Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹47125 Cr.
Stock P/E
136.4
P/B
14.2
Current Price
₹3518.6
Book Value
₹ 247.6
Face Value
2
52W High
₹3695
52W Low
₹ 2498.7
Dividend Yield
0.26%

Radico Khaitan Overview

Business

Radico Khaitan Ltd. is one of India's largest manufacturers of Indian Made Foreign Liquor (IMFL), country liquor, and bulk alcohol. The company's core business involves the production and sale of a wide range of alcoholic beverages, including whiskies, brandies, rums, vodkas, and gins. It operates integrated distilleries and bottling plants. Radico Khaitan generates revenue primarily through the sale of its branded alcoholic products to wholesalers and distributors across various states in India, and also through the sale of bulk alcohol (Extra Neutral Alcohol - ENA) to other beverage companies.

Revenue Mix

Radico Khaitan primarily operates in two key segments:

IMFL (Indian Made Foreign Liquor): This is the largest segment, comprising branded whiskies (e.g., 8PM Whisky, Rampur Indian Single Malt, Jaisalmer Indian Craft Gin), brandies (e.g., Old Admiral Brandy), rums (e.g., Contessa Rum), vodkas (e.g., Magic Moments Vodka), and gins. This segment drives the majority of revenue and profitability.

Country Liquor: The company also has a presence in the country liquor segment, primarily catering to specific state markets.

Bulk Alcohol (ENA): Radico Khaitan produces Extra Neutral Alcohol (ENA), which is a key raw material for alcoholic beverages. It uses a portion for its own products and sells the surplus to other industry players.

Revenue contribution specific percentages are not consistently broken down publicly across all categories but IMFL typically forms the dominant portion.

Industry

The Indian alcoholic beverage industry is highly regulated, fragmented, and primarily dominated by a few large players and numerous regional ones. It is characterized by high excise duties set at the state level. Radico Khaitan is positioned as one of the leading IMFL producers in India, competing with major domestic players like United Spirits (Diageo), Pernod Ricard India, United Breweries (Heineken), and Tilaknagar Industries, as well as a growing number of craft distilleries. The company holds a strong position in the popular and premium segments with well-established brands and a significant distribution network across the country.

MOAT

Radico Khaitan possesses several competitive advantages:

Brand Equity & Portfolio: Established and recognized brands like 8PM Whisky, Magic Moments Vodka, Old Admiral Brandy, and emerging premium brands like Rampur Single Malt and Jaisalmer Gin, create consumer loyalty and recall.

Manufacturing Scale & Integration: Owning integrated distilleries (molasses-based and grain-based) provides cost efficiencies, consistent quality, and reduced reliance on external ENA sourcing.

Extensive Distribution Network: A wide and deep distribution network across various states in India allows for broad market penetration, which is critical in a state-controlled and complex distribution environment.

Regulatory Expertise: Navigating the complex and highly regulated Indian liquor market (varying state excise policies, licensing) is a significant barrier to entry, which established players like Radico Khaitan have developed expertise in.

Growth Drivers

Premiumization Trend: Increasing disposable incomes and changing consumer preferences in India are driving a shift from country liquor and mass-market IMFL to premium and super-premium brands. Radico's focus on its premium portfolio (e.g., Rampur, Jaisalmer, Morpheus Brandy) stands to benefit.

Favorable Demographics: A large young population reaching legal drinking age combined with increasing urbanization supports long-term consumption growth.

Expanding Distribution & Market Share: Continuous efforts to strengthen distribution channels, expand into new markets, and gain market share in specific product categories.

New Product Launches: Introduction of innovative products and line extensions to cater to evolving tastes and capture new consumer segments.

Improved Infrastructure: Better cold chain and logistics infrastructure can aid in wider reach and reduced spoilage.

Risks

Regulatory & Excise Policy: The industry is highly sensitive to changes in state-level excise duties, taxation policies, and potential prohibition measures, which can severely impact sales and profitability.

High Input Costs: Volatility in prices of key raw materials like molasses, grains, and packaging materials (glass bottles, labels) can compress margins.

Intense Competition: Fierce competition from well-capitalized domestic and multinational players can lead to pricing pressures and challenges in market share growth.

Advertising Restrictions: Strict regulations on advertising alcoholic beverages in India limit brand building and marketing strategies.

Social & Health Campaigns: Growing awareness about health risks associated with alcohol consumption and anti-alcohol campaigns could impact demand.

Management & Ownership

Radico Khaitan Ltd. is promoted by the Khaitan family, who have a long history in the Indian liquor industry. Dr. Lalit Khaitan serves as the Chairman & Managing Director, with Mr. Abhishek Khaitan as the Managing Director. The management team has significant industry experience. The promoter group holds a substantial stake in the company, aligning their interests with long-term growth.

Outlook

Radico Khaitan is well-positioned to benefit from the long-term growth trajectory of the Indian alcoholic beverage market, driven by premiumization, favorable demographics, and increasing disposable incomes. Its established brand portfolio, integrated manufacturing capabilities, and extensive distribution network provide a solid foundation. However, the company operates in a highly regulated and competitive environment, where unpredictable state-level policy changes, volatile raw material costs, and intense competition remain ongoing challenges. The ability to successfully navigate these regulatory complexities, drive premiumization, and manage input costs will be crucial for sustained profitability and market leadership.

Radico Khaitan Share Price

Live · BSE / NSE · Inception: 1983
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Radico Khaitan Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 4111 3895 4266 3907 4441 4485 5314 5057 5424 5182
Other Income 5 2 1 1 1 1 1 2 3 6
Total Income 4116 3897 4267 3908 4442 4487 5315 5059 5426 5188
Total Expenditure 3968 3772 4119 3743 4257 4308 5081 4819 5157 4898
Operating Profit 148 125 148 164 185 179 233 240 270 290
Interest 18 17 16 17 20 22 16 16 16 15
Depreciation 32 32 33 36 36 36 36 37 37 42
Exceptional Income / Expenses 0 0 0 0 0 0 -7 0 -10 0
Profit Before Tax 98 77 99 112 130 121 174 186 207 233
Provision for Tax 24 20 25 30 34 31 44 47 52 58
Profit After Tax 74 57 74 82 96 91 130 139 155 175
Adjustments 1 -3 1 -2 -0 1 1 1 -0 4
Profit After Adjustments 75 54 75 81 95 92 131 140 155 179
Adjusted Earnings Per Share 5.6 4 5.6 6 7.1 6.9 9.8 10.4 11.6 13.4

Radico Khaitan Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 1652 1680 1823 2097 2427 2399 2868 3143 4119 4851 20977
Other Income 39 21 30 13 13 15 13 15 12 10 12
Total Income 1691 1700 1853 2110 2440 2413 2881 3158 4131 4861 20988
Total Expenditure 1464 1469 1556 1746 2059 1990 2471 2790 3616 4182 19955
Operating Profit 227 231 297 364 381 423 410 368 515 679 1033
Interest 85 81 69 36 32 22 13 22 60 74 63
Depreciation 43 42 41 42 53 54 65 71 114 140 152
Exceptional Income / Expenses 0 0 0 0 -24 0 0 0 0 0 -17
Profit Before Tax 103 109 188 286 273 347 332 291 348 465 800
Provision for Tax 25 29 64 98 45 83 83 70 86 119 201
Profit After Tax 78 80 124 188 228 264 249 220 262 346 599
Adjustments 0 0 0 6 2 13 15 0 0 0 6
Profit After Adjustments 78 80 124 194 229 277 263 220 262 346 605
Adjusted Earnings Per Share 5.9 6 9.3 14.6 17.2 20.8 19.7 16.5 19.6 25.8 45.2

Radico Khaitan Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 977 1044 1157 1336 1543 1793 2027 2208 2440 2754
Minority's Interest 0 0 0 0 0 0 0 0 0 0
Borrowings 196 103 34 22 2 0 5 287 290 154
Other Non-Current Liabilities 63 78 103 115 95 102 96 123 153 187
Total Current Liabilities 1089 1009 951 779 843 882 896 1101 1212 1544
Total Liabilities 2325 2234 2246 2251 2483 2778 3024 3719 4095 4639
Fixed Assets 729 704 685 714 743 810 821 1234 1700 1811
Other Non-Current Assets 285 367 321 312 317 280 349 613 334 304
Total Current Assets 1311 1164 1239 1225 1422 1688 1854 1872 2061 2525
Total Assets 2325 2234 2246 2251 2483 2778 3024 3719 4095 4639

Radico Khaitan Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents -293 -335 -314 -312 8 10 121 101 122 86
Cash Flow from Operating Activities -36 252 316 309 60 370 222 239 166 363
Cash Flow from Investing Activities 81 3 -21 -7 -67 -76 -108 -705 -226 -171
Cash Flow from Financing Activities -87 -234 -293 -226 9 -183 -134 487 24 -237
Net Cash Inflow / Outflow -42 21 2 76 2 111 -20 21 -36 -46
Closing Cash & Cash Equivalent -335 -314 -312 -236 10 121 101 122 86 40

Radico Khaitan Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 5.87 6.03 9.3 14.55 17.16 20.75 19.69 16.48 19.61 25.83
CEPS(Rs) 9.12 9.16 12.37 17.28 20.97 23.83 23.45 21.79 28.11 36.3
DPS(Rs) 0.8 0.8 1 1.2 2 2.4 3 3 3 4
Book NAV/Share(Rs) 73.42 78.42 86.75 100.09 115.53 134.22 151.53 164.86 181.95 205.28
Core EBITDA Margin(%) 4.39 4.33 4.26 4.35 3.91 3.89 3.18 2.77 3.25 3.91
EBIT Margin(%) 4.41 3.9 4.09 3.99 3.23 3.52 2.77 2.46 2.64 3.15
Pre Tax Margin(%) 2.42 2.24 2.99 3.55 2.9 3.3 2.66 2.28 2.25 2.72
PAT Margin (%) 1.83 1.65 1.98 2.33 2.42 2.52 1.99 1.73 1.69 2.02
Cash Profit Margin (%) 2.84 2.5 2.63 2.86 2.97 3.03 2.51 2.29 2.43 2.84
ROA(%) 4.69 3.52 5.53 8.36 9.61 10.05 8.57 6.54 6.71 7.91
ROE(%) 13.57 7.94 11.27 15.09 15.81 15.86 13.02 10.42 11.31 13.35
ROCE(%) 13.45 10.04 14.28 18.8 16.85 18.42 16.11 12.23 12.97 15.14
Receivable days 32.65 46.3 36.5 28.8 28.39 26.42 21.27 22.62 21.24 23.06
Inventory Days 14.86 21.26 17.58 15.19 14.22 15 15.01 17.93 17.62 19.82
Payable days 92.5 122.18 148.12 171.18 142.19 151.77 107.92 103.52 69.92 62.3
PER(x) 16.28 22.82 35.61 27.16 15.57 27.03 45.05 72.46 88.05 93.98
Price/Book(x) 1.3 1.75 3.82 3.95 2.31 4.18 5.86 7.25 9.49 11.83
Dividend Yield(%) 0.84 0.58 0.3 0.3 0.75 0.43 0.34 0.25 0.17 0.16
EV/Net Sales(x) 1.34 1.56 2.73 2.67 1.63 3.18 4.16 5.26 5.81 6.89
EV/Core EBITDA(x) 9.78 11.3 16.79 15.36 10.36 18.04 29.13 44.91 46.43 49.2
Net Sales Growth(%) 169.15 1.7 8.5 15.04 15.74 -1.16 19.56 9.58 31.05 17.79
EBIT Growth(%) 96.2 0.61 35.17 25.43 -5.28 21.25 -6.59 -9.22 30.31 32.14
PAT Growth(%) 72.69 2.59 54.63 51.71 20.97 16.24 -6.02 -11.34 18.98 31.82
EPS Growth(%) 32.05 2.59 54.32 56.49 17.92 20.92 -5.1 -16.29 18.94 31.73
Debt/Equity(x) 0.98 0.77 0.51 0.25 0.26 0.15 0.09 0.32 0.39 0.36
Current Ratio(x) 1.2 1.15 1.3 1.57 1.69 1.91 2.07 1.7 1.7 1.63
Quick Ratio(x) 0.95 0.86 0.98 1.11 1.24 1.36 1.47 1.05 1.06 0.94
Interest Cover(x) 2.22 2.35 3.74 8.97 9.55 16.54 25.83 13.93 6.84 7.26
Total Debt/Mcap(x) 0.75 0.44 0.13 0.06 0.11 0.04 0.02 0.04 0.04 0.03

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +18% +19% +15%
Operating Profit CAGR +32% +18% +12%
PAT CAGR +32% +12% +9%
Share Price CAGR +41% +45% +42% +45%
ROE Average +13% +12% +13% +13%
ROCE Average +15% +13% +15% +15%

Radico Khaitan Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 40.2 %
FII 17.63 %
DII (MF + Insurance) 27.35 %
Public (retail) 59.8 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 40.2640.2640.2640.2440.2440.2340.2240.2140.240.2
FII 19.0118.5818.8218.617.7216.9417.771819.8217.63
DII 23.9924.7124.4824.7125.5626.7825.9725.4724.0327.35
Public 59.7459.7459.7459.7659.7659.7759.7859.7959.859.8
Others 0000000000
Total 100100100100100100100100100100

Radico Khaitan Peer Comparison

Breweries & Distilleries Edit Columns

Radico Khaitan Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Radico Khaitan Pros & Cons

Pros

  • Debtor days have improved from 69.92 to 62.3days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 40.2%.
  • Company has a low return on equity of 12% over the last 3 years.
  • Stock is trading at 14.2 times its book value.
  • The company has delivered a poor profit growth of 8% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp