Radico Khaitan Ltd
RADICORadico Khaitan Ltd
RADICOPrice Chart
Scorecard
Performance
AvgPrice return has been average, nothing exciting
Valuation
HighSeems to be overvalued vs the market average
Growth
LowLagging behind the market in financials growth
Profitability
HighShowing good signs of profitability & efficiency
Entry point
AvgThe stock is overpriced but is not in the overbought zone
Red flags
LowNo red flag found
How to use scorecard? Learn more
Key Metrics
No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
---|---|---|
105.13 | 12.37 | 0.13% |
Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
---|---|---|
50.68 | 10.06 | 1.48% |
Forecast & Ratings
Detailed Forecast from 10 analysts
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
Radico Khaitan Limited manufactures alcohol and alcoholic products.
Investor Presentation
View olderPeers
Compare with peersUnited Spirits Ltd
United Breweries Ltd
Allied Blenders and Distillers Ltd
Tilaknagar Industries Ltd
Sula Vineyards Ltd
Get more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
All values in ₹
All values in ₹
Revenue Forecast
All values in ₹ Thousand cr.
All values in ₹ Thousand cr.
Earnings Per Share Forecast
All values in ₹
All values in ₹
Income
Balance Sheet
Cash Flow
Income Statement
Financial Year | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | TTM | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 1,695.38 | 1,699.64 | 1,849.94 | 2,110.23 | 2,436.23 | 2,412.76 | 2,875.41 | 3,168.20 | 4,133.84 | 4,508.78 | ||||||||||
Raw Materials | 898.01 | 535.29 | 504.70 | 531.02 | 679.70 | 670.85 | 845.05 | 996.02 | 1,419.03 | 3,919.35 | ||||||||||
Power & Fuel Cost | 28.63 | 27.75 | 35.47 | 45.28 | 50.27 | 46.88 | 54.90 | 79.91 | 133.83 | |||||||||||
Employee Cost | 128.34 | 141.17 | 154.97 | 171.38 | 186.08 | 124.03 | 141.26 | 168.92 | 195.79 | |||||||||||
Selling & Administrative Expenses | 254.84 | 273.29 | 293.67 | 399.44 | 435.13 | 454.42 | 499.60 | 497.85 | 660.89 | |||||||||||
Operating & Other expenses | 153.91 | 490.76 | 563.85 | 599.10 | 727.92 | 693.36 | 924.74 | 1,041.40 | 1,202.41 | |||||||||||
EBITDA | 231.65 | 231.38 | 297.28 | 364.01 | 357.13 | 423.22 | 409.86 | 384.10 | 521.89 | 589.43 | ||||||||||
Depreciation/Amortization | 43.13 | 41.70 | 40.90 | 42.44 | 52.53 | 53.90 | 64.88 | 70.90 | 113.77 | 131.85 | ||||||||||
PBIT | 188.52 | 189.68 | 256.38 | 321.57 | 304.60 | 369.32 | 344.98 | 313.20 | 408.12 | 457.58 | ||||||||||
Interest & Other Items | 85.10 | 80.73 | 68.60 | 35.87 | 31.91 | 22.33 | 13.36 | 22.48 | 59.66 | 71.69 | ||||||||||
PBT | 103.42 | 108.95 | 187.78 | 285.70 | 272.69 | 346.99 | 331.62 | 290.72 | 348.46 | 385.89 | ||||||||||
Taxes & Other Items | 25.27 | 28.78 | 63.83 | 91.57 | 43.55 | 69.83 | 68.40 | 70.36 | 86.29 | 98.78 | ||||||||||
Net Income | 78.15 | 80.17 | 123.95 | 194.13 | 229.14 | 277.16 | 263.22 | 220.36 | 262.17 | 287.11 | ||||||||||
EPS | 5.87 | 6.03 | 9.31 | 14.56 | 17.17 | 20.75 | 19.70 | 16.48 | 19.61 | 21.47 | ||||||||||
DPS | 0.80 | 0.80 | 1.00 | 1.20 | 2.00 | 2.40 | 3.00 | 3.00 | 3.00 | 3.00 | ||||||||||
Payout ratio | 0.14 | 0.13 | 0.11 | 0.08 | 0.12 | 0.12 | 0.15 | 0.18 | 0.15 | 0.14 |
Company Updates
Peers & Comparison
Consumer StaplesAlcoholic Beverages
Valuation
Technical
Forecast
Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
---|---|---|---|
Radico Khaitan Ltd | 115.14 | 12.37 | 0.13% |
United Spirits Ltd | 76.83 | 15.19 | 0.61% |
United Breweries Ltd | 119.53 | 11.72 | 0.05% |
Allied Blenders and Distillers Ltd | 4,766.85 | 21.44 | — |
Price Comparison
Compare RADICO with any stock or ETFShareholdings
Promoter Holdings Trend
Total Promoter Holding
In last 6 months, promoter holding in the company has almost stayed constant
Low Pledged Promoter Holding
Pledged promoter holdings is insignificant
Institutional Holdings Trend
Total Retail Holding
In last 3 months, retail holding in the company has almost stayed constant
Foreign Institutional Holding
In last 3 months, foreign institutional holding of the company has almost stayed constant
Shareholding Pattern
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Shareholding History
Mutual Funds Holding Trend
Mutual Fund Holding
In last 3 months, mutual fund holding of the company has almost stayed constant
Top 5 Mutual Funds holding Radico Khaitan Ltd
Funds (Top 5) | The rupee value of the stock held by the fund divided by the stock’s market cap Market-cap held | Percentage of the fund’s portfolio invested in the stock Weight | Change in the portfolio weight of the stock over the last 3 months 3M holding change | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months Portfolio rank(3M change) |
---|---|---|---|---|
Aditya Birla Sun Life Flexi Cap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 1.9299% | Percentage of the fund’s portfolio invested in the stock 2.59% | Change in the portfolio weight of the stock over the last 3 months 0.48% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 10/91 (+3) |
Nippon India Small Cap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 1.7567% | Percentage of the fund’s portfolio invested in the stock 0.87% | Change in the portfolio weight of the stock over the last 3 months 0.23% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 17/232 (+25) |
Kotak Multicap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 1.1313% | Percentage of the fund’s portfolio invested in the stock 2.31% | Change in the portfolio weight of the stock over the last 3 months 0.60% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 41/71 (+8) |
Compare 3-month MF holding change on Screener
smallcases
Looks like this stock is not in any smallcase yet.
Events
Dividend Trend
No Dividend Cuts
RADICO has increased or maintained dividend levels over the last 5 years
Dividend Yield
Current dividend yield is 0.13%. An investment of ₹1,000 in the stock is expected to generate dividend of ₹1.33 every year
Dividends
Corp. Actions
Announcements
Legal Orders
Upcoming Dividends
No upcoming dividends are available
Past Dividends
Cash Dividend
Ex DateEx DateJul 25, 2024
Dividend/Share
₹3.00
Ex DateEx Date
Jul 25, 2024
Cash Dividend
Ex DateEx DateSep 14, 2023
Dividend/Share
₹3.00
Ex DateEx Date
Sep 14, 2023
Cash Dividend
Ex DateEx DateSep 21, 2022
Dividend/Share
₹3.00
Ex DateEx Date
Sep 21, 2022
Cash Dividend
Ex DateEx DateSep 20, 2021
Dividend/Share
₹2.40
Ex DateEx Date
Sep 20, 2021
Cash Dividend
Ex DateEx DateAug 21, 2020
Dividend/Share
₹2.00
Ex DateEx Date
Aug 21, 2020
Net profit of Radico Khaitan rose 24.40% to Rs 80.66 crore in the quarter ended September 2024 as against Rs 64.84 crore during the previous quarter ended September 2023. Sales rose 20.68% to Rs 1116.30 crore in the quarter ended September 2024 as against Rs 925.00 crore during the previous quarter ended September 2023. ParticularsQuarter EndedSep. 2024Sep. 2023% Var. Sales1116.30925.00 21 OPM %14.4813.10 - PBDT146.01112.39 30 PBT110.3286.27 28 NP80.6664.84 24 Powered by Capital Market - Live
Radico Khaitan Ltd gained for a third straight session today. The stock is quoting at Rs 2233.1, up 2.28% on the day as on 12:49 IST on the NSE. The benchmark NIFTY is down around 0.21% on the day, quoting at 25075.15. The Sensex is at 81827.06, down 0.18%. Radico Khaitan Ltd has risen around 5.15% in last one month. Meanwhile, Nifty FMCG index of which Radico Khaitan Ltd is a constituent, has risen around 3.2% in last one month and is currently quoting at 62372.3, up 0.25% on the day. The volume in the stock stood at 3.7 lakh shares today, compared to the daily average of 3.9 lakh shares in last one month.The PE of the stock is 108.8 based on TTM earnings ending June 24.Powered by Capital Market - Live
Radico Khaitan will hold a meeting of the Board of Directors of the Company on 24 October 2024.Powered by Capital Market - Live
Radico Khaitan launched a new Brand Campaign featuring Saif Ali Khan for its premium whisky brand - Royal Ranthambore Heritage Collection which was recently titled the Best World Whisky. Powered by Capital Market - Live
Radico Khaitan Ltd rose for a fifth straight session today. The stock is quoting at Rs 2113.3, up 3.86% on the day as on 12:44 IST on the NSE. The benchmark NIFTY is up around 0.07% on the day, quoting at 25374.05. The Sensex is at 82944.41, up 0.06%. Radico Khaitan Ltd has added around 24.4% in last one month. Meanwhile, Nifty FMCG index of which Radico Khaitan Ltd is a constituent, has added around 3.54% in last one month and is currently quoting at 65062.8, down 0.81% on the day. The volume in the stock stood at 11.51 lakh shares today, compared to the daily average of 5.28 lakh shares in last one month.The PE of the stock is 101.23 based on TTM earnings ending June 24.Powered by Capital Market - Live
Radico Khaitan debuts the next two whiskies in the Rampur Jugalbandi series of eight Indian Single Malt whiskies, Rampur Jugalbandi #5 and #6, at The Whisky Show, London (6th - 8 th September 2024). The two new whiskies are produced at Rampur Distillery in the foothills of the Himalayas in India and matured in casks personally selected by Master Distiller, Anup Barik. The Rampur Jugalbandi series is a limited-edition release at cask strength. Jugalbandi #5 and Jugalbandi #6 will be rolling out to the UK, USA, EU, Singapore and Global Travel Retail from October 2024.Powered by Capital Market - Live
Radico Khaitan Ltd gained for a fifth straight session today. The stock is quoting at Rs 1756.95, up 1.85% on the day as on 12:44 IST on the NSE. The benchmark NIFTY is up around 0.22% on the day, quoting at 24824.75. The Sensex is at 81098.08, up 0.24%. Radico Khaitan Ltd has risen around 3.05% in last one month. Meanwhile, Nifty FMCG index of which Radico Khaitan Ltd is a constituent, has risen around 1.35% in last one month and is currently quoting at 63091.9, up 0.42% on the day. The volume in the stock stood at 2.56 lakh shares today, compared to the daily average of 2.05 lakh shares in last one month.The PE of the stock is 85.83 based on TTM earnings ending June 24.Powered by Capital Market - Live
Radico Khaitan Ltd is up for a third straight session today. The stock is quoting at Rs 1717, up 1.07% on the day as on 12:49 IST on the NSE. The benchmark NIFTY is up around 0.57% on the day, quoting at 24712.8. The Sensex is at 80888.47, up 0.58%. Radico Khaitan Ltd has slipped around 0.14% in last one month. Meanwhile, Nifty FMCG index of which Radico Khaitan Ltd is a constituent, has slipped around 1.9% in last one month and is currently quoting at 62326.05, down 0.46% on the day. The volume in the stock stood at 90910 shares today, compared to the daily average of 2.06 lakh shares in last one month.The PE of the stock is 84.5 based on TTM earnings ending June 24.Powered by Capital Market - Live
