Tilaknagar Industries Ltd
TITilaknagar Industries Ltd
TI
Price Chart
Scorecard
Performance
HighThe creamy layer - amongst the top performing stocks
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 |
|---|---|---|
| 38.23 | 10.15 | 0.15% |
| Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
|---|---|---|
| 50.68 | 10.06 | 1.48% |
Forecast & Ratings
Detailed Forecast from 1 analyst
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
Tilaknagar Industries Ltd. (TI) is engaged in manufacturing Indian Made Foreign Liquor (IMFL).
Investor Presentation
View olderPeers
Compare with peersUnited Spirits Ltd
United Breweries Ltd
Radico Khaitan Ltd
Allied Blenders and Distillers 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 | 461.06 | 519.04 | 611.30 | 666.54 | 1,137.96 | 560.17 | 807.05 | 1,249.60 | 1,408.09 | 1,441.07 | ||||||||||
Raw Materials | 259.66 | 149.30 | 147.87 | 159.24 | 159.19 | 145.24 | 179.44 | 296.32 | 309.80 | 1,215.73 | ||||||||||
| Power & Fuel Cost | 5.43 | 4.68 | 3.60 | 6.53 | 3.79 | 3.63 | 4.75 | 5.82 | 3.35 | |||||||||||
| Employee Cost | 34.08 | 28.28 | 22.01 | 33.28 | 29.60 | 25.16 | 32.09 | 37.59 | 46.84 | |||||||||||
| Selling & Administrative Expenses | 162.06 | 161.23 | 162.68 | 128.66 | 133.56 | 131.60 | 186.47 | 275.77 | 368.47 | |||||||||||
| Operating & Other expenses | 119.13 | 268.03 | 238.73 | 277.48 | 378.63 | 189.02 | 268.50 | 411.68 | 482.98 | |||||||||||
EBITDA | -119.30 | -92.48 | 36.41 | 61.35 | 433.19 | 65.52 | 135.80 | 222.42 | 196.65 | 225.34 | ||||||||||
| Depreciation/Amortization | 38.55 | 38.14 | 37.31 | 36.75 | 32.98 | 33.12 | 32.74 | 32.35 | 31.89 | 31.32 | ||||||||||
| PBIT | -157.85 | -130.62 | -0.90 | 24.60 | 400.21 | 32.40 | 103.06 | 190.07 | 164.76 | 194.02 | ||||||||||
| Interest & Other Items | 125.03 | 157.24 | 151.94 | 184.21 | 128.93 | 70.97 | 61.87 | 40.19 | 26.74 | 20.49 | ||||||||||
| PBT | -282.88 | -287.86 | -152.84 | -159.61 | 271.28 | -38.57 | 41.19 | 149.88 | 138.02 | 173.53 | ||||||||||
| Taxes & Other Items | -1.14 | -8.29 | -1.72 | -0.10 | 1.54 | -0.18 | -4.00 | -0.01 | 0.00 | — | ||||||||||
| Net Income | -281.74 | -279.57 | -151.12 | -159.51 | 269.74 | -38.39 | 45.19 | 149.89 | 138.02 | 173.53 | ||||||||||
| EPS | -22.58 | -22.41 | -12.11 | -12.77 | 21.56 | -3.06 | 3.18 | 8.72 | 7.30 | 9.00 | ||||||||||
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 0.25 | 0.50 | 0.50 | ||||||||||
| Payout ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 | 0.07 | 0.06 |
Company Updates
Peers & Comparison
Consumer StaplesAlcoholic Beverages
Valuation
Technical
Forecast
Compare valuation on Screener| Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
|---|---|---|---|
| Tilaknagar Industries Ltd | 48.07 | 10.15 | 0.15% |
| United Spirits Ltd | 76.83 | 15.19 | 0.61% |
| United Breweries Ltd | 119.53 | 11.72 | 0.05% |
| Radico Khaitan Ltd | 115.14 | 12.37 | 0.13% |
Price Comparison
Compare TI 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 Tilaknagar Industries 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) |
|---|---|---|---|---|
Bandhan Small Cap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.4887% | Percentage of the fund’s portfolio invested in the stock 0.38% | Change in the portfolio weight of the stock over the last 3 months 0.38% | 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 166/193 (+4) |
Bandhan Innovation Fund - Direct Plan - Growth Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.1745% | Percentage of the fund’s portfolio invested in the stock 0.90% | Change in the portfolio weight of the stock over the last 3 months 0.90% | 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 87/98 (-2) |
Motilal Oswal Nifty Microcap 250 Index Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.0982% | Percentage of the fund’s portfolio invested in the stock 0.40% | Change in the portfolio weight of the stock over the last 3 months 0.05% | 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 167/310 (-1) |
Compare 3-month MF holding change on Screener
smallcases
Looks like this stock is not in any smallcase yet.
Events
Dividend Trend
No dividend trend available
Dividends
Corp. Actions
Announcements
Legal Orders
Upcoming Dividends
No upcoming dividends are available
Past Dividends
Cash Dividend
Ex DateEx DateSep 20, 2024
Dividend/Share
₹0.50
Ex DateEx Date
Sep 20, 2024
Cash Dividend
Ex DateEx DateSep 21, 2023
Dividend/Share
₹0.25
Ex DateEx Date
Sep 21, 2023
Cash Dividend
Ex DateEx DateAug 19, 2022
Dividend/Share
₹0.10
Ex DateEx Date
Aug 19, 2022
Cash Dividend
Ex DateEx DateSep 18, 2014
Dividend/Share
₹0.80
Ex DateEx Date
Sep 18, 2014
Cash Dividend
Ex DateEx DateSep 3, 2013
Dividend/Share
₹0.80
Ex DateEx Date
Sep 3, 2013
Net profit of Tilaknagar Industries rose 57.21% to Rs 58.23 crore in the quarter ended September 2024 as against Rs 37.04 crore during the previous quarter ended September 2023. Sales rose 5.78% to Rs 374.86 crore in the quarter ended September 2024 as against Rs 354.39 crore during the previous quarter ended September 2023. ParticularsQuarter EndedSep. 2024Sep. 2023% Var. Sales374.86354.39 6 OPM %17.6013.38 - PBDT65.9940.17 64 PBT58.2331.92 82 NP58.2337.04 57 Powered by Capital Market - Live
Tilak Nagar Industries will hold a meeting of the Board of Directors of the Company on 4 November 2024Powered by Capital Market - Live
Tilak Nagar Industries will hold a meeting of the Board of Directors of the Company on 4 November 2024Powered by Capital Market - Live
Tilaknagar Industries has received Rs 10.36 crore as partial subsidy from the Government of Maharashtra, relating to the company's past investments.Powered by Capital Market - Live
Tilak Nagar Industries announced that the Annual General Meeting (AGM) of the company will be held on 27 September 2024.Powered by Capital Market - Live
Tilaknagar Industries announced a follow-on investment of Rs 13.15 crore, to be invested over a period of 18 months, in Spaceman Spirits Lab (SSL). With this funding, Tilaknagar Industries' stake in SSL, maker of premium Indian craft gin Samsara and craft rum Sitara, will increase from 10 per cent to 20 per cent on a fully diluted basis. Further, upon SSL achieving certain pre-agreed milestones, the definitive agreements provide an option for Tilaknagar Industries to invest or acquire further shares held by other shareholders as per a pre-determined valuation methodology. Maker of India's highest selling brandy Mansion House, Tilaknagar Industries has also entered into a usership agreement with SSL. As per the agreement, Tilaknagar Industries will leverage its robust distribution network to sell Samsara Gin and Sitara Rum in certain states in India and abroad. This move will bolster sales of SSL's premium craft spirits across markets in India and will contribute to additional business for Tilaknagar Industries.Powered by Capital Market - Live
Net profit of Tilaknagar Industries rose 55.69% to Rs 40.09 crore in the quarter ended June 2024 as against Rs 25.75 crore during the previous quarter ended June 2023. Sales rose 2.98% to Rs 313.16 crore in the quarter ended June 2024 as against Rs 304.10 crore during the previous quarter ended June 2023. ParticularsQuarter EndedJun. 2024Jun. 2023% Var. Sales313.16304.10 3 OPM %16.0412.63 - PBDT47.8133.55 43 PBT40.0925.75 56 NP40.0925.75 56 Powered by Capital Market - Live
Tilak Nagar Industries will hold a meeting of the Board of Directors of the Company on 12 August 2024.Powered by Capital Market - Live
Tilaknagar, United Spirits, UBL, Radico Khaitan shares rally up to 8% today. Here’s why
Tilaknagar Industries’ Mansion House Brandy emerges second-largest selling brand globally for 2023
Higher than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of 16.13%, vs industry avg of 6.77%
Increasing Market Share
Over the last 5 years, market share increased from 3.05% to 3.9%