Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹13493 Cr.
Stock P/E
655.7
P/B
4.6
Current Price
₹544.3
Book Value
₹ 118.5
Face Value
10
52W High
₹608.1
52W Low
₹ 371.5
Dividend Yield
0.18%

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.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 771 665 823 805 859 849 916 1453 2090 2252
Other Income 4 2 3 4 8 4 2 13 7 5
Total Income 775 667 827 809 867 853 918 1466 2097 2257
Total Expenditure 722 615 757 745 781 754 855 1343 1936 2083
Operating Profit 52 52 69 64 87 99 62 123 162 173
Interest 5 4 3 2 2 3 2 39 69 66
Depreciation 8 8 8 8 7 7 7 20 46 45
Exceptional Income / Expenses -8 0 0 0 0 0 0 -169 -63 -30
Profit Before Tax 31 40 58 54 77 89 53 -106 -15 31
Provision for Tax 0 0 0 0 -0 0 0 0 0 0
Profit After Tax 31 40 58 54 77 89 53 -106 -15 31
Adjustments 0 -0 0 -0 0 -0 -0 0 0 0
Profit After Adjustments 31 40 58 54 77 89 53 -105 -15 32
Adjusted Earnings Per Share 1.6 2.1 3 2.8 4 4.6 2.5 -4.3 -0.6 1.3

Tilaknagar Inds. 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 Mar 2026 TTM
Net Sales 458 515 578 661 653 549 783 1164 1394 1381 2346 6711
Other Income 3 4 34 5 30 11 10 8 14 18 26 27
Total Income 461 519 611 667 683 560 794 1172 1408 1398 2372 6738
Total Expenditure 580 612 575 605 705 495 671 1027 1209 1126 1926 6217
Operating Profit -119 -92 36 61 -22 66 123 145 200 272 445 520
Interest 125 157 152 184 129 71 62 40 27 12 113 176
Depreciation 39 38 37 37 33 33 33 32 32 31 80 118
Exceptional Income / Expenses 0 0 0 0 455 0 13 78 -3 0 -232 -262
Profit Before Tax -283 -288 -153 -160 271 -39 41 150 138 230 21 -37
Provision for Tax -1 -8 -2 -0 2 -0 -4 -0 0 -0 0 0
Profit After Tax -282 -280 -151 -160 270 -38 45 150 138 230 21 -37
Adjustments 0 0 0 0 0 0 0 0 0 -0 0 0
Profit After Adjustments -282 -280 -151 -160 270 -38 45 150 138 230 21 -35
Adjusted Earnings Per Share -22.6 -22.4 -12.1 -12.7 21.6 -3.1 2.8 8.1 7.2 11.9 0.8 -1.1

Tilaknagar Inds. 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 Mar 2026
Shareholder's Funds 256 20 -130 -287 -17 -56 134 483 654 882 2982
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 226 0 0 0 489 459 381 24 63 11 2028
Other Non-Current Liabilities 117 53 111 145 253 95 60 71 61 55 273
Total Current Liabilities 929 1277 1303 1423 355 513 439 434 256 265 877
Total Liabilities 1528 1350 1284 1281 1080 1012 1013 1012 1033 1213 6160
Fixed Assets 579 542 587 552 502 469 439 420 396 370 3772
Other Non-Current Assets 194 148 249 247 205 203 154 40 52 98 198
Total Current Assets 754 661 448 482 373 340 420 551 585 745 2190
Total Assets 1528 1350 1284 1281 1080 1012 1013 1012 1033 1213 6160

Tilaknagar Inds. 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 Mar 2026
Opening Cash & Cash Equivalents 24 9 5 67 50 37 45 43 35 9 16
Cash Flow from Operating Activities 13 26 175 65 191 85 65 71 117 178 -445
Cash Flow from Investing Activities -3 -2 -8 -3 5 -0 -26 -12 -15 -77 -3570
Cash Flow from Financing Activities -27 -28 -105 -79 -208 -78 -41 -67 -129 -94 4217
Net Cash Inflow / Outflow -17 -5 62 -17 -13 8 -2 -8 -26 7 202
Closing Cash & Cash Equivalent 7 5 67 50 37 45 43 35 9 16 218