The domestic equity benchmarks continued to trade with minor losses in morning trade. The Nifty traded below the 24,250 mark. IT shares declined after advancing in two previous trading sessions. At 10:30 ST, the barometer index, the S&P BSE Sensex, was down 209.24 points or 0.26% to 79,258.59. The Nifty 50 index lost 58.95 points or 0.24% to 24,238.55. In the broader market, the S&P BSE Mid-Cap index rose 0.09% and the S&P BSE Small-Cap index added 0.55%. The market breadth was positive. On the BSE, 1,999 shares rose and 1,524 shares fell. A total of 166 shares were unchanged. Economy: The Reserve bank of India, in its bi-monthly monetary policy kept benchmark repo rate unchanged at 6.5%, maintaining the same level for the eighth consecutive review since February 2023. According to RBI Governor MPC decided to remain focused on withdrawal of accommodation stance. MPC judged that it is important for monetary policy to stay the course while maintaining close vigil on risks. Governor Shaktikanta Das said that ensuring price stability eventually results in and supports a period of sustained growth. He said, 'We have decided to focus on inflation and support price stability to ensure growth.' New Listing: Shares of Ceigall India were currently trading at Rs 410 at 10:10 IST on the BSE, representing a premium of 2.24% as compared with the issue price of Rs 401. The scrip was listed at Rs 413, exhibiting a 2.99% premium to the issue price. So far, the stock has hit a high of 425 and a low of 409.75. On the BSE, over 5.02 lakh shares of the company were traded in the counter so far. Results today: Page Industries (down 0.47%), Eicher Motors (down 0.53%), Biocon (down 0.27%), ABB India (up 0.04%), Rail Vikas Nigam (RVNL) (down 1.33%), MRF (down 1.53%), VA Tech Wabag (up 3.51%), Sadhar Technologies (down 1.75%), Cochin Shipyard (down 0.84%), Alembic Pharmaceuticals (up 3.17%), Astral (down 0.79%), AstraZeneca Pharma India (down 0.12%), Avalon Technologies (down 0.02%), Bharat Forge (down 1.02%), Birla Corporation (down 0.79%), Concor (down 0.25%), Galaxy Surfactants (down 0.21%), Greaves Cotton (up 3.66%), Garden Reach Shipbuilders & Engineers (down 1.74%), Gujarat State Petronet (up 0.27%), HBL Power Systems (up 1.17%), HealthCare Global Enterprises (down 0.37%), IFCI (down 1.82%) India Shelter Finance Corp (up 0.15%), Ircon International (up 0.82%) will announced their quarterly earnings later today. Buzzing Index: The Nifty IT index fell 0.96% to 38,819.85. The index gained 2.01% in past two trading sessions. Infosys (down 1.67%), LTIMindtree (down 1.3%), Mphasis (down 1.1%), Wipro (down 0.99%), Coforge (down 0.96%), L&T Technology Services (down 0.56%), Persistent Systems (down 0.46%), Tata Consultancy Services (down 0.07%), HCL Technologies (down 0.05%) declined. Stocks in Spotlight: Radico Khaitan added 2.28% to Rs 1,707.95 after the company's standalone net profit jumped 20.7% to Rs 76.3 crore during the quarter as compared with Rs 63.2 crore in Q1 FY24. Revenue from operations (excluding excise duty) increased 19.1% YoY to Rs 1,136.5 crore during the quarter. Balaji Amines slipped 5.60% after the company's consolidated net profit declined 32.7% to Rs 45.6 crore during the quarter as compared with Rs 67.7 crore posted in corresponding quarter last year. Revenue fell 17% to Rs 385 crore during the quarter as compared with Rs 464 crore in Q1 FY24. Apollo Tyres fell 2.11% after the company's consolidated net profit declined 24% YoY to Rs 302 crore in Q1 FY25 as compared with Rs 397 crore in Q1 FY24. Revenue increased 1.4% YoY to Rs 6,335 crore in Q1 FY25.Powered by Capital Market - Live
