
0.15
0.26
0.25
0.51
0.77
0.98
Interest Cover
7.26
6.84
13.93
25.83
16.54
9.55
8.97
3.73
2.35
2.16

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Radico Khaitan launches coffee-infused rum
    7th Nov 2025, 14:42 PM

    With this launch, the company strengthens its premium rum offerings, appealing to consumers who value craftsmanship, flavour complexity, and contemporary indulgence

    Read More
  • Radico Khaitan - Quarterly Results
    30th Oct 2025, 00:00 AM

    Read More
  • Radico Khaitan launches Jamun SpicyMint under Magic Moments Flavours of India
    29th Sep 2025, 16:58 PM

    Available in 750 ml bottles, the new Jamun SpicyMint variant in Uttar Pradesh will also be present in 375ml, 180ml SKUs and the trendy-handy pocket pack at Rs 180

    Read More
  • Radico Khaitan unveils Rampur Jugalbandi Series at TFWA Cannes 2025
    29th Sep 2025, 11:18 AM

    With this launch, the eight-part limited-edition collection of Indian Single Malts reaches its crescendo, marking a significant milestone for Rampur Whisky on the global stage

    Read More
  • Radico Khaitan’s The Spirit of Kashmyr recognised with national award within month of launch
    26th Aug 2025, 16:00 PM

    This early recognition highlights the brand’s exceptional craftsmanship, quality, and its role in setting new benchmarks in India’s alcobev industry

    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.