Varun Beverages Ltd.

1400.65 +18.25 ▲1.3%

28 March 2024, 04:01:00 PM
Volume: 41,930

Company Profile

Sector Fast Moving Consumer Goods Sector Icon Fast Moving Consumer Goods Compare with Sector peers
Industry Consumer Food Industry Icon Consumer Food Compare with Industry peers
Website https://varunbeverages.com
Market Cap 181,667.78 Cr.
Enterprise Value(EV) 186,402.31 Cr. 2023-12
Financial Indicators
Earnings per share (EPS) 15.82 Trailing Twelve Months Ending 2023-12
Price-Earning Ratio (PE) 88.36 Trailing Twelve Months Ending 2023-12
Industry PE 59.50 Trailing Twelve Months Ending 2023-12
Book Value / Share 53.32 Trailing Twelve Months Ending 2023-12
Price to Book Value 26.22 Calculated using Price: 1,398.10
Dividend Yield 0.18 Period Ending 2023-12
No. of Shares Subscribed 129.94 Cr. 1,299,390,463 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.

Varun Beverages Ltd. Delivery

Delivered Qty
Traded Qty

Varun Beverages Ltd. Performance

1 Day
+1.32%
1 Week
+0.07%
1 Month
-4.49%
3 Month
+13.27%
6 Month
+44.83%
1 Year
+105.96%
2 Year
+341.22%
5 Year
+1067.60%
10 Year

Varun Beverages Ltd. Fundamental Ratios

9 years 2015-12 2016-12 2017-12 2018-12 2019-12 2020-12 2021-12 2022-12 2023-12
Return on Equity (%) 60.84 5.01 12.37 15.92 17.73 10.43 19.62 33.77 34.95
Return on Capital Employed (%) 13.09 15.44 12.13 14.23 17.67 9.73 17.14 27.47 28.97
Return on Assets (%) 2.89 1.04 4.24 5.32 6.57 4.25 8.28 14.63 15.68

Varun Beverages Ltd. Balance Sheet

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. 2023-12 Rs. Cr.
Shh. Funds 343 674 1,694 1,769 1,999 3,328 3,524 4,080 5,102 6,937
Non Curr. Liab. 1,745 2,403 1,416 1,919 2,251 2,796 2,424 2,363 2,434 3,949
Curr. Liab. 1,204 1,354 1,728 1,589 1,741 2,220 2,435 3,020 3,969 4,153
Minority Int. -13 -1 8 31 65 117 113 148
Equity & Liab. 3,292 4,431 4,824 5,276 5,998 8,376 8,447 9,579 11,618 15,187
Non Curr. Assets 2,433 3,701 3,972 4,307 4,857 6,704 6,648 7,033 8,214 10,952
Curr. Assets 859 730 853 930 1,141 1,672 1,800 2,546 3,404 4,236
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 15,187

Varun Beverages Ltd. Profit and Loss

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. 2023-12 Rs. Cr.
Net Sales 2,502 3,394 3,861 4,004 5,105 7,130 6,450 8,823 13,173 16,043
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 16,122
Total Expenditure -2,116 -2,756 -3,063 -3,165 -4,088 -5,667 -5,236 -7,146 -10,367 -12,410
PBIDT 401 678 834 851 1,039 1,505 1,251 1,745 2,845 3,712
Interest -187 -170 -435 -215 -223 -324 -294 -207 -204 -292
Depreciation -210 -317 -322 -347 -385 -489 -529 -531 -617 -681
Taxation -25 -79 -31 -77 -134 -224 -5 -261 -474 -638
Exceptional Items -67
PAT -21 112 48 214 300 472 357 746 1,550 2,102
Minority Interest -6 -4 -7 -3 -28 -52 -53 -46
Share Associate 1 1
Other Related Items
Consolidated Net Profit -20 113 42 210 293 469 329 694 1,497 2,056
Adjusted EPS 0 1 0 2 2 4 3 5 12 16

Varun Beverages Ltd. Cash Flow

Particulars 9 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. 2023-12 Rs. Cr.
Cash Fr. Operatn. 555 826 620 1,000 1,308 1,012 1,231 1,790 2,391
Cash Fr. Inv. -300 -1,048 -745 -873 -2,319 -471 -1,011 -1,705 -3,290
Cash Fr. Finan. -236 230 159 -84 1,107 -574 -178 -18 985
Net Change 19 8 33 42 96 -33 43 67 86
Cash & Cash Eqvt 24 33 65 43 138 105 151 154 242

