Nifty
Sensex
:
:
12127.75
41322.66
1.85 (0.02%)
-0.34 (0.00%)

Consumer Food

Rating :
80/99  (View)

BSE: 500825 | NSE: BRITANNIA

3089.55
7.30 (0.24%)
20-Feb-2020 | 11:24AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  3079.80
  •  3123.45
  •  3075.05
  •  3082.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  102047
  •  3152.79
  •  3583.75
  •  2300.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 74,087.08
  • 55.91
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 74,133.28
  • 0.49%
  • 18.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.63%
  • 1.03%
  • 15.37%
  • FII
  • DII
  • Others
  • 15.79%
  • 13.02%
  • 4.16%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.35
  • 7.06
  • 6.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.68
  • 14.94
  • 6.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.40
  • 11.00
  • 9.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.66
  • 53.94
  • 62.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.19
  • 19.17
  • 18.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.97
  • 33.66
  • 37.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
2,982.68
2,842.44
4.93%
3,048.84
2,869.59
6.25%
2,700.35
2,543.83
6.15%
2,798.96
2,537.52
10.30%
Expenses
2,480.64
2,390.65
3.76%
2,556.64
2,415.23
5.85%
2,305.69
2,154.46
7.02%
2,362.38
2,140.41
10.37%
EBITDA
502.04
451.79
11.12%
492.20
454.36
8.33%
394.66
389.37
1.36%
436.58
397.11
9.94%
EBIDTM
16.83%
15.89%
16.14%
15.83%
14.62%
15.31%
15.60%
15.65%
Other Income
65.18
60.00
8.63%
68.15
43.96
55.03%
67.45
42.01
60.56%
61.79
44.41
39.14%
Interest
23.67
2.98
694.30%
16.14
2.42
566.94%
10.10
2.44
313.93%
1.25
2.37
-47.26%
Depreciation
46.70
42.41
10.12%
44.86
36.93
21.47%
44.78
35.64
25.65%
46.90
42.35
10.74%
PBT
496.85
466.40
6.53%
498.23
458.97
8.55%
391.62
393.30
-0.43%
450.22
396.80
13.46%
Tax
127.27
165.75
-23.22%
95.51
155.89
-38.73%
143.00
135.18
5.78%
155.65
133.01
17.02%
PAT
369.58
300.65
22.93%
402.72
303.08
32.88%
248.62
258.12
-3.68%
294.57
263.79
11.67%
PATM
12.39%
10.58%
13.21%
10.56%
9.21%
10.15%
10.52%
10.40%
EPS
15.49
12.51
23.82%
16.82
12.61
33.39%
10.45
10.75
-2.79%
12.37
10.98
12.66%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
11,530.83
11,054.67
9,913.99
9,054.09
8,397.23
7,858.42
6,912.71
6,185.41
5,485.37
4,609.38
3,772.91
Net Sales Growth
6.83%
11.51%
9.50%
7.82%
6.86%
13.68%
11.76%
12.76%
19.00%
22.17%
 
Cost Of Goods Sold
6,843.34
6,561.46
6,107.10
5,588.68
5,012.72
4,691.81
4,171.02
3,861.35
3,532.77
3,027.61
2,411.49
Gross Profit
4,687.49
4,493.21
3,806.89
3,465.41
3,384.51
3,166.61
2,741.69
2,324.06
1,952.60
1,581.77
1,361.42
GP Margin
40.65%
40.65%
38.40%
38.27%
40.31%
40.30%
39.66%
37.57%
35.60%
34.32%
36.08%
Total Expenditure
9,705.35
9,321.25
8,412.34
7,775.91
7,182.84
6,994.51
6,285.51
5,764.77
5,174.50
4,372.70
3,610.05
Power & Fuel Cost
-
175.17
128.83
104.28
95.16
110.96
110.72
91.01
72.87
56.54
45.47
% Of Sales
-
1.58%
1.30%
1.15%
1.13%
1.41%
1.60%
1.47%
1.33%
1.23%
1.21%
Employee Cost
-
441.82
401.60
352.61
341.36
280.58
262.66
226.75
211.15
177.49
158.70
% Of Sales
-
4.00%
4.05%
3.89%
4.07%
3.57%
3.80%
3.67%
3.85%
3.85%
4.21%
Manufacturing Exp.
-
621.32
487.59
509.93
61.89
555.68
509.95
467.67
393.22
319.89
282.13
% Of Sales
-
5.62%
4.92%
5.63%
0.74%
7.07%
7.38%
7.56%
7.17%
6.94%
7.48%
General & Admin Exp.
-
53.28
55.78
84.06
520.62
42.49
39.69
33.59
34.69
29.98
52.14
% Of Sales
-
0.48%
0.56%
0.93%
6.20%
0.54%
0.57%
0.54%
0.63%
0.65%
1.38%
Selling & Distn. Exp.
-
1,054.21
897.70
830.95
873.47
1,078.84
991.20
887.04
751.83
633.98
556.59
% Of Sales
-
9.54%
9.05%
9.18%
10.40%
13.73%
14.34%
14.34%
13.71%
13.75%
14.75%
Miscellaneous Exp.
-
413.99
333.74
305.40
277.62
234.15
200.27
197.36
177.97
127.21
556.59
% Of Sales
-
3.74%
3.37%
3.37%
3.31%
2.98%
2.90%
3.19%
3.24%
2.76%
2.74%
EBITDA
1,825.48
1,733.42
1,501.65
1,278.18
1,214.39
863.91
627.20
420.64
310.87
236.68
162.86
EBITDA Margin
15.83%
15.68%
15.15%
14.12%
14.46%
10.99%
9.07%
6.80%
5.67%
5.13%
4.32%
Other Income
262.57
206.45
166.37
150.54
124.35
87.96
33.59
52.24
59.14
59.01
58.25
Interest
51.16
9.09
7.59
5.45
4.87
3.86
8.29
41.30
41.60
43.63
23.45
Depreciation
183.24
161.88
142.07
119.27
113.41
144.48
83.18
73.15
61.83
64.91
58.23
PBT
1,836.92
1,768.90
1,518.36
1,304.00
1,220.46
803.53
569.32
358.43
266.58
187.15
139.42
Tax
521.43
612.47
514.22
419.67
396.10
261.11
173.58
98.55
66.85
52.94
5.58
Tax Rate
28.39%
34.62%
33.87%
32.18%
32.45%
27.50%
30.49%
27.49%
25.08%
28.29%
5.13%
PAT
1,315.49
1,160.09
1,004.41
884.19
824.32
688.43
395.62
259.80
199.63
134.28
102.96
PAT before Minority Interest
1,325.08
1,156.43
1,004.14
884.33
824.36
688.48
395.74
259.88
199.73
134.21
103.10
Minority Interest
9.59
3.66
0.27
-0.14
-0.04
-0.05
-0.12
-0.08
-0.10
0.07
-0.14
PAT Margin
11.41%
10.49%
10.13%
9.77%
9.82%
8.76%
5.72%
4.20%
3.64%
2.91%
2.73%
PAT Growth
16.87%
15.50%
13.60%
7.26%
19.74%
74.01%
52.28%
30.14%
48.67%
30.42%
 
