Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹10593 Cr.
Stock P/E
46.1
P/B
3.6
Current Price
₹428.1
Book Value
₹ 120.5
Face Value
10
52W High
₹550
52W Low
₹ 335.4
Dividend Yield
0.23%

Tilaknagar Inds Overview

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.

Tilaknagar Inds Share Price

Live · BSE / NSE · Inception: 1933
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Tilaknagar Inds 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 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

Tilaknagar Inds Profit & Loss

#(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

Tilaknagar Inds Balance Sheet

#(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

Tilaknagar Inds Cash Flow

#(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

Tilaknagar Inds Ratios

# 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

Growth Rates

Compounded annual
# 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%

Tilaknagar Inds Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 31.71 %
FII 16.87 %
DII (MF + Insurance) 5.17 %
Public (retail) 68.29 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 40.2640.1940.1740.14404039.9737.231.7131.71
FII 11.5711.3811.6912.413.9615.3315.2919.4418.4116.87
DII 0.170.10.351.191.351.251.223.814.95.17
Public 59.7459.8159.8359.86606060.0362.868.2968.29
Others 0000000000
Total 100100100100100100100100100100

Tilaknagar Inds Peer Comparison

Breweries & Distilleries Edit Columns

Tilaknagar Inds Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Tilaknagar Inds Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 35%
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 31.71%.
  • Debtor days have increased from 139.68 to 155.36days.
  • Stock is trading at 3.6 times its book value.
  • The company has delivered a poor profit growth of -3% 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