Nifty
Sensex
:
:
11987.65
40639.29
-11.45 (-0.10%)
-12.35 (-0.03%)

Consumer Food

Rating :
80/99  (View)

BSE: 500825 | NSE: BRITANNIA

3089.50
-26.80 (-0.86%)
21-Nov-2019 | 12:04PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  3113.00
  •  3113.00
  •  3080.00
  •  3116.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  153710
  •  4748.87
  •  3583.75
  •  2300.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 74,929.92
  • 59.79
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 74,976.12
  • 0.48%
  • 20.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.66%
  • 1.20%
  • 15.50%
  • FII
  • DII
  • Others
  • 0.23%
  • 13.03%
  • 19.38%

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
  • 42.31
  • 50.52
  • 61.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.08
  • 19.04
  • 18.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.44
  • 33.17
  • 36.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
3,048.84
2,869.59
6.25%
2,700.35
2,543.83
6.15%
2,798.96
2,537.52
10.30%
2,842.44
2,567.48
10.71%
Expenses
2,556.64
2,415.23
5.85%
2,305.69
2,154.46
7.02%
2,362.38
2,140.41
10.37%
2,390.65
2,169.10
10.21%
EBITDA
492.20
454.36
8.33%
394.66
389.37
1.36%
436.58
397.11
9.94%
451.79
398.38
13.41%
EBIDTM
16.14%
15.83%
14.62%
15.31%
15.60%
15.65%
15.89%
15.52%
Other Income
68.15
43.96
55.03%
67.45
42.01
60.56%
61.79
44.41
39.14%
60.00
35.94
66.94%
Interest
16.14
2.42
566.94%
10.10
2.44
313.93%
1.25
2.37
-47.26%
2.98
2.55
16.86%
Depreciation
44.86
36.93
21.47%
44.78
35.64
25.65%
46.90
42.35
10.74%
42.41
32.89
28.94%
PBT
498.23
458.97
8.55%
391.62
393.30
-0.43%
450.22
396.80
13.46%
466.40
398.88
16.93%
Tax
95.51
155.89
-38.73%
143.00
135.18
5.78%
155.65
133.01
17.02%
165.75
135.38
22.43%
PAT
402.72
303.08
32.88%
248.62
258.12
-3.68%
294.57
263.79
11.67%
300.65
263.50
14.10%
PATM
13.21%
10.56%
9.21%
10.15%
10.52%
10.40%
10.58%
10.26%
EPS
16.82
12.61
33.39%
10.45
10.75
-2.79%
12.37
10.98
12.66%
12.51
10.98
13.93%

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
11,390.59
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
8.29%
11.51%
9.50%
7.82%
6.86%
13.68%
11.76%
12.76%
19.00%
22.17%
 
Cost Of Goods Sold
6,747.93
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
4,642.66
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
40.76%
40.65%
38.40%
38.27%
40.31%
40.30%
39.66%
37.57%
35.60%
34.32%
36.08%
Total Expenditure
9,615.36
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
1,775.23
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
15.59%
15.68%
15.15%
14.12%
14.46%
10.99%
9.07%
6.80%
5.67%
5.13%
4.32%
Other Income
257.39
206.45
166.37
150.54
124.35
87.96
33.59
52.24
59.14
59.01
58.25
Interest
30.47
9.09
7.59
5.45
4.87
3.86
8.29
41.30
41.60
43.63
23.45
Depreciation
178.95
161.88
142.07
119.27
113.41
144.48
83.18
73.15
61.83
64.91
58.23
PBT
1,806.47
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
559.91
612.47
514.22
419.67
396.10
261.11
173.58
98.55
66.85
52.94
5.58
Tax Rate
30.99%
34.62%
33.87%
32.18%
32.45%
27.50%
30.49%
27.49%
25.08%
28.29%
5.13%
PAT
1,246.56
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
1,254.02
1,156.43
1,004.14
884.33
824.36
688.48
395.74
259.88
199.73
134.21
103.10
Minority Interest
7.46
3.66
0.27
-0.14
-0.04
-0.05
-0.12
-0.08
-0.10
0.07
-0.14
PAT Margin
10.94%
10.49%
10.13%
9.77%
9.82%
8.76%
5.72%
4.20%
3.64%
2.91%
2.73%
PAT Growth
14.52%
15.50%
13.60%
7.26%
19.74%
74.01%
52.28%
30.14%
48.67%
30.42%
 
Unadjusted EPS
52.15
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 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
  • Britannia Inds - Quarterly Results
    11th Nov 2019, 18:25 PM

    Read More
  • Britannia Industries to increase prices of products marginally in Q3FY20
    23rd Aug 2019, 09:21 AM

    The company has planning to increase prices of products to tackle the slowdown

    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.