Tilaknagar Inds. Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) -22.58 -22.41 -12.11 -12.75 21.56 -3.06 2.85 8.09 7.16 11.86 0.84
CEPS(Rs) -19.49 -19.35 -9.12 -9.81 24.19 -0.42 4.91 9.83 8.82 13.44 4.06
DPS(Rs) 0 0 0 0 0 0 0.1 0.25 0.5 1 1
Book NAV/Share(Rs) 14.99 1.22 -10.71 -23.33 -1.79 -4.75 7.35 25.25 33.51 45.05 117.52
Core EBITDA Margin(%) -12.71 -8.44 0.22 3.65 -3.48 3.8 6.21 5.52 6.22 8.17 7.99
EBIT Margin(%) -16.37 -11.42 -0.07 1.6 26.78 2.27 5.71 7.65 5.53 7.75 2.55
Pre Tax Margin(%) -29.34 -25.18 -11.8 -10.37 18.15 -2.71 2.28 6.03 4.63 7.36 0.39
PAT Margin (%) -29.22 -24.45 -11.67 -10.36 18.05 -2.69 2.5 6.03 4.63 7.36 0.39
Cash Profit Margin (%) -25.22 -21.12 -8.79 -7.97 20.25 -0.37 4.32 7.33 5.7 8.34 1.91
ROA(%) -17.37 -19.43 -11.47 -12.44 22.85 -3.67 4.46 14.81 13.5 20.46 0.56
ROE(%) -85.92 -276.55 0 0 0 0 158.41 51.28 24.78 30.27 1.09
ROCE(%) -13.27 -12.04 -0.09 2.85 57.83 5.37 15.1 26.14 21.83 28.5 4.31
Receivable days 49.82 42.2 45.49 49.1 59.15 54.35 42.24 42.26 46.38 48.48 58.51
Inventory Days 43.13 30.31 23.7 21.08 19.28 16.92 14.6 13.84 13.29 15.56 19.72
Payable days 410.23 364.88 422.57 461 335.56 421.56 316.97 196.3 139.68 155.36 192.23
PER(x) 0 0 0 0 0.7 0 23.33 13.92 29.37 20.03 492.78
Price/Book(x) 1.08 11.3 -1.75 -0.62 -8.41 -6.2 9.04 4.46 6.28 5.27 3.54
Dividend Yield(%) 0 0 0 0 0 0 0.15 0.22 0.24 0.42 0.24
EV/Net Sales(x) 2.35 2.4 2.07 1.87 1.11 1.86 2 1.97 2.97 3.29 5.21
EV/Core EBITDA(x) -9.03 -13.38 32.86 20.18 -33.01 15.62 12.79 15.86 20.71 16.65 27.44
Net Sales Growth(%) -38.82 12.5 12.18 14.46 -1.29 -15.94 42.76 48.63 19.72 -0.96 69.91
EBIT Growth(%) -326.75 17.26 99.31 2814.33 1527.38 -91.91 218.22 84.44 -13.33 46.85 -44.76
PAT Growth(%) -601.5 0.77 45.94 -5.55 269.09 -114.24 217.67 231.73 -7.93 66.5 -91.04
EPS Growth(%) -601.57 0.77 45.94 -5.23 269.09 -114.2 193.05 183.91 -11.46 65.58 -92.88
Debt/Equity(x) 4.73 70.71 -7.72 -3.8 -25.79 -11.78 5.01 0.54 0.18 0.05 0.79
Current Ratio(x) 0.81 0.52 0.34 0.34 1.05 0.66 0.96 1.27 2.29 2.81 2.5
Quick Ratio(x) 0.7 0.45 0.28 0.27 0.88 0.52 0.79 1 1.9 2.19 2.04
Interest Cover(x) -1.26 -0.83 -0.01 0.13 3.1 0.46 1.67 4.73 6.16 19.89 1.18
Total Debt/Mcap(x) 4.36 6.25 4.42 6.18 3.07 1.9 0.55 0.12 0.03 0.01 0.22

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +70% +26% +34% +18%
Operating Profit CAGR +64% +45% +46% —
PAT CAGR -91% -48% — —
Share Price CAGR +12% +37% +63% +41%
ROE Average +1% +19% +53% -9%
ROCE Average +4% +18% +19% +12%

Tilaknagar Inds. Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 31.68 %
FII 16.88 %
DII (MF + Insurance) 5.53 %
Public (retail) 45.92 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 40.1940.1740.14404039.9737.231.7131.7131.68
FII 11.3811.6912.413.9615.3315.2919.4418.4116.8716.88
DII 0.10.351.191.351.251.223.814.95.175.53
Public 48.3247.7946.2644.6943.4243.5239.5444.9746.2545.92
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

Cons

  • Promoter holding is low: 31.68%.
  • Debtor days have increased from 155.36 to 192.23days.
  • Stock is trading at 4.6 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp