Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Breweries & Distilleries

Rating :
53/99  (View)

BSE: 532478 | NSE: UBL

1072.00
-14.30 (-1.32%)
24-Nov-2020 | 3:51PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1086.00
  •  1093.45
  •  1068.40
  •  1086.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  288149
  •  3088.96
  •  1356.00
  •  749.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,703.82
  • 764.21
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,877.40
  • 0.23%
  • 8.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.72%
  • 2.14%
  • 3.56%
  • FII
  • DII
  • Others
  • 10.69%
  • 25.00%
  • 0.89%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.84
  • 6.14
  • 5.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.42
  • 4.80
  • -0.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.23
  • 7.47
  • 2.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 91.42
  • 79.60
  • 81.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.89
  • 10.65
  • 10.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.77
  • 34.87
  • 37.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
2,239
3,589
-38%
1,263
4,708
-73%
3,100
3,460
-10%
3,254
3,189
2%
Expenses
2,199
3,397
-35%
1,359
4,379
-69%
2,967
3,287
-10%
3,033
2,941
3%
EBITDA
40
192
-79%
-96
329
-
133
172
-23%
222
248
-11%
EBIDTM
2%
5%
-8%
7%
14%
14%
7%
8%
Other Income
32
2
1754%
1
3
-54%
1
11
-93%
4
2
56%
Interest
6
9
-32%
7
8
-7%
5
12
-60%
10
6
60%
Depreciation
61
69
-11%
51
69
-27%
73
64
15%
74
67
11%
PBT
5
116
-95%
-152
255
-
56
107
-48%
142
178
-20%
Tax
2
2
22%
-38
91
-
14
39
-64%
35
68
-49%
PAT
4
115
-97%
-114
165
-
42
69
-39%
107
109
-2%
PATM
0%
3%
-9%
4%
7%
7%
3%
3%
EPS
0.14
4.34
-97%
-4.33
6.23
-
1.58
2.60
-39%
4.05
4.14
-2%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
9,856
6,509
6,475
5,619
4,729
4,833
4,688
4,230
3,899
3,559
3,060
Net Sales Growth
-34%
1%
15%
19%
-2%
3%
11%
8%
10%
16%
 
Cost Of Goods Sold
6,028
1,278
1,155
1,090
824
760
722
661
616
560
469
Gross Profit
3,828
5,231
5,320
4,529
3,906
4,073
3,966
3,569
3,283
2,999
2,591
GP Margin
39%
80%
82%
81%
83%
84%
85%
84%
84%
84%
85%
Total Expenditure
9,557
5,633
5,337
4,717
4,087
4,140
4,066
3,632
3,422
3,147
2,669
Power & Fuel Cost
-
179
190
153
141
163
148
151
160
146
102
% Of Sales
-
3%
3%
3%
3%
3%
3%
4%
4%
4%
3%
Employee Cost
-
504
448
399
356
339
301
263
244
189
144
% Of Sales
-
8%
7%
7%
8%
7%
6%
6%
6%
5%
5%
Manufacturing Exp.
-
2,078
2,054
1,705
1,487
1,523
1,301
1,177
1,131
1,139
983
% Of Sales
-
32%
32%
30%
31%
32%
28%
28%
29%
32%
32%
General & Admin Exp.
-
380
345
327
162
133
93
79
74
55
41
% Of Sales
-
6%
5%
6%
3%
3%
2%
2%
2%
2%
1%
Selling & Distn. Exp.
-
984
969
820
926
944
1,369
1,166
1,068
934
857
% Of Sales
-
15%
15%
15%
20%
20%
29%
28%
27%
26%
28%
Miscellaneous Exp.
-
230
174
224
191
278
133
137
130
124
857
% Of Sales
-
4%
3%
4%
4%
6%
3%
3%
3%
3%
2%
EBITDA
299
876
1,138
902
642
693
622
597
477
412
390
EBITDA Margin
3%
13%
18%
16%
14%
14%
13%
14%
12%
12%
13%
Other Income
38
9
32
13
52
86
38
15
39
73
45
Interest
28
31
31
48
59
81
73
80
80
98
78
Depreciation
259
285
260
260
287
244
208
198
170
149
131
PBT
51
569
879
608
348
455
379
335
266
238
227
Tax
13
141
316
213
118
156
119
109
93
91
79
Tax Rate
25%
25%
36%
35%
34%
34%
31%
32%
35%
42%
35%
PAT
38
428
563
394
230
298
260
226
172
127
147
PAT before Minority Interest
38
428
563
395
230
299
260
226
173
127
147
Minority Interest
0
-1
0
0
0
0
0
0
0
0
0
PAT Margin
0%
7%
9%
7%
5%
6%
6%
5%
4%
4%
5%
PAT Growth
-92%
-24%
43%
72%
-23%
15%
15%
31%
36%
-14%
 
EPS
1.43
16.18
21.29
14.91
8.68
11.28
9.83
8.55
6.51
4.79
5.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
3,520
3,184
2,690
2,334
2,147
1,851
1,707
1,511
1,366
1,295
Share Capital
26
26
26
26
26
26
101
101
101
272
Total Reserves
3,494
3,157
2,664
2,308
2,121
1,824
1,606
1,411
1,265
1,022
Non-Current Liabilities
9
98
233
239
330
583
613
821
458
311
Secured Loans
0
75
205
184
258
473
486
699
358
40
Unsecured Loans
9
0
0
0
0
38
42
44
45
235
Long Term Provisions
17
2
1
0
8
5
6
3
4
7
Current Liabilities
1,990
2,100
1,797
1,903
1,886
1,449
1,576
1,406
1,463
1,198
Trade Payables
545
590
522
460
418
343
210
250
383
390
Other Current Liabilities
1,195
1,422
1,142
1,153
1,177
798
786
521
483
428
Short Term Borrowings
160
6
53
212
213
188
489
557
550
340
Short Term Provisions
90
81
81
79
79
120
92
79
47
39
Total Liabilities
5,523
5,384
4,723
4,479
4,366
3,885
3,898
3,740
3,288
2,805
Net Block
1,926
1,777
1,730
1,750
1,822
1,836
1,632
1,619
1,244
1,135
Gross Block
4,532
4,105
3,897
3,681
3,472
3,250
2,840
2,630
2,093
1,811
Accumulated Depreciation
2,606
2,327
2,167
1,931
1,650
1,414
1,207
1,011
849
677
Non Current Assets
2,562
2,383
2,083
2,113
2,185
2,124
1,895
1,879
1,628
1,480
Capital Work in Progress
199
190
72
137
61
90
82
114
207
72
Non Current Investment
0
0
0
0
0
0
0
0
0
0
Long Term Loans & Adv.
385
378
271
205
297
192
173
137
170
119
Other Non Current Assets
51
37
10
20
5
6
7
8
6
155
Current Assets
2,961
3,001
2,641
2,365
2,181
1,761
2,003
1,861
1,660
1,325
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
1,094
1,032
808
751
688
559
544
514
401
290
Sundry Debtors
1,350
1,511
1,499
1,295
1,119
964
959
813
699
520
Cash & Bank
79
46
24
24
14
13
143
233
173
129
Other Current Assets
439
72
65
102
360
224
358
301
387
386
Short Term Loans & Adv.
338
340
245
193
302
165
304
266
294
296
Net Current Assets
971
902
844
462
294
312
426
455
197
127
Total Assets
5,523
5,384
4,723
4,479
4,366
3,885
3,898
3,740
3,288
2,805

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
508
643
563
544
539
841
290
152
188
571
PBT
569
879
608
348
455
379
335
266
218
227
Adjustment
349
264
335
337
322
266
271
230
221
175
Changes in Working Capital
-220
-110
-127
2
-78
338
-216
-269
-184
221
Cash after chg. in Working capital
698
1,033
817
688
699
983
390
227
254
623
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-190
-390
-253
-144
-160
-142
-101
-74
-66
-52
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-402
-430
-197
-234
-245
-329
-158
-432
-334
-389
Net Fixed Assets
-437
-325
-151
-285
-193
-418
-177
-445
-436
-677
Net Investments
0
0
0
0
0
0
0
0
20
108
Others
35
-106
-46
51
-52
88
20
13
82
181
Cash from Financing Activity
-95
-196
-364
-301
-297
-572
-172
211
205
-146
Net Cash Inflow / Outflow
10
17
3
9
-3
-60
-40
-68
59
36
Opening Cash & Equivalents
19
2
13
3
6
67
107
171
111
93
Closing Cash & Equivalent
29
19
15
13
3
6
67
107
171
129

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
133
120
102
88
81
70
62
54
49
41
ROA
8%
11%
9%
5%
7%
7%
6%
5%
4%
6%
ROE
13%
19%
16%
10%
15%
15%
15%
13%
11%
16%
ROCE
17%
28%
22%
14%
19%
16%
14%
13%
14%
15%
Fixed Asset Turnover
3.39
3.53
3.28
2.86
2.87
2.71
2.66
2.77
2.97
2.82
Receivable days
36
39
41
43
39
43
45
42
38
47
Inventory Days
26
24
23
26
24
24
27
26
22
20
Payable days
39
40
41
40
35
25
22
27
34
35
Cash Conversion Cycle
23
23
23
29
28
42
49
41
27
33
Total Debt/Equity
0.07
0.07
0.12
0.25
0.38
0.45
0.72
0.86
0.73
0.60
Interest Cover
19
29
14
7
7
6
5
4
3
4

News Update


  • United Breweries - Quarterly Results
    6th Nov 2020, 18:38 PM

    Read More
  • United Breweries reports consolidated net loss of Rs 114 crore in Q1
    17th Aug 2020, 11:30 AM

    Total consolidated income of the company decreased by 73.17% at Rs 1,264.30 crore for Q1FY21

    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.