Sector |
|
Compare with Sector peers |
Industry |
|
Compare with Industry peers |
Website | https://varunbeverages.com | |
Market Cap | 138,444.35 Cr. | |
Enterprise Value(EV) | 142,395.50 Cr. | 2023-06 |
Financial Indicators | ||
---|---|---|
Earnings per share (EPS) | 15.38 | Trailing Twelve Months Ending 2023-09 |
Price-Earning Ratio (PE) | 69.27 | Trailing Twelve Months Ending 2023-09 |
Industry PE | 55.65 | Trailing Twelve Months Ending 2023-09 |
Book Value / Share | 53.92 | Trailing Twelve Months Ending 2023-09 |
Price to Book Value | 19.76 | Calculated using Price: 1,065.60 |
Dividend Yield | 0.16 | Period Ending 2022-12 |
No. of Shares Subscribed | 129.92 Cr. | 1,299,214,976 Shares |
FaceValue | 5 | |
About Varun Beverages Ltd. | ||
Varun Beverages is the second largest franchisee in the world (outside US) of carbonated soft drinks (CSDs) and non-carbonated beverages (NCBs) sold under trademarks owned by PepsiCo and a key player in the beverage industry. The company produce and distribute a wide range of CSDs, as well as a large selection of NCBs, including packaged drinking water. PepsiCo CSD brands sold by the company include Pepsi, Diet Pepsi, Seven-Up, Mirinda Orange, Mirinda Lemon, Mountain Dew, Seven-Up Nimbooz Masala Soda, Evervess Soda, Duke’s Soda and Sting. PepsiCo NCB brands sold by the company include Tropicana (100%, Essentials & Delight), Tropicana Slice, Tropicana Frutz, Seven-Up Nimbooz, Gatorade and Quaker Oat Milk as well as packaged drinking water under the brand Aquafina. In addition, the company also been granted the franchise for Ole brand of PepsiCo products in Sri Lanka. |
1 Day |
|
-0.93% |
1 Week |
|
-0.72% |
1 Month |
|
+11.41% |
3 Month |
|
+14.89% |
6 Month |
|
+25.12% |
1 Year |
|
+60.85% |
2 Year |
|
+262.29% |
5 Year |
|
+822.33% |
10 Year |
|
9 years | 2014-12 | 2015-12 | 2016-12 | 2017-12 | 2018-12 | 2019-12 | 2020-12 | 2021-12 | 2022-12 | |
Return on Equity (%) | -13.21 | 60.84 | 5.01 | 12.37 | 15.92 | 17.73 | 10.43 | 19.62 | 33.77 | |
Return on Capital Employed (%) | 7.21 | 13.09 | 15.44 | 12.13 | 14.23 | 17.67 | 9.73 | 17.14 | 27.47 | |
Return on Assets (%) | -0.67 | 2.89 | 1.04 | 4.24 | 5.32 | 6.57 | 4.25 | 8.28 | 14.63 |
Particulars | 10 years | 2014-12 Rs. Cr. | 2015-12 Rs. Cr. | 2016-12 Rs. Cr. | 2017-12 Rs. Cr. | 2018-12 Rs. Cr. | 2019-12 Rs. Cr. | 2020-12 Rs. Cr. | 2021-12 Rs. Cr. | 2022-12 Rs. Cr. | 2023-06* Rs. Cr. |
Shh. Funds | 343 | 674 | 1,694 | 1,769 | 1,999 | 3,328 | 3,524 | 4,080 | 5,102 | 6,489 | |
Non Curr. Liab. | 1,745 | 2,403 | 1,416 | 1,919 | 2,251 | 2,796 | 2,424 | 2,363 | 2,434 | 2,532 | |
Curr. Liab. | 1,204 | 1,354 | 1,728 | 1,589 | 1,741 | 2,220 | 2,435 | 3,020 | 3,969 | 4,264 | |
Minority Int. | -13 | -1 | 8 | 31 | 65 | 117 | 113 | 134 | |||
Equity & Liab. | 3,292 | 4,431 | 4,824 | 5,276 | 5,998 | 8,376 | 8,447 | 9,579 | 11,618 | 13,419 | |
Non Curr. Assets | 2,433 | 3,701 | 3,972 | 4,307 | 4,857 | 6,704 | 6,648 | 7,033 | 8,214 | 9,562 | |
Curr. Assets | 859 | 730 | 853 | 930 | 1,141 | 1,672 | 1,800 | 2,546 | 3,404 | 3,857 | |
Misc. Exp. not W/O | |||||||||||
Total Assets | 3,292 | 4,431 | 4,824 | 5,276 | 5,998 | 8,376 | 8,447 | 9,579 | 11,618 | 13,419 |
Particulars | 10 years | 2014-12 Rs. Cr. | 2015-12 Rs. Cr. | 2016-12 Rs. Cr. | 2017-12 Rs. Cr. | 2018-12 Rs. Cr. | 2019-12 Rs. Cr. | 2020-12 Rs. Cr. | 2021-12 Rs. Cr. | 2022-12 Rs. Cr. | 2023-09 Rs. Cr. TTM |
Net Sales | 2,502 | 3,394 | 3,861 | 4,004 | 5,105 | 7,130 | 6,450 | 8,823 | 13,173 | 15,847 | |
Other Income | 15 | 40 | 36 | 13 | 22 | 43 | 37 | 68 | 39 | 79 | |
Total Income | 2,517 | 3,434 | 3,897 | 4,016 | 5,127 | 7,172 | 6,487 | 8,891 | 13,212 | 15,927 | |
Total Expenditure | -2,116 | -2,756 | -3,063 | -3,165 | -4,088 | -5,667 | -5,236 | -7,146 | -10,367 | -12,349 | |
PBIDT | 401 | 678 | 834 | 851 | 1,039 | 1,505 | 1,251 | 1,745 | 2,845 | 3,578 | |
Interest | -187 | -170 | -435 | -215 | -223 | -324 | -294 | -207 | -204 | -242 | |
Depreciation | -210 | -317 | -322 | -347 | -385 | -489 | -529 | -531 | -617 | -695 | |
Taxation | -25 | -79 | -31 | -77 | -134 | -224 | -5 | -261 | -474 | -601 | |
Exceptional Items | -67 | ||||||||||
PAT | -21 | 112 | 48 | 214 | 300 | 472 | 357 | 746 | 1,550 | 2,040 | |
Minority Interest | -6 | -4 | -7 | -3 | -28 | -52 | -53 | -41 | |||
Share Associate | 1 | 1 | -1 | ||||||||
Other Related Items | |||||||||||
Consolidated Net Profit | -20 | 113 | 42 | 210 | 293 | 469 | 329 | 694 | 1,497 | 1,999 | |
Adjusted EPS | 0 | 1 | 0 | 2 | 2 | 4 | 3 | 5 | 12 | 15 |
Particulars | 8 years | 2015-12 Rs. Cr. | 2016-12 Rs. Cr. | 2017-12 Rs. Cr. | 2018-12 Rs. Cr. | 2019-12 Rs. Cr. | 2020-12 Rs. Cr. | 2021-12 Rs. Cr. | 2022-12 Rs. Cr. |
Cash Fr. Operatn. | 555 | 826 | 620 | 1,000 | 1,308 | 1,012 | 1,231 | 1,790 | |
Cash Fr. Inv. | -300 | -1,048 | -745 | -873 | -2,319 | -471 | -1,011 | -1,705 | |
Cash Fr. Finan. | -236 | 230 | 159 | -84 | 1,107 | -574 | -178 | -18 | |
Net Change | 19 | 8 | 33 | 42 | 96 | -33 | 43 | 67 | |
Cash & Cash Eqvt | 24 | 33 | 65 | 43 | 138 | 105 | 151 | 154 |
Fri, 01 Dec 2023
Change in Director(s)
|
|
Fri, 01 Dec 2023
Change in Directors/ Key Managerial Personnel/ Auditor/ Compliance Officer/ Share Transfer Agent
|
|
Thu, 30 Nov 2023
Change in Director(s)
|
Mon, 04 Dec 2023 |
|
|
|
|
|