Revenue from operations (excluding excise duty) increased 19.1% YoY to Rs 1,136.5 crore during the quarter. Proit before tax (PBT) jumped 20.6% to Rs 101.4 crore in Q1 FY25 as compard with Rs 84 crore in Q1 FY24. Total Indian made foreign liquor (IMFL) volume fell 4.0% whereas Prestige & Above category volume grew 14.3%. Prestige & Above net revenue growth was 19.1% compared to Q1 FY2024. The company expects to continue to deliver a double-digit premium volume growth in FY2025. Non-IMFL revenue growth was due to full distillery capacity utilization of the Sitapur plant which was commissioned during Q3 FY2024. During Q1 FY2025, A&SP was 5.3% of IMFL sales compared to 5.9% in Q1 FY2024. EBITDA stood at Rs 148.2 crore, registering the growth of 24.6% as compared with Rs 118.9 crore recorded in Q1 FY24. EBITDA margin expanded to 13% in Q1 FY25 as against 12.5% in Q1 FY24. The company has incurred Rs 923 crore on the Rampur Dual Feed, Sitapur Green Field, and other projects since April 2022. Increase in Net Debt over March 2024 is primarily due to cyclical building up of inventory at the plants. Gross Margin during the quarter was 41.5% compared to 43.6% in Q1 FY2024 and 41.0% in Q4 FY2024. Gross Margin was impacted YoY basis due to significant foodgrain inflation. Grain price inflation had a negative impact of 335 bps YoY on Gross Margin. Although, prices of certain packaging materials have softened recently, we cautiously monitor the trends of Grain and ENA where volatility persists. On a quarterly basis, the amount may vary but we expect to maintain A&SP spend around 6% to 8% of our IMFL revenues to be able to drive the sales momentum. Dr. Lalit Khaitan, chairman & managing director, said, 'During Q1 FY2025, we achieved strong premium volume growth despite a challenging operating environment. External factors such as lower consumption growth, concerns about ongoing foodgrain inflation, and volatile commodity prices did not deter us from delivering robust operating performance. We remain confident in the medium to long-term potential of the Indian IMFL sector. With our distinguished portfolio of luxury and premium brands, coupled with our execution expertise and an expansive distribution network, Radico Khaitan is well-positioned to seize forthcoming industry opportunities. We will continue enhancing our brand portfolio to outperform the industry. Moving forward, we will stay focused on our strategic priorities and deliver consistent and profitable growth.' Abhishek Khaitan, managing director, said: 'FY2025 started on a positive note as we continued to deliver on our strategic roadmap. During the quarter, we launched Rampur Asava, Sangam, and Jaisalmer Gold Edition in India, enhancing the experience for connoisseurs of luxury brands. Our plan is to broaden the distribution of these distinguished brands throughout the year. We remain committed to curating a focused portfolio of premium brands that resonate with consumer aspirations. Moving forward, we will invest in strengthening our brand portfolio through targeted marketing and the introduction of select new brands in the luxury and premium space. As the year progresses, we expect the broader raw material basket to remain stable. Coupled with ongoing premiumization, we anticipate staying on track with our margin expansion trajectory.' Radico Khaitan is among the oldest and one of the largest manufacturers of Indian-made foreign liquor (IMFL) in India. It is one of the few companies in India to have developed its entire brand portfolio organically.Powered by Capital Market - Live
Higher than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of 14.39%, vs industry avg of 6.77%
Increasing Market Share
Over the last 5 years, market share increased from 9.67% to 11.45%
Lower than Industry Net Income
Over the last 5 years, net income has grown at a yearly rate of 6.19%, vs industry avg of 12.46%