Varun Beverages Ltd. Shareholding Pattern

9 Qtrs 2021-12 (%) 2022-03 (%) 2022-06 (%) 2022-09 (%) 2022-12 (%) 2023-03 (%) 2023-06 (%) 2023-09 (%) 2023-12 (%)
Promoter 64.89 64.89 63.90 63.90 63.90 63.90 63.62 63.10 63.09
Public 35.11 35.11 36.10 36.10 36.10 36.10 36.38 36.90 36.91
Depository Receipts 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Promoter Holding Pledge (%) 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
No. of Shareholders (in Lacs)

Varun Beverages Ltd. Announcements

Fri, 29 Mar 2024
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
The Share Allotment Committee of the Board of Directors today approved the allotment of 13 250 Equity Shares of face value of Rs. 5 each upon exercise of stock options vested the Employees Stock Options Scheme 2016.
Fri, 29 Mar 2024
Announcement under Regulation 30 (LODR)-Change in Management
Change in Senior Management Personnel of the Company.
Wed, 27 Mar 2024
Update On Acquisition Of The Beverage Company Proprietary Limited South Africa
We would like to inform that:(i) After receipt of requisite approvals our Company has completed the acquisition of The Beverage Company Proprietary Limited South Africa.(ii) Issued Corporate Guarantee on behalf of The Beverage Company Proprietary Limited South Africa (subsidiary company).

Varun Beverages Ltd. Technical Scans

Thu, 28 Mar 2024
Close Within 52 Week High Zone Close Within 52 Week High Zone
Making Lower Lows for 2 Days Making Lower Lows for 2 Days
High Increase in 3 Months High Increase in 3 Months
High Increase in 6 Months High Increase in 6 Months
High Increase in 1 Year High Increase in 1 Year

Varun Beverages Ltd. Related Stocks

Stock Name Market Cap(Rs. Cr.) LTP Chg %
ITC Ltd. 535,032.74 428.35 +0.1%
Hindustan Unilever Ltd. 532,946.04 2,268.25 +1.3%
Nestle India Ltd. 252,927.35 2,623.30 +2.2%
Godrej Consumer Products Ltd. 128,026.42 1,255.00 +1.6%
Britannia Industries Ltd. 118,337.39 4,889.75 -0.6%
Dabur India Ltd. 92,704.23 525.00 +0.7%
Colgate-Palmolive (India) Ltd. 73,732.59 2,741.95 +3.2%
Stock Name Statement TTM Ending Price Earning Ratio(TTM) LTP Chg %
ITC Ltd. Consolidated 2023-12 26.08 428.35 +0.1%
Hindustan Unilever Ltd. Consolidated 2023-12 51.65 2,268.25 +1.3%
Nestle India Ltd. Standalone 2023-12 84.35 2,623.30 +2.2%
Godrej Consumer Products Ltd. Consolidated 2023-12 71.73 1,255.00 +1.6%
Britannia Industries Ltd. Consolidated 2023-12 54.78 4,889.75 -0.6%
Dabur India Ltd. Consolidated 2023-12 51.68 525.00 +0.7%
Colgate-Palmolive (India) Ltd. Standalone 2023-12 58.52 2,741.95 +3.2%
Stock Name Statement TTM Ending Price To Book Value(TTM) LTP Chg %
ITC Ltd. Consolidated 2023-12 7.18 428.35 +0.1%
Hindustan Unilever Ltd. Consolidated 2023-12 10.08 2,268.25 +1.3%
Nestle India Ltd. Standalone 2023-12 81.78 2,623.30 +2.2%
Godrej Consumer Products Ltd. Consolidated 2023-12 8.49 1,255.00 +1.6%
Britannia Industries Ltd. Consolidated 2023-12 34.75 4,889.75 -0.6%
Dabur India Ltd. Consolidated 2023-12 9.28 525.00 +0.7%
Colgate-Palmolive (India) Ltd. Standalone 2023-12 35.22 2,741.95 +3.2%
Stock Name Statement Year Ending Debt Equity Ratio LTP Chg %
ITC Ltd. Consolidated 2023-03 0.00 428.35 +0.1%
Hindustan Unilever Ltd. Consolidated 2023-03 0.00 2,268.25 +1.3%
Nestle India Ltd. Standalone 2022-12 0.01 2,623.30 +2.2%
Godrej Consumer Products Ltd. Consolidated 2023-03 0.08 1,255.00 +1.6%
Britannia Industries Ltd. Consolidated 2023-03 0.84 4,889.75 -0.6%
Dabur India Ltd. Consolidated 2023-03 0.11 525.00 +0.7%
Colgate-Palmolive (India) Ltd. Standalone 2023-03 0.00 2,741.95 +3.2%
Stock Name Statement Year Ending Return On Equity(%) LTP Chg %
ITC Ltd. Consolidated 2023-03 30.07 428.35 +0.1%
Hindustan Unilever Ltd. Consolidated 2023-03 20.42 2,268.25 +1.3%
Nestle India Ltd. Standalone 2022-12 108.52 2,623.30 +2.2%
Godrej Consumer Products Ltd. Consolidated 2023-03 13.45 1,255.00 +1.6%
Britannia Industries Ltd. Consolidated 2023-03 76.04 4,889.75 -0.6%
Dabur India Ltd. Consolidated 2023-03 19.84 525.00 +0.7%
Colgate-Palmolive (India) Ltd. Standalone 2023-03 60.65 2,741.95 +3.2%
Stock Name Statement Year Ending Return On Capital Employed(%) LTP Chg %
ITC Ltd. Consolidated 2023-03 30.07 428.35 +0.1%
Hindustan Unilever Ltd. Consolidated 2023-03 20.42 2,268.25 +1.3%
Nestle India Ltd. Standalone 2022-12 108.52 2,623.30 +2.2%
Godrej Consumer Products Ltd. Consolidated 2023-03 13.45 1,255.00 +1.6%
Britannia Industries Ltd. Consolidated 2023-03 76.04 4,889.75 -0.6%
Dabur India Ltd. Consolidated 2023-03 19.84 525.00 +0.7%
Colgate-Palmolive (India) Ltd. Standalone 2023-03 60.65 2,741.95 +3.2%
Stock Name Statement Year Ending Net Sales(Rs. Cr.) LTP Chg %
ITC Ltd. Consolidated 2023-03 70,936.85 428.35 +0.1%
Hindustan Unilever Ltd. Consolidated 2023-03 60,580.00 2,268.25 +1.3%
Nestle India Ltd. Standalone 2022-12 16,896.96 2,623.30 +2.2%
Godrej Consumer Products Ltd. Consolidated 2023-03 13,315.97 1,255.00 +1.6%
Britannia Industries Ltd. Consolidated 2023-03 16,300.55 4,889.75 -0.6%
Dabur India Ltd. Consolidated 2023-03 11,529.89 525.00 +0.7%
Colgate-Palmolive (India) Ltd. Standalone 2023-03 5,226.20 2,741.95 +3.2%
Stock Name Statement Year Ending Profit After Tax(Rs. Cr.) LTP Chg %
ITC Ltd. Consolidated 2023-03 19,476.72 428.35 +0.1%
Hindustan Unilever Ltd. Consolidated 2023-03 10,144.00 2,268.25 +1.3%
Nestle India Ltd. Standalone 2022-12 2,390.52 2,623.30 +2.2%
Godrej Consumer Products Ltd. Consolidated 2023-03 1,702.46 1,255.00 +1.6%
Britannia Industries Ltd. Consolidated 2023-03 2,316.32 4,889.75 -0.6%
Dabur India Ltd. Consolidated 2023-03 1,701.33 525.00 +0.7%
Colgate-Palmolive (India) Ltd. Standalone 2023-03 1,047.15 2,741.95 +3.2%

Varun Beverages Ltd. FAQ's

What is Varun Beverages share price?

Can I buy Varun Beverages shares now?

What is the Dividend Yield of Varun Beverages?

What is the Market Cap of Varun Beverages?

What are the key metrics to analyse Varun Beverages?

What is the 52 Week High and Low of Varun Beverages?

What is the trend of Varun Beverages share price?