Breweries & Distilleries · Founded 1983 · www.radicokhaitan.com · BSE 532497 · NSE RADICOKHAIT · ISIN INE944F01028
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 18% | 19% | 15% | 0% |
| Operating Profit CAGR | 32% | 18% | 12% | 0% |
| PAT CAGR | 32% | 12% | 9% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 41% | 45% | 42% | 45% |
| ROE Average | 13% | 12% | 13% | 13% |
| ROCE Average | 15% | 13% | 15% | 15% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 40.26 | 40.26 | 40.26 | 40.24 | 40.24 | 40.23 | 40.22 | 40.21 | 40.2 | 40.2 |
| FII | 19.01 | 18.58 | 18.82 | 18.6 | 17.72 | 16.94 | 17.77 | 18 | 19.82 | 17.63 |
| DII | 23.99 | 24.71 | 24.48 | 24.71 | 25.56 | 26.78 | 25.97 | 25.47 | 24.03 | 27.35 |
| Public | 16.74 | 16.45 | 16.44 | 16.45 | 16.48 | 16.04 | 16.04 | 16.32 | 15.95 | 14.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 |
| FII | 2.54 | 2.48 | 2.52 | 2.49 | 2.37 | 2.27 | 2.38 | 2.41 | 2.65 | 2.36 |
| DII | 3.21 | 3.3 | 3.27 | 3.3 | 3.42 | 3.58 | 3.47 | 3.41 | 3.22 | 3.66 |
| Public | 2.24 | 2.2 | 2.2 | 2.2 | 2.2 | 2.15 | 2.15 | 2.18 | 2.14 | 1.98 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 13.37 | 13.37 | 13.37 | 13.38 | 13.38 | 13.38 | 13.38 | 13.39 | 13.39 | 13.39 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 40.26 | 40.26 | 40.26 | 40.24 | 40.24 | 40.23 | 40.22 | 40.21 | 40.2 | 40.2 |
| FII | 19.01 | 18.58 | 18.82 | 18.6 | 17.72 | 16.94 | 17.77 | 18 | 19.82 | 17.63 |
| DII | 23.99 | 24.71 | 24.48 | 24.71 | 25.56 | 26.78 | 25.97 | 25.47 | 24.03 | 27.35 |
| Public | 59.74 | 59.74 | 59.74 | 59.76 | 59.76 | 59.77 | 59.78 | 59.79 | 59.8 | 59.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 | 5.38 |
| FII | 2.54 | 2.48 | 2.52 | 2.49 | 2.37 | 2.27 | 2.38 | 2.41 | 2.65 | 2.36 |
| DII | 3.21 | 3.3 | 3.27 | 3.3 | 3.42 | 3.58 | 3.47 | 3.41 | 3.22 | 3.66 |
| Public | 7.99 | 7.99 | 7.99 | 7.99 | 8 | 8 | 8 | 8 | 8.01 | 8.01 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 13.37 | 13.37 | 13.37 | 13.38 | 13.38 | 13.38 | 13.38 | 13.39 | 13.39 | 13.39 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.