Breweries & Distilleries · Founded 1933 · www.tilind.com · BSE 507205 · NSE TILAKNAG IND · ISIN INE133E01013
No Notes Added Yet
Business
Tilaknagar Industries Ltd. is an Indian alcoholic beverage company primarily engaged in the manufacturing, marketing, and distribution of Indian Made Foreign Liquor (IMFL). Its core business model revolves around producing a range of spirits, with a significant focus on brandy, whisky, rum, and gin. The company makes money by selling its IMFL products through an extensive distribution network across various states in India, catering to a diverse consumer base.
Revenue Mix
While specific revenue contribution by segment is not publicly detailed without fabricating, Tilaknagar Industries' product portfolio primarily comprises:
Brandy: This is a flagship category, with "Mansion House" being a prominent brand, especially in Southern India.
Whisky: The company offers various whisky brands.
Rum: Includes brands in the rum segment.
Gin: A smaller part of its portfolio.
Their focus on brandy, particularly "Mansion House," indicates it is a significant revenue driver.
Industry
The Indian alcoholic beverages industry is highly competitive, fragmented, and heavily regulated, with state-specific excise policies governing manufacturing, distribution, and pricing. The market includes both large national players and numerous regional companies. Tilaknagar Industries Ltd. is positioned as a significant regional player, particularly strong in the brandy segment within South India. While not a national market leader across all categories, its "Mansion House" brand holds substantial brand recall and market share in its core regional markets, allowing it to compete effectively against larger entities and other regional players.
MOAT
Brand Equity: The "Mansion House" brandy brand possesses considerable brand recognition and consumer loyalty, especially in the Southern Indian markets. This established brand allows for some pricing power and repeat purchases.
Distribution Network: The company has an established manufacturing and distribution network, particularly strong in its core operating regions, facilitating market penetration and reach.
Regional Focus: By concentrating resources and marketing efforts on specific regions and product categories (like brandy in the South), the company has built a strong hold, which can be challenging for national players to replicate with the same intensity.
Growth Drivers
Premiumization Trend: Rising disposable incomes and evolving consumer preferences in India are driving demand for premium and semi-premium spirits, which the company can tap into through brand extensions or new product launches.
Geographic Expansion: Strengthening presence in existing markets and expanding into new states beyond its traditional strongholds can unlock new revenue streams.
Demographic Dividend: India's large youth population reaching legal drinking age contributes to a growing consumer base for alcoholic beverages.
Brand Leverage: Further developing and extending its established brands like "Mansion House" into new formats or geographies can drive volume and value growth.
Risks
Regulatory & Taxation Risks: The industry is highly regulated by state governments, with frequent changes in excise duties, licensing policies, and advertising norms directly impacting profitability and market access.
Intense Competition: The market is fiercely competitive with the presence of well-established domestic and international players, leading to pricing pressures and market share battles.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials like molasses, Extra Neutral Alcohol (ENA), and packaging materials can impact production costs and margins.
Economic Slowdown: As a discretionary product, demand for alcoholic beverages can be sensitive to economic downturns, impacting consumer spending.
Health and Social Perceptions: Growing health consciousness and societal concerns regarding alcohol consumption could lead to demand moderation or stricter regulations.
Management & Ownership
Tilaknagar Industries Ltd. is promoted and managed by the Jagdale family, who have a long history in the Indian alcoholic beverages industry. The promoter group holds a significant stake, indicating committed ownership. The management's strategy has historically focused on navigating the complex regulatory environment and leveraging brand equity, particularly in its core markets and product categories.
Outlook
Tilaknagar Industries is positioned within a growing Indian alcoholic beverages market, driven by favorable demographics and increasing premiumization trends. Its strong brand equity in specific segments like brandy (Mansion House) provides a foundation for potential growth, especially if it can effectively expand its market reach and premium offerings. However, the company operates in a challenging environment characterized by intense competition, high regulatory scrutiny, and vulnerability to state-specific policy changes and raw material price volatility. Its ability to manage these risks while capitalizing on brand strength and market opportunities will be key to its future performance.
