Nifty
Sensex
:
:
11419.25
38337.01
-177.65 (-1.53%)
-560.45 (-1.44%)

Consumer Food

Rating :
71/99  (View)

BSE: 500825 | NSE: BRITANNIA

2749.15
-71.70 (-2.54%)
19-Jul-2019 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2836.35
  •  2836.65
  •  2712.10
  •  2820.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  403725
  •  11099.01
  •  3467.18
  •  2615.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 67,725.30
  • 58.43
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 66,027.99
  • 0.55%
  • 16.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.66%
  • 2.19%
  • 15.42%
  • FII
  • DII
  • Others
  • 0.16%
  • 11.75%
  • 19.82%

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
  • 41.72
  • 48.90
  • 61.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.13
  • 19.03
  • 18.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.86
  • 32.30
  • 35.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
2,798.96
2,537.52
10.30%
2,842.44
2,567.48
10.71%
2,869.59
2,545.29
12.74%
2,543.83
2,339.81
8.72%
Expenses
2,362.38
2,140.41
10.37%
2,390.65
2,169.10
10.21%
2,415.23
2,167.64
11.42%
2,154.46
2,011.30
7.12%
EBITDA
436.58
397.11
9.94%
451.79
398.38
13.41%
454.36
377.65
20.31%
389.37
328.51
18.53%
EBIDTM
15.60%
15.65%
15.89%
15.52%
15.83%
14.84%
15.31%
14.04%
Other Income
61.79
44.41
39.14%
60.00
35.94
66.94%
43.96
50.82
-13.50%
42.01
35.20
19.35%
Interest
1.25
2.37
-47.26%
2.98
2.55
16.86%
2.42
1.40
72.86%
2.44
1.27
92.13%
Depreciation
46.90
42.35
10.74%
42.41
32.89
28.94%
36.93
33.64
9.78%
35.64
33.19
7.38%
PBT
450.22
396.80
13.46%
466.40
398.88
16.93%
458.97
393.43
16.66%
393.30
329.25
19.45%
Tax
155.65
133.01
17.02%
165.75
135.38
22.43%
155.89
132.55
17.61%
135.18
113.28
19.33%
PAT
294.57
263.79
11.67%
300.65
263.50
14.10%
303.08
260.88
16.18%
258.12
215.97
19.52%
PATM
10.52%
10.40%
10.58%
10.26%
10.56%
10.25%
10.15%
9.23%
EPS
12.37
10.98
12.66%
12.51
10.98
13.93%
12.61
10.87
16.01%
10.75
9.00
19.44%

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
-
11,054.67
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
-
11.51%
9.50%
7.82%
6.86%
13.68%
11.76%
12.76%
19.00%
22.17%
 
Cost Of Goods Sold
-
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
-
4,493.21
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%
38.40%
38.27%
40.31%
40.30%
39.66%
37.57%
35.60%
34.32%
36.08%
Total Expenditure
-
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
-
1,733.42
1,501.65
1,278.18
1,214.39
863.91
627.20
420.64
310.87
236.68
162.86
EBITDA Margin
-
15.68%
15.15%
14.12%
14.46%
10.99%
9.07%
6.80%
5.67%
5.13%
4.32%
Other Income
-
206.45
166.37
150.54
124.35
87.96
33.59
52.24
59.14
59.01
58.25
Interest
-
9.09
7.59
5.45
4.87
3.86
8.29
41.30
41.60
43.63
23.45
Depreciation
-
161.88
142.07
119.27
113.41
144.48
83.18
73.15
61.83
64.91
58.23
PBT
-
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
-
612.47
514.22
419.67
396.10
261.11
173.58
98.55
66.85
52.94
5.58
Tax Rate
-
34.62%
33.87%
32.18%
32.45%
27.50%
30.49%
27.49%
25.08%
28.29%
5.13%
PAT
-
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
-
1,156.43
1,004.14
884.33
824.36
688.48
395.74
259.88
199.73
134.21
103.10
Minority Interest
-
3.66
0.27
-0.14
-0.04
-0.05
-0.12
-0.08
-0.10
0.07
-0.14
PAT Margin
-
10.49%
10.13%
9.77%
9.82%
8.76%
5.72%
4.20%
3.64%
2.91%
2.73%
PAT Growth
-
15.50%
13.60%
7.26%
19.74%
74.01%
52.28%
30.14%
48.67%
30.42%
 
Unadjusted EPS
-
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
108.10
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 12% rise in Q4 consolidated net profit
    2nd May 2019, 12:34 PM

    Total consolidated income of the company rose 10.80% at Rs 2,860.75 crore for quarter ended March 31, 2019

    Read More
  • Britannia Inds - Quarterly Results
    1st May 2019, 19:02 PM

    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.