Nifty
Sensex
:
:
11936.45
39740.68
92.35 (0.78%)
305.96 (0.78%)

Consumer Food

Rating :
74/99  (View)

BSE: 500825 | NSE: BRITANNIA

2884.95
33.90 (1.19%)
27-May-2019 | 1:24PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2870.00
  •  2890.00
  •  2858.05
  •  2851.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  137241
  •  3959.33
  •  3467.18
  •  2615.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 68,532.77
  • 59.12
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 68,547.05
  • 0.44%
  • 16.11

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
  • 11.23
  • 7.48
  • 5.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.26
  • 19.08
  • 4.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.84
  • 20.48
  • 6.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.50
  • 47.74
  • 61.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.14
  • 18.95
  • 18.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.57
  • 31.72
  • 35.02

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 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
11,054.82
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
3,421.23
Net Sales Growth
10.66%
9.50%
7.82%
6.86%
13.68%
11.76%
12.76%
19.00%
22.17%
10.28%
 
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
2,119.06
Gross Profit
4,493.36
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
1,302.16
GP Margin
40.65%
38.40%
38.27%
40.31%
40.30%
39.66%
37.57%
35.60%
34.32%
36.08%
38.06%
Total Expenditure
9,322.72
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
3,183.87
Power & Fuel Cost
-
128.83
104.28
95.16
110.96
110.72
91.01
72.87
56.54
45.47
51.48
% Of Sales
-
1.30%
1.15%
1.13%
1.41%
1.60%
1.47%
1.33%
1.23%
1.21%
1.50%
Employee Cost
-
401.60
352.61
341.36
280.58
262.66
226.75
211.15
177.49
158.70
152.69
% Of Sales
-
4.05%
3.89%
4.07%
3.57%
3.80%
3.67%
3.85%
3.85%
4.21%
4.46%
Manufacturing Exp.
-
487.59
509.93
61.89
555.68
509.95
467.67
393.22
319.89
282.13
257.50
% Of Sales
-
4.92%
5.63%
0.74%
7.07%
7.38%
7.56%
7.17%
6.94%
7.48%
7.53%
General & Admin Exp.
-
55.78
84.06
520.62
42.49
39.69
33.59
34.69
29.98
52.14
35.68
% Of Sales
-
0.56%
0.93%
6.20%
0.54%
0.57%
0.54%
0.63%
0.65%
1.38%
1.04%
Selling & Distn. Exp.
-
897.70
830.95
873.47
1,078.84
991.20
887.04
751.83
633.98
556.59
470.15
% Of Sales
-
9.05%
9.18%
10.40%
13.73%
14.34%
14.34%
13.71%
13.75%
14.75%
13.74%
Miscellaneous Exp.
-
333.74
305.40
277.62
234.15
200.27
197.36
177.97
127.21
103.53
470.15
% Of Sales
-
3.37%
3.37%
3.31%
2.98%
2.90%
3.19%
3.24%
2.76%
2.74%
2.84%
EBITDA
1,732.10
1,501.65
1,278.18
1,214.39
863.91
627.20
420.64
310.87
236.68
162.86
237.36
EBITDA Margin
15.67%
15.15%
14.12%
14.46%
10.99%
9.07%
6.80%
5.67%
5.13%
4.32%
6.94%
Other Income
207.76
166.37
150.54
124.35
87.96
33.59
52.24
59.14
59.01
58.25
39.39
Interest
9.09
7.59
5.45
4.87
3.86
8.29
41.30
41.60
43.63
23.45
32.60
Depreciation
161.88
142.07
119.27
113.41
144.48
83.18
73.15
61.83
64.91
58.23
65.91
PBT
1,768.89
1,518.36
1,304.00
1,220.46
803.53
569.32
358.43
266.58
187.15
139.42
178.24
Tax
612.47
514.22
419.67
396.10
261.11
173.58
98.55
66.85
52.94
5.58
53.00
Tax Rate
34.62%
33.87%
32.18%
32.45%
27.50%
30.49%
27.49%
25.08%
28.29%
5.13%
27.01%
PAT
1,156.42
1,004.41
884.19
824.32
688.43
395.62
259.80
199.63
134.28
102.96
151.27
PAT before Minority Interest
1,160.08
1,004.14
884.33
824.36
688.48
395.74
259.88
199.73
134.21
103.10
143.24
Minority Interest
3.66
0.27
-0.14
-0.04
-0.05
-0.12
-0.08
-0.10
0.07
-0.14
8.03
PAT Margin
10.46%
10.13%
9.77%
9.82%
8.76%
5.72%
4.20%
3.64%
2.91%
2.73%
4.42%
PAT Growth
15.17%
13.60%
7.26%
19.74%
74.01%
52.28%
30.14%
48.67%
30.42%
-31.94%
 
Unadjusted EPS
48.24
83.65
73.71
68.73
57.42
33.00
21.72
16.71
11.25
8.64
63.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
3,406.23
2,696.42
2,091.68
1,245.11
798.11
557.87
409.17
326.04
282.80
721.37
Share Capital
24.01
24.00
24.00
23.99
23.99
23.91
23.89
23.89
23.89
23.89
Total Reserves
3,370.78
2,666.50
2,065.57
1,221.12
774.12
531.67
385.28
302.15
258.91
697.48
Non-Current Liabilities
98.01
41.27
25.53
45.59
60.26
64.30
210.16
624.50
650.87
284.76
Secured Loans
84.57
31.40
37.68
43.33
28.42
27.20
27.01
431.24
520.51
166.04
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
34.69
45.50
136.45
108.78
Long Term Provisions
8.87
7.62
6.83
5.65
3.93
4.67
120.38
125.33
0.00
0.00
Current Liabilities
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
482.03
Trade Payables
994.09
757.31
769.08
703.42
556.69
393.51
387.04
268.03
161.45
127.62
Other Current Liabilities
325.02
278.90
261.05
259.45
241.53
277.42
589.78
170.88
222.55
202.49
Short Term Borrowings
93.65
84.31
86.13
96.88
119.76
314.15
117.02
127.57
0.00
0.00
Short Term Provisions
235.21
224.88
213.58
417.12
328.14
273.96
126.70
99.71
187.40
151.92
Total Liabilities
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
1,491.86
Net Block
1,330.61
1,144.74
950.24
844.07
847.59
736.80
624.39
504.89
499.34
470.51
Gross Block
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
921.65
Accumulated Depreciation
337.17
198.23
91.03
873.06
752.38
651.74
591.15
549.80
511.20
451.14
Non Current Assets
2,014.07
1,746.45
1,725.39
1,097.02
1,060.77
1,021.38
862.16
795.13
608.38
556.81
Capital Work in Progress
202.82
30.07
90.07
48.37
107.09
147.30
111.26
12.82
10.16
6.30
Non Current Investment
237.47
327.25
372.64
77.06
35.02
35.29
35.96
142.37
98.88
80.00
Long Term Loans & Adv.
213.95
218.00
274.95
102.47
71.07
89.87
78.43
122.93
0.00
0.00
Other Non Current Assets
29.22
26.39
37.49
25.05
0.00
12.12
12.12
12.12
0.00
0.00
Current Assets
3,151.28
2,339.24
1,724.12
1,672.98
1,046.10
862.09
979.89
823.68
898.84
908.06
Current Investments
856.80
174.85
415.74
440.88
162.85
72.91
212.55
246.14
267.56
297.35
Inventories
652.79
661.45
440.65
404.04
420.27
374.67
431.76
346.95
304.21
288.69
Sundry Debtors
304.60
179.16
170.61
135.81
108.70
122.81
113.01
80.96
73.27
74.00
Cash & Bank
186.42
120.76
87.65
226.33
109.07
102.93
61.33
76.88
42.75
68.84
Other Current Assets
1,150.67
90.72
57.89
12.43
245.21
188.77
161.24
72.75
211.06
179.18
Short Term Loans & Adv.
1,038.75
1,112.30
551.58
453.49
243.18
187.96
156.97
68.42
207.99
179.18
Net Current Assets
1,503.31
993.84
394.28
196.11
-200.02
-396.95
