Nifty
:
23850.90
Sensex
:
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)
Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Britannia Industries Ltd.

Consumer Food

Rating :
N/A

BSE: 500825 | NSE: BRITANNIA

NSE BSE
5546.80
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  5445.95
  •  5554.50
  •  5433.95
  •  5426.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  172330
  •  9503.97
  •  6469.90
  •  4546.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,35,599.22
  • 61.98
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,37,194.08
  • 1.31%
  • 30.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.55%
  • 0.40%
  • 12.41%
  • FII
  • DII
  • Others
  • 17.91%
  • 15.97%
  • 2.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • 7.65
  • 5.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.88
  • 11.45
  • 7.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.01
  • 8.82
  • 11.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 55.46
  • 53.69
  • 54.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.47
  • 31.26
  • 36.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.36
  • 36.46
  • 37.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
4,250.29
4,010.70
5.97%
4,069.36
4,023.18
1.15%
4,256.33
4,196.80
1.42%
4,432.88
4,379.61
1.22%
Expenses
3,496.63
3,321.82
5.26%
3,281.91
3,222.29
1.85%
3,435.24
3,379.22
1.66%
3,560.46
3,667.91
-2.93%
EBITDA
753.66
688.88
9.40%
787.45
800.89
-1.68%
821.09
817.58
0.43%
872.42
711.70
22.58%
EBIDTM
17.73%
17.18%
19.35%
19.91%
19.29%
19.48%
19.68%
16.25%
Other Income
55.61
53.93
3.12%
57.34
56.37
1.72%
50.56
50.75
-0.37%
52.35
53.24
-1.67%
Interest
28.95
53.05
-45.43%
26.44
34.86
-24.15%
31.09
38.13
-18.46%
53.42
54.14
-1.33%
Depreciation
73.93
70.76
4.48%
79.93
65.33
22.35%
78.09
57.96
34.73%
71.68
51.66
38.75%
PBT
681.75
619.00
10.14%
738.42
757.07
-2.46%
759.57
1,147.84
-33.83%
799.67
659.14
21.32%
Tax
176.22
166.54
5.81%
198.01
203.50
-2.70%
202.57
216.91
-6.61%
212.13
168.62
25.80%
PAT
505.53
452.46
11.73%
540.41
553.57
-2.38%
557.00
930.93
-40.17%
587.54
490.52
19.78%
PATM
11.89%
11.28%
13.28%
13.76%
13.09%
22.18%
13.25%
11.20%
EPS
20.99
18.99
10.53%
22.34
23.19
-3.67%
23.10
38.70
-40.31%
24.39
20.48
19.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
17,008.86
16,769.27
16,300.55
14,136.26
13,136.14
11,599.55
11,054.67
9,913.99
9,054.09
8,397.23
7,858.42
Net Sales Growth
2.40%
2.88%
15.31%
7.61%
13.25%
4.93%
11.51%
9.50%
7.82%
6.86%
 
Cost Of Goods Sold
9,568.76
9,492.03
9,591.30
8,760.30
7,626.10
6,927.47
6,561.46
6,107.10
5,588.68
5,012.72
4,691.81
Gross Profit
7,440.10
7,277.24
6,709.25
5,375.96
5,510.04
4,672.08
4,493.21
3,806.89
3,465.41
3,384.51
3,166.61
GP Margin
43.74%
43.40%
41.16%
38.03%
41.95%
40.28%
40.65%
38.40%
38.27%
40.31%
40.30%
Total Expenditure
13,774.24
13,599.43
13,511.85
11,934.75
10,626.85
9,756.37
9,321.25
8,412.34
7,775.91
7,182.84
6,994.51
Power & Fuel Cost
-
327.25
272.20
217.68
182.29
177.70
175.17
128.83
104.28
95.16
110.96
% Of Sales
-
1.95%
1.67%
1.54%
1.39%
1.53%
1.58%
1.30%
1.15%
1.13%
1.41%
Employee Cost
-
708.70
658.38
542.26
527.38
486.69
441.82
401.60
352.61
341.36
280.58
% Of Sales
-
4.23%
4.04%
3.84%
4.01%
4.20%
4.00%
4.05%
3.89%
4.07%
3.57%
Manufacturing Exp.
-
876.12
893.75
752.29
672.21
610.68
621.32
487.59
509.93
510.15
555.68
% Of Sales
-
5.22%
5.48%
5.32%
5.12%
5.26%
5.62%
4.92%
5.63%
6.08%
7.07%
General & Admin Exp.
-
120.05
108.40
93.35
56.55
49.72
53.28
55.78
84.06
72.36
42.49
% Of Sales
-
0.72%
0.67%
0.66%
0.43%
0.43%
0.48%
0.56%
0.93%
0.86%
0.54%
Selling & Distn. Exp.
-
1,405.47
1,365.46
1,093.97
1,107.27
1,075.51
1,054.21
897.70
830.95
873.47
1,078.84
% Of Sales
-
8.38%
8.38%
7.74%
8.43%
9.27%
9.54%
9.05%
9.18%
10.40%
13.73%
Miscellaneous Exp.
-
669.81
622.36
474.90
455.05
428.60
413.99
333.74
305.40
277.62
1,078.84
% Of Sales
-
3.99%
3.82%
3.36%
3.46%
3.69%
3.74%
3.37%
3.37%
3.31%
2.98%
EBITDA
3,234.62
3,169.84
2,788.70
2,201.51
2,509.29
1,843.18
1,733.42
1,501.65
1,278.18
1,214.39
863.91
EBITDA Margin
19.02%
18.90%
17.11%
15.57%
19.10%
15.89%
15.68%
15.15%
14.12%
14.46%
10.99%
Other Income
215.86
214.18
258.07
222.83
312.87
279.40
206.45
166.37
150.54
124.35
87.96
Interest
139.90
164.00
169.10
144.29
110.90
76.90
9.09
7.59
5.45
4.87
3.86
Depreciation
303.63
300.46
225.91
200.54
197.85
184.81
161.88
142.07
119.27
113.41
144.48
PBT
2,979.41
2,919.56
2,651.76
2,079.51
2,513.41
1,860.87
1,768.90
1,518.36
1,304.00
1,220.46
803.53
Tax
788.93
779.25
716.45
562.35
663.02
450.70
612.47
514.22
419.67
396.10
261.11
Tax Rate
26.48%
26.72%
23.67%
27.06%
26.39%
24.44%
34.62%
33.87%
32.18%
32.45%
27.50%
PAT
2,190.48
2,139.81
2,321.77
1,524.82
1,863.09
1,402.19
1,160.09
1,004.41
884.19
824.32
688.43
PAT before Minority Interest
2,194.73
2,134.22
2,316.32
1,515.98
1,849.78
1,393.16
1,156.43
1,004.14
884.33
824.36
688.48
Minority Interest
4.25
5.59
5.45
8.84
13.31
9.03
3.66
0.27
-0.14
-0.04
-0.05
PAT Margin
12.88%
12.76%
14.24%
10.79%
14.18%
12.09%
10.49%
10.13%
9.77%
9.82%
8.76%
PAT Growth
-9.76%
-7.84%
52.27%
-18.16%
32.87%
20.87%
15.50%
13.60%
7.26%
19.74%
 