Unadjusted EPS
55.13
48.25
83.65
73.71
68.73
57.42
33.00
21.72
16.71
11.25
8.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
4,253.25
3,406.23
2,696.42
2,091.68
1,245.11
798.11
557.87
409.17
326.04
282.80
Share Capital
24.03
24.01
24.00
24.00
23.99
23.99
23.91
23.89
23.89
23.89
Total Reserves
4,209.29
3,370.78
2,666.50
2,065.57
1,221.12
774.12
531.67
385.28
302.15
258.91
Non-Current Liabilities
90.73
98.01
41.27
25.53
45.59
60.26
64.30
210.16
624.50
650.87
Secured Loans
61.92
84.57
31.40
37.68
43.33
28.42
27.20
27.01
431.24
520.51
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
34.69
45.50
136.45
Long Term Provisions
11.45
8.87
7.62
6.83
5.65
3.93
4.67
120.38
125.33
0.00
Current Liabilities
1,851.41
1,647.97
1,345.40
1,329.84
1,476.87
1,246.12
1,259.04
1,220.54
666.19
571.40
Trade Payables
1,140.51
994.09
757.31
769.08
703.42
556.69
393.51
387.04
268.03
161.45
Other Current Liabilities
365.13
325.02
278.90
261.05
259.45
241.53
277.42
589.78
170.88
222.55
Short Term Borrowings
76.10
93.65
84.31
86.13
96.88
119.76
314.15
117.02
127.57
0.00
Short Term Provisions
269.67
235.21
224.88
213.58
417.12
328.14
273.96
126.70
99.71
187.40
Total Liabilities
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47
1,842.05
1,618.81
1,507.23
Net Block
1,673.57
1,330.61
1,144.74
950.24
844.07
847.59
736.80
624.39
504.89
499.34
Gross Block
2,179.60
1,667.78
1,342.97
1,041.27
1,717.13
1,599.97
1,388.54
1,215.54
1,054.69
1,010.54
Accumulated Depreciation
506.03
337.17
198.23
91.03
873.06
752.38
651.74
591.15
549.80
511.20
Non Current Assets
2,701.73
2,014.07
1,746.45
1,725.39
1,097.02
1,060.77
1,021.38
862.16
795.13
608.38
Capital Work in Progress
101.24
202.82
30.07
90.07
48.37
107.09
147.30
111.26
12.82
10.16
Non Current Investment
741.13
237.47
327.25
372.64
77.06
35.02
35.29
35.96
142.37
98.88
Long Term Loans & Adv.
155.52
213.95
218.00
274.95
102.47
71.07
89.87
78.43
122.93
0.00
Other Non Current Assets
30.27
29.22
26.39
37.49
25.05
0.00
12.12
12.12
12.12
0.00
Current Assets
3,526.34
3,151.28
2,339.24
1,724.12
1,672.98
1,046.10
862.09
979.89
823.68
898.84
Current Investments
749.88
856.80
174.85
415.74
440.88
162.85
72.91
212.55
246.14
267.56
Inventories
781.38
652.79
661.45
440.65
404.04
420.27
374.67
431.76
346.95
304.21
Sundry Debtors
394.24
304.60
179.16
170.61
135.81
108.70
122.81
113.01
80.96
73.27
Cash & Bank
109.82
186.42
120.76
87.65
226.33
109.07
102.93
61.33
76.88
42.75
Other Current Assets
1,491.02
111.92
90.72
57.89
465.92
245.21
188.77
161.24
72.75
211.06
Short Term Loans & Adv.
1,351.46
1,038.75
1,112.30
551.58
453.49
243.18
187.96
156.97
68.42
207.99
Net Current Assets
1,674.93
1,503.31
993.84
394.28
196.11
-200.02
-396.95
-240.65
157.49
327.44
Total Assets
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47
1,842.05
1,618.81
1,507.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,155.78
1,248.77
441.28
959.23
584.46
671.48
319.80
246.12
296.46
237.73
PBT
1,768.90
1,518.36
1,304.00
1,220.46
949.59
569.32
358.43
266.58
187.15
108.68
Adjustment
-14.50
-1.40
-14.77
9.06
-89.00
61.80
66.70
48.95
65.31
64.79
Changes in Working Capital
-2.49
228.27
-451.36
132.93
25.34
226.15
-16.09
-17.91
77.80
73.60
Cash after chg. in Working capital
1,751.91
1,745.23
837.87
1,362.45
885.93
857.27
409.04
297.62
330.26
247.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-596.13
-496.46
-396.59
-403.22
-301.47
-185.79
-89.24
-51.50
-33.80
-9.34
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
-855.53
-956.26
-149.85
-705.20
-450.30
-245.64
28.18
-64.78
-117.85
-42.10
Net Fixed Assets
-265.57
-482.09
-239.27
252.31
-12.37
-123.89
-155.57
-151.83
-47.46
-40.28
Net Investments
-480.68
-585.96
306.17
-260.29
-288.05
-93.39
149.34
116.06
-54.36
-67.54
Others
-109.28
111.79
-216.75
-697.22
-149.88
-28.36
34.41
-29.01
-16.03
65.72
Cash from Financing Activity
-352.68
-231.75
-295.08
-246.18
-181.37
-357.34
-378.15
-168.41
-165.80
-222.89
Net Cash Inflow / Outflow
-52.43
60.76
-3.65
7.85
-47.21
68.50
-30.17
12.93
12.81
-27.27
Opening Cash & Equivalents
107.84
47.34
50.99
43.14
90.35
21.85
52.02
39.09
26.28
64.58
Closing Cash & Equivalent
58.72
107.84
47.34
50.99
43.14
90.35
21.85
52.02
39.09
37.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
176.17
141.39
112.10
87.07
51.90
33.27
23.24
17.13
13.65
11.84
ROA
20.30%
21.71%
23.47%
26.51%
28.23%
19.83%
13.95%
11.54%
8.59%
6.88%
ROE
30.32%
33.00%
37.00%
49.44%
67.39%
58.47%
53.88%
54.33%
44.09%
21.10%
ROCE
44.36%
47.48%
51.92%
67.83%
81.56%
61.26%
40.97%
31.47%
24.49%
13.84%
Fixed Asset Turnover
5.75
6.64
7.82
6.25
4.84
4.70
4.82
4.88
4.50
3.93
Receivable days
11.54
8.84
6.85
6.48
5.56
6.01
6.86
6.38
6.06
7.08
Inventory Days
23.68
24.01
21.57
17.87
18.74
20.64
23.47
25.63
25.60
28.50
Payable days
42.93
39.15
36.84
41.31
33.35
28.23
25.36
23.73
18.24
14.87
Cash Conversion Cycle
-7.72
-6.30
-8.42
-16.95
-9.05
-1.58
4.97
8.29
13.42
20.71
Total Debt/Equity
0.04
0.06
0.05
0.06
0.12
0.19
0.68
1.48
1.90
2.32
Interest Cover
195.60
201.05
240.27
251.61
247.01
69.68
9.68
7.41
5.29
5.63

News Update


  • Britannia Industries reports 24% rise in Q3 consolidated net profit
    10th Feb 2020, 14:07 PM

    Total consolidated income of the company increased by 5.01% at Rs 3047.86 crore for Q3FY20

    Read More
  • Britannia Industries planning to borrow funds through issuance of commercial paper
    30th Jan 2020, 11:14 AM

    The meeting of the Board of Directors of the company is scheduled to be held on February 07, 2020, to consider and approve the same

    Read More
  • Britannia Industries to list commercial paper at BSE for issue size of Rs 500 crore
    20th Jan 2020, 11:55 AM

    Post process, the effective date of listing for the same at BSE is January 20, 2020

    Read More
  • Britannia Industries raises Rs 500 crore via CPs
    20th Jan 2020, 10:42 AM

    The instrument has a tenure upto 357 days

    Read More
  • Britannia redeems commercial paper of Rs 500 crore
    23rd Dec 2019, 14:42 PM

    The Commercial Paper has been redeemed on December 20, 2019, being the date of maturity

    Read More
  • Britannia Industries reports 33% rise in consolidated net profit in Q2FY20
    12th Nov 2019, 10:19 AM

    Total consolidated income of the company increased by 6.98% at Rs 3116.99 crore for Q2FY20

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.