-240.65
157.49
327.44
426.03
Total Assets
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
1,491.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
1,248.77
441.28
959.23
584.46
671.48
319.80
246.12
296.46
237.73
245.85
PBT
1,518.36
1,304.00
1,220.46
949.59
569.32
358.43
266.58
187.15
108.68
196.24
Adjustment
-1.40
-14.77
9.06
-89.00
61.80
66.70
48.95
65.31
64.79
67.56
Changes in Working Capital
228.27
-451.36
132.93
25.34
226.15
-16.09
-17.91
77.80
73.60
53.29
Cash after chg. in Working capital
1,745.23
837.87
1,362.45
885.93
857.27
409.04
297.62
330.26
247.06
317.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-496.46
-396.59
-403.22
-301.47
-185.79
-89.24
-51.50
-33.80
-9.34
-42.89
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
-956.26
-149.85
-705.20
-450.30
-245.64
28.18
-64.78
-117.85
-42.10
-6.02
Net Fixed Assets
-482.09
-239.27
252.31
-12.37
-123.89
-155.57
-151.83
-47.46
-40.28
-54.65
Net Investments
-585.96
306.17
-260.29
-288.05
-93.39
149.34
116.06
-54.36
-67.54
-42.27
Others
111.79
-216.75
-697.22
-149.88
-28.36
34.41
-29.01
-16.03
65.72
90.90
Cash from Financing Activity
-231.75
-295.08
-246.18
-181.37
-357.34
-378.15
-168.41
-165.80
-222.89
-108.22
Net Cash Inflow / Outflow
60.76
-3.65
7.85
-47.21
68.50
-30.17
12.93
12.81
-27.27
131.62
Opening Cash & Equivalents
47.34
50.99
43.14
90.35
21.85
52.02
39.09
26.28
64.58
234.57
Closing Cash & Equivalent
108.10
47.34
50.99
43.14
90.35
21.85
52.02
39.09
37.32
366.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
141.39
112.10
87.07
51.90
33.27
23.24
17.13
13.65
11.84
29.07
ROA
21.71%
23.47%
26.51%
28.23%
19.83%
13.95%
11.54%
8.59%
6.88%
10.00%
ROE
33.00%
37.00%
49.44%
67.39%
58.47%
53.88%
54.33%
44.09%
21.10%
21.02%
ROCE
47.48%
51.92%
67.83%
81.56%
61.26%
40.97%
31.47%
24.49%
13.84%
23.97%
Fixed Asset Turnover
6.64
7.82
6.25
4.84
4.70
4.82
4.88
4.50
3.93
4.11
Receivable days
8.84
6.85
6.48
5.56
6.01
6.86
6.38
6.06
7.08
7.56
Inventory Days
24.01
21.57
17.87
18.74
20.64
23.47
25.63
25.60
28.50
32.67
Payable days
39.15
36.84
41.31
33.35
28.23
25.36
23.73
18.24
14.87
14.97
Cash Conversion Cycle
-6.30
-8.42
-16.95
-9.05
-1.58
4.97
8.29
13.42
20.71
25.26
Total Debt/Equity
0.06
0.05
0.06
0.12
0.19
0.68
1.48
1.90
2.32
0.40
Interest Cover
201.05
240.27
251.61
247.01
69.68
9.68
7.41
5.29
5.63
7.02

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
  • Britannia Industries raises Rs 500 crore via CP
    5th Apr 2019, 08:53 AM

    The company has raised funds through issuance of CP dated April 04, 2019

    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.