EPS
90.93
88.83
96.38
63.30
77.34
58.21
48.16
41.69
36.70
34.22
28.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,941.52
3,534.27
2,558.10
3,547.66
4,402.83
4,253.25
3,406.23
2,696.42
2,091.68
1,245.11
Share Capital
24.09
24.09
24.09
24.09
24.05
24.03
24.01
24.00
24.00
23.99
Total Reserves
3,917.43
3,510.18
2,534.01
3,495.47
4,344.37
4,209.29
3,370.78
2,666.50
2,065.57
1,221.12
Non-Current Liabilities
979.25
1,596.57
743.00
806.22
805.73
90.73
98.01
41.27
25.53
45.59
Secured Loans
0.55
0.78
8.47
747.15
766.06
61.92
84.57
31.40
37.68
43.33
Unsecured Loans
904.17
1,551.02
698.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
30.56
25.64
20.47
0.00
0.00
11.45
8.87
7.62
6.83
5.65
Current Liabilities
4,084.41
4,134.40
4,147.14
3,608.90
2,578.46
1,851.41
1,647.97
1,345.40
1,329.84
1,476.87
Trade Payables
1,627.48
1,448.81
1,322.81
1,313.19
1,047.00
1,140.51
994.09
757.31
769.08
703.42
Other Current Liabilities
816.81
787.73
1,265.27
492.74
461.99
365.13
325.02
278.90
261.05
259.45
Short Term Borrowings
987.99
1,316.03
1,019.87
1,339.42
747.99
76.10
93.65
84.31
86.13
96.88
Short Term Provisions
652.13
581.83
539.19
463.55
321.48
269.67
235.21
224.88
213.58
417.12
Total Liabilities
9,029.68
9,295.47
7,475.74
7,999.12
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
Net Block
2,743.66
2,614.59
1,739.26
1,778.74
1,863.71
1,673.57
1,330.61
1,144.74
950.24
844.07
Gross Block
4,530.57
4,106.87
2,932.52
2,740.22
2,601.76
2,179.60
1,667.78
1,342.97
1,041.27
1,717.13
Accumulated Depreciation
1,786.91
1,492.28
1,193.26
961.48
738.05
506.03
337.17
198.23
91.03
873.06
Non Current Assets
4,181.02
4,549.24
3,493.44
3,579.66
4,147.70
2,701.73
2,014.07
1,746.45
1,725.39
1,097.02
Capital Work in Progress
187.54
105.00
535.68
116.52
39.55
101.24
202.82
30.07
90.07
48.37
Non Current Investment
1,070.21
1,523.25
928.64
1,401.87
1,898.93
741.13
237.47
327.25
372.64
77.06
Long Term Loans & Adv.
148.68
265.02
263.16
245.48
339.08
127.85
213.95
218.00
274.95
102.47
Other Non Current Assets
3.45
0.75
12.75
37.05
6.43
57.94
29.22
26.39
37.49
25.05
Current Assets
4,842.25
4,713.87
3,982.30
4,419.46
3,674.97
3,526.34
3,151.28
2,339.24
1,724.12
1,672.98
Current Investments
1,696.51
1,800.99
833.73
1,393.25
1,008.77
749.88
856.80
174.85
415.74
440.88
Inventories
1,181.22
1,193.26
1,367.49
1,091.49
740.96
781.38
652.79
661.45
440.65
404.04
Sundry Debtors
393.33
328.94
331.93
257.27
320.36
394.24
304.60
179.16
170.61
135.81
Cash & Bank
446.35
197.98
184.90
211.34
122.85
109.82
186.42
120.76
87.65
226.33
Other Current Assets
1,124.84
484.00
448.43
419.92
1,482.03
1,491.02
1,150.67
1,203.02
609.47
465.92
Short Term Loans & Adv.
574.39
708.70
815.82
1,046.19
1,233.78
1,351.46
1,038.75
1,112.30
551.58
453.49
Net Current Assets
757.84
579.47
-164.84
810.56
1,096.51
1,674.93
1,503.31
993.84
394.28
196.11
Total Assets
9,023.27
9,263.11
7,475.74
7,999.12
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
2,572.98
2,526.21
1,299.52
1,875.52
1,484.53
1,155.78
1,248.77
441.28
959.23
584.46
PBT
2,916.66
3,027.36
2,078.53
2,512.80
1,843.86
1,768.90
1,518.36
1,304.00
1,220.46
949.59
Adjustment
260.09
-181.06
135.15
27.23
16.53
-14.50
-1.40
-14.77
9.06
-89.00
Changes in Working Capital
161.10
405.66
-327.25
-31.70
127.39
-2.49
228.27
-451.36
132.93
25.34
Cash after chg. in Working capital
3,337.85
3,251.96
1,886.43
2,508.33
1,987.78
1,751.91
1,745.23
837.87
1,362.45
885.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-764.87
-725.75
-586.91
-632.81
-503.25
-596.13
-496.46
-396.59
-403.22
-301.47
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
475.50
-1,517.06
910.89
435.62
-1,531.62
-855.53
-956.26
-149.85
-705.20
-450.30
Net Fixed Assets
-483.30
-639.06
-549.93
-177.67
-254.25
-265.57
-482.09
-239.27
252.31
-12.37
Net Investments
552.93
-1,299.54
961.51
191.69
-1,495.51
-480.68
-585.96
306.17
-260.29
-288.05
Others
405.87
421.54
499.31
421.60
218.14
-109.28
111.79
-216.75
-697.22
-149.88
Cash from Financing Activity
-2,830.48
-1,028.37
-2,245.84
-2,242.50
57.94
-352.68
-231.75
-295.08
-246.18
-181.37
Net Cash Inflow / Outflow
218.00
-19.22
-35.43
68.64
10.85
-52.43
60.76
-3.65
7.85
-47.21
Opening Cash & Equivalents
100.16
109.32
141.45
75.25
58.72
107.84
47.34
50.99
43.14
90.35
Closing Cash & Equivalent
319.45
100.16
109.32
141.45
75.26
58.72
107.84
47.34
50.99
43.14

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
163.62
146.71
106.19
146.10
181.64
176.17
141.39
112.10
87.07
51.90
ROA
23.29%
27.62%
19.59%
23.38%
19.83%
20.30%
21.71%
23.47%
26.51%
28.23%
ROE
57.10%
76.04%
49.89%
46.90%
32.39%
30.32%
33.00%
37.00%
49.44%
67.39%
ROCE
49.25%
55.50%
41.64%
45.27%
37.12%
44.36%
47.48%
51.92%
67.83%
81.56%
Fixed Asset Turnover
4.08
4.85
5.20
5.15
5.12
6.06
6.64
7.82
6.25
4.84
Receivable days
7.48
7.07
7.28
7.66
10.66
10.94
8.84
6.85
6.48
5.56
Inventory Days
24.58
27.40
30.40
24.31
22.70
22.45
24.01
21.57
17.87
18.74
Payable days
59.15
52.74
54.91
56.48
42.40
42.93
39.15
36.84
38.64
33.35
Cash Conversion Cycle
-27.09
-18.27
-17.23
-24.51
-9.04
-9.54
-6.30
-8.42
-14.29
-9.05
Total Debt/Equity
0.52
0.84
0.96
0.60
0.35
0.04
0.06
0.05
0.06
0.12
Interest Cover
18.77
18.93
15.40
23.66
24.98
195.60
201.05
240.27
251.61
247.01

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Britannia Industries invests fund in equity share capital of Suryaurja One
    10th Oct 2024, 11:44 AM

    The company has invested a sum of Rs 87,50,000 towards acquisition of 8,75,000 Equity Shares of Rs 10 each, equivalent to 6.04% stake

    Read More
  • Britannia Industries’ consolidated net profit rises 11% in Q1FY25
    3rd Aug 2024, 11:08 AM

    Total consolidated income of the company increased by 5.94% at Rs 4,305.90 crore for Q1FY25

    Read More
  • Britannia Inds - Quarterly Results
    2nd Aug 2024, 17:22 PM

    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.