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 | 798 | 771 | 665 | 823 | 805 | 859 | 864 | 916 | 1453 | 2090 |
| Other Income | 8 | 4 | 2 | 3 | 4 | 8 | 4 | 2 | 13 | 7 |
| Total Income | 806 | 775 | 667 | 827 | 809 | 867 | 868 | 918 | 1466 | 2097 |
| Total Expenditure | 746 | 722 | 615 | 757 | 745 | 781 | 769 | 855 | 1343 | 1936 |
| Operating Profit | 60 | 52 | 52 | 69 | 64 | 87 | 99 | 62 | 123 | 162 |
| Interest | 8 | 5 | 4 | 3 | 2 | 2 | 3 | 2 | 39 | 69 |
| Depreciation | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 20 | 46 |
| Exceptional Income / Expenses | 0 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | -169 | -63 |
| Profit Before Tax | 44 | 31 | 40 | 58 | 54 | 77 | 89 | 53 | -106 | -15 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 44 | 31 | 40 | 58 | 54 | 77 | 89 | 53 | -106 | -15 |
| Adjustments | -0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 |
| Profit After Adjustments | 44 | 31 | 40 | 58 | 54 | 77 | 89 | 53 | -105 | -15 |
| Adjusted Earnings Per Share | 2.3 | 1.6 | 2.1 | 3 | 2.8 | 4 | 4.6 | 2.5 | -4.3 | -0.6 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 748 | 458 | 515 | 578 | 661 | 653 | 549 | 783 | 1164 | 1394 | 1434 | 5323 |
| Other Income | 2 | 3 | 4 | 34 | 5 | 30 | 11 | 10 | 8 | 14 | 18 | 26 |
| Total Income | 751 | 461 | 519 | 611 | 667 | 683 | 560 | 794 | 1172 | 1408 | 1452 | 5349 |
| Total Expenditure | 653 | 580 | 612 | 575 | 605 | 705 | 495 | 671 | 1027 | 1209 | 1179 | 4903 |
| Operating Profit | 97 | -119 | -92 | 36 | 61 | -22 | 66 | 123 | 145 | 200 | 272 | 446 |
| Interest | 97 | 125 | 157 | 152 | 184 | 129 | 71 | 62 | 40 | 27 | 12 | 113 |
| Depreciation | 28 | 39 | 38 | 37 | 37 | 33 | 33 | 33 | 32 | 32 | 31 | 80 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 455 | 0 | 13 | 78 | -3 | 0 | -232 |
| Profit Before Tax | -28 | -283 | -288 | -153 | -160 | 271 | -39 | 41 | 150 | 138 | 230 | 21 |
| Provision for Tax | 12 | -1 | -8 | -2 | -0 | 2 | -0 | -4 | -0 | 0 | -0 | 0 |
| Profit After Tax | -40 | -282 | -280 | -151 | -160 | 270 | -38 | 45 | 150 | 138 | 230 | 21 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | -40 | -282 | -280 | -151 | -160 | 270 | -38 | 45 | 150 | 138 | 230 | 22 |
| Adjusted Earnings Per Share | -3.2 | -22.6 | -22.4 | -12.1 | -12.7 | 21.6 | -3.1 | 2.8 | 8.1 | 7.2 | 11.9 | 2.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 3% | 22% | 17% | 7% |
| Operating Profit CAGR | 36% | 30% | 0% | 11% |
| PAT CAGR | 67% | 72% | -3% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 25% | 43% | 63% | 39% |
| ROE Average | 30% | 35% | 53% | -10% |
| ROCE Average | 29% | 25% | 19% | 13% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 542 | 256 | 20 | -130 | -287 | -17 | -56 | 134 | 483 | 654 | 882 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 211 | 226 | 0 | 0 | 0 | 489 | 459 | 381 | 24 | 63 | 11 |
| Other Non-Current Liabilities | 131 | 117 | 53 | 111 | 145 | 253 | 95 | 60 | 71 | 61 | 55 |
| Total Current Liabilities | 832 | 929 | 1277 | 1303 | 1423 | 355 | 513 | 439 | 434 | 256 | 265 |
| Total Liabilities | 1716 | 1528 | 1350 | 1284 | 1281 | 1080 | 1012 | 1013 | 1012 | 1033 | 1213 |
| Fixed Assets | 608 | 579 | 542 | 587 | 552 | 502 | 469 | 439 | 420 | 396 | 370 |
| Other Non-Current Assets | 224 | 194 | 148 | 249 | 247 | 205 | 203 | 154 | 40 | 52 | 98 |
| Total Current Assets | 884 | 754 | 661 | 448 | 482 | 373 | 340 | 420 | 551 | 585 | 745 |
| Total Assets | 1716 | 1528 | 1350 | 1284 | 1281 | 1080 | 1012 | 1013 | 1012 | 1033 | 1213 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 8 | 24 | 9 | 5 | 67 | 50 | 37 | 45 | 43 | 35 | 9 |
| Cash Flow from Operating Activities | 213 | 13 | 26 | 175 | 65 | 191 | 85 | 65 | 71 | 117 | 178 |
| Cash Flow from Investing Activities | -85 | -3 | -2 | -8 | -3 | 5 | -0 | -26 | -12 | -15 | -77 |
| Cash Flow from Financing Activities | -113 | -27 | -28 | -105 | -79 | -208 | -78 | -41 | -67 | -129 | -94 |
| Net Cash Inflow / Outflow | 15 | -17 | -5 | 62 | -17 | -13 | 8 | -2 | -8 | -26 | 7 |
| Closing Cash & Cash Equivalent | 24 | 7 | 5 | 67 | 50 | 37 | 45 | 43 | 35 | 9 | 16 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -3.22 | -22.58 | -22.41 | -12.11 | -12.75 | 21.56 | -3.06 | 2.85 | 8.09 | 7.16 | 11.86 |
| CEPS(Rs) | -1 | -19.49 | -19.35 | -9.12 | -9.81 | 24.19 | -0.42 | 4.91 | 9.83 | 8.82 | 13.44 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.25 | 0.5 | 1 |
| Book NAV/Share(Rs) | 37.58 | 14.99 | 1.22 | -10.71 | -23.33 | -1.79 | -4.75 | 7.35 | 25.25 | 33.51 | 45.05 |
| Core EBITDA Margin(%) | 7.08 | -12.71 | -8.44 | 0.22 | 3.65 | -3.48 | 3.8 | 6.21 | 5.52 | 6.22 | 7.97 |
| EBIT Margin(%) | 5.19 | -16.37 | -11.42 | -0.07 | 1.6 | 26.78 | 2.27 | 5.71 | 7.65 | 5.53 | 7.56 |
| Pre Tax Margin(%) | -2.08 | -29.34 | -25.18 | -11.8 | -10.37 | 18.15 | -2.71 | 2.28 | 6.03 | 4.63 | 7.18 |
| PAT Margin (%) | -3 | -29.22 | -24.45 | -11.67 | -10.36 | 18.05 | -2.69 | 2.5 | 6.03 | 4.63 | 7.18 |
| Cash Profit Margin (%) | -0.93 | -25.22 | -21.12 | -8.79 | -7.97 | 20.25 | -0.37 | 4.32 | 7.33 | 5.7 | 8.14 |
| ROA(%) | -2.38 | -17.37 | -19.43 | -11.47 | -12.44 | 22.85 | -3.67 | 4.46 | 14.81 | 13.5 | 20.46 |
| ROE(%) | -8.21 | -85.92 | -276.55 | 0 | 0 | 0 | 0 | 158.41 | 51.28 | 24.78 | 30.27 |
| ROCE(%) | 5.25 | -13.27 | -12.04 | -0.09 | 2.85 | 57.83 | 5.37 | 15.1 | 26.14 | 21.83 | 28.5 |
| Receivable days | 50.5 | 49.82 | 42.2 | 45.49 | 49.1 | 59.15 | 54.35 | 42.24 | 42.26 | 46.38 | 47.29 |
| Inventory Days | 35.23 | 43.13 | 30.31 | 23.7 | 21.08 | 19.28 | 16.92 | 14.6 | 13.84 | 13.29 | 15.18 |
| Payable days | 209.25 | 410.23 | 364.88 | 422.57 | 461 | 335.56 | 421.56 | 316.97 | 196.3 | 139.68 | 155.36 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0.7 | 0 | 23.33 | 13.92 | 29.37 | 20.03 |
| Price/Book(x) | 0.53 | 1.08 | 11.3 | -1.75 | -0.62 | -8.41 | -6.2 | 9.04 | 4.46 | 6.28 | 5.27 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.22 | 0.24 | 0.42 |
| EV/Net Sales(x) | 1.39 | 2.35 | 2.4 | 2.07 | 1.87 | 1.11 | 1.86 | 2 | 1.97 | 2.97 | 3.16 |
| EV/Core EBITDA(x) | 10.68 | -9.03 | -13.38 | 32.86 | 20.18 | -33.01 | 15.62 | 12.79 | 15.86 | 20.71 | 16.65 |
| Net Sales Growth(%) | -9.21 | -38.82 | 12.5 | 12.18 | 14.46 | -1.29 | -15.94 | 42.76 | 48.63 | 19.72 | 2.88 |
| EBIT Growth(%) | -53.17 | -326.75 | 17.26 | 99.31 | 2814.33 | 1527.38 | -91.91 | 218.22 | 84.44 | -13.33 | 46.85 |
| PAT Growth(%) | -168.95 | -601.5 | 0.77 | 45.94 | -5.55 | 269.09 | -114.24 | 217.67 | 231.73 | -7.93 | 66.5 |
| EPS Growth(%) | -168.39 | -601.57 | 0.77 | 45.94 | -5.23 | 269.09 | -114.2 | 193.05 | 183.91 | -11.46 | 65.58 |
| Debt/Equity(x) | 1.76 | 4.73 | 70.71 | -7.72 | -3.8 | -25.79 | -11.78 | 5.01 | 0.54 | 0.18 | 0.05 |
| Current Ratio(x) | 1.06 | 0.81 | 0.52 | 0.34 | 0.34 | 1.05 | 0.66 | 0.96 | 1.27 | 2.29 | 2.81 |
| Quick Ratio(x) | 0.91 | 0.7 | 0.45 | 0.28 | 0.27 | 0.88 | 0.52 | 0.79 | 1 | 1.9 | 2.19 |
| Interest Cover(x) | 0.71 | -1.26 | -0.83 | -0.01 | 0.13 | 3.1 | 0.46 | 1.67 | 4.73 | 6.16 | 19.89 |
| Total Debt/Mcap(x) | 3.33 | 4.36 | 6.25 | 4.42 | 6.18 | 3.07 | 1.9 | 0.55 | 0.12 | 0.03 | 0.01 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 40.26 | 40.19 | 40.17 | 40.14 | 40 | 40 | 39.97 | 37.2 | 31.71 | 31.71 |
| FII | 11.57 | 11.38 | 11.69 | 12.4 | 13.96 | 15.33 | 15.29 | 19.44 | 18.41 | 16.87 |
| DII | 0.17 | 0.1 | 0.35 | 1.19 | 1.35 | 1.25 | 1.22 | 3.81 | 4.9 | 5.17 |
| Public | 48 | 48.32 | 47.79 | 46.26 | 44.69 | 43.42 | 43.52 | 39.54 | 44.97 | 46.25 |
| 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 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.84 | 7.84 |
| FII | 2.23 | 2.19 | 2.25 | 2.39 | 2.7 | 2.97 | 2.96 | 4.05 | 4.55 | 4.17 |
| DII | 0.03 | 0.02 | 0.07 | 0.23 | 0.26 | 0.24 | 0.24 | 0.79 | 1.21 | 1.28 |
| Public | 9.23 | 9.31 | 9.21 | 8.93 | 8.65 | 8.41 | 8.44 | 8.23 | 11.12 | 11.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 19.24 | 19.27 | 19.28 | 19.3 | 19.36 | 19.36 | 19.38 | 20.82 | 24.72 | 24.72 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +3% | +22% | +17% | +7% |
| Operating Profit CAGR | +36% | +30% | — | +11% |
| PAT CAGR | +67% | +72% | -3% | — |
| Share Price CAGR | +25% | +43% | +63% | +39% |
| ROE Average | +30% | +35% | +53% | -10% |
| ROCE Average | +29% | +25% | +19% | +13% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 40.26 | 40.19 | 40.17 | 40.14 | 40 | 40 | 39.97 | 37.2 | 31.71 | 31.71 |
| FII | 11.57 | 11.38 | 11.69 | 12.4 | 13.96 | 15.33 | 15.29 | 19.44 | 18.41 | 16.87 |
| DII | 0.17 | 0.1 | 0.35 | 1.19 | 1.35 | 1.25 | 1.22 | 3.81 | 4.9 | 5.17 |
| Public | 59.74 | 59.81 | 59.83 | 59.86 | 60 | 60 | 60.03 | 62.8 | 68.29 | 68.29 |
| 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 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 | 7.84 | 7.84 |
| FII | 2.23 | 2.19 | 2.25 | 2.39 | 2.7 | 2.97 | 2.96 | 4.05 | 4.55 | 4.17 |
| DII | 0.03 | 0.02 | 0.07 | 0.23 | 0.26 | 0.24 | 0.24 | 0.79 | 1.21 | 1.28 |
| Public | 11.49 | 11.53 | 11.53 | 11.55 | 11.62 | 11.62 | 11.64 | 13.07 | 16.88 | 16.88 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 19.24 | 19.27 | 19.28 | 19.3 | 19.36 | 19.36 | 19.38 | 20.82 | 24.72 | 24.72 |
* 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.