WEBSITE BSE:532478 NSE: UNITED BREWA Inc. Year: 1999 Industry: Breweries & Distilleries My Bucket: Add Stock
Last updated: 15:44
No Notes Added Yet
1. Business Overview
United Breweries Ltd. (UBL) is India's largest beer manufacturer. The company is primarily engaged in the business of brewing, marketing, and selling beer and non-alcoholic beverages. Its core business model involves producing a diverse portfolio of beer brands across various price points, from economy to premium segments, and distributing them through an extensive network across India. UBL generates revenue primarily from the sale of these alcoholic (beer) and non-alcoholic products to wholesalers, distributors, and ultimately consumers. Its flagship brand is Kingfisher.
2. Key Segments / Revenue Mix
UBL operates predominantly as a single-segment company focused on the production and sale of beer. While it offers a range of brands (e.g., Kingfisher, Heineken, Amstel, UB Export, Kalyani Black Label), these are all part of its core beer business. The company also has a small presence in non-alcoholic beverages, but beer sales constitute the vast majority of its revenue.
3. Industry & Positioning
The Indian beer industry is characterized by high excise duties, complex state-level regulations, and significant barriers to entry due to licensing requirements and capital intensity. UBL holds a dominant position as the market leader in India, commanding a substantial market share. Its main competitors include AB InBev (makers of Budweiser, Corona) and Carlsberg India, but UBL maintains a significant lead, particularly with its widely recognized Kingfisher brand. The market is increasingly seeing premiumization and the emergence of craft beers, though the mainstream lager segment remains the largest.
4. Competitive Advantage (Moat)
UBL possesses several competitive advantages:
Brand Strength: Kingfisher is an iconic and highly recognized brand in India, enjoying strong consumer loyalty.
Scale & Distribution: As the largest player, UBL benefits from economies of scale in production and an unparalleled pan-India distribution network, crucial for reaching diverse markets.
Regulatory Expertise: Operating in a highly regulated industry, UBL has deep experience and established relationships navigating complex state-wise regulations.
Parentage: Backed by Heineken, one of the world's largest brewers, UBL benefits from global expertise in brewing technology, marketing, and brand management.
5. Growth Drivers
Favorable Demographics: A large, young, and growing aspirational population with increasing disposable incomes drives demand for alcoholic beverages, especially beer.
Premiumization Trend: Indian consumers are gradually shifting towards premium and super-premium beer categories, which typically offer higher margins.
Urbanization & Lifestyle Changes: Growing urbanization and changing lifestyles are contributing to increased social acceptance and consumption of beer.
Expansion into New States/Channels: Potential for market expansion into underpenetrated regions or channels (e.g., on-premise) as regulations evolve.
Product Innovation: Introduction of new variants, low-alcohol options, and craft beer-inspired products to cater to evolving consumer tastes.
6. Risks
Regulatory & Taxation Risks: High and fluctuating excise duties, state-level policy changes (e.g., prohibition, changes in retail models, advertising bans) can significantly impact profitability and sales volumes.
Health & Social Consciousness: Growing awareness about health and responsible drinking could temper consumption growth or lead to stricter regulations.
Input Cost Volatility: Fluctuations in prices of key raw materials like barley, glass bottles, and packaging materials can affect margins.
Intense Competition: Increasing competition from global players and local craft breweries can put pressure on market share and pricing.
Supply Chain Disruptions: Dependency on specific agricultural inputs and complex logistics can be susceptible to disruptions.
7. Management & Ownership
United Breweries Ltd. is majority-owned and effectively controlled by Heineken N.V., one of the world's leading brewers. Heineken became the promoter post-acquiring the stake previously held by the Mallya Group. The management team includes professionals with significant experience in the consumer goods and alcoholic beverages industry, benefiting from the global best practices and strategic direction provided by Heineken. The ownership structure reflects Heineken's controlling stake, ensuring strong corporate governance and strategic alignment with a global leader.
8. Outlook
UBL's outlook is stable with potential for sustained growth, underpinned by its market leadership, strong brand portfolio, and the long-term demographic tailwinds in India. The company is well-positioned to benefit from premiumization trends and increasing per capita consumption. However, the highly regulated and taxed nature of the Indian alcohol industry presents continuous challenges. Regulatory uncertainties, particularly at the state level concerning excise duties and retail policies, remain a key risk that could impact profitability and growth momentum. Its association with Heineken provides a strong foundation for innovation and market strategy, balancing the inherent risks of the sector.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹35814 Cr.
Stock P/E 81
P/B 7.9
Current Price ₹1354.5
Book Value ₹ 171
Face Value 1
52W High ₹2133.5
Dividend Yield 0.74%
52W Low ₹ 1362
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 | 4155 | 4789 | 5811 | 4744 | 4427 | 4427 | 5381 | 3737 | 3937 | 4408 |
| Other Income | 25 | 26 | 7 | 10 | 10 | 8 | 11 | 15 | 11 | 8 |
| Total Income | 4180 | 4815 | 5819 | 4754 | 4437 | 4435 | 5392 | 3752 | 3948 | 4417 |
| Total Expenditure | 4009 | 4646 | 5526 | 4516 | 4285 | 4240 | 5070 | 3608 | 3711 | 4269 |
| Operating Profit | 171 | 169 | 293 | 238 | 152 | 195 | 322 | 145 | 237 | 147 |
| Interest | 2 | 2 | 2 | 2 | 3 | 6 | 11 | 15 | 17 | 29 |
| Depreciation | 52 | 58 | 58 | 57 | 61 | 57 | 63 | 64 | 69 | 76 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -26 | 0 | 0 | 0 | -19 | 74 |
| Profit Before Tax | 117 | 110 | 233 | 178 | 61 | 132 | 248 | 66 | 132 | 116 |
| Provision for Tax | 31 | 28 | 60 | 46 | 23 | 34 | 64 | 19 | 51 | 14 |
| Profit After Tax | 86 | 82 | 174 | 132 | 39 | 98 | 184 | 46 | 81 | 102 |
| Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 |
| Profit After Adjustments | 85 | 81 | 174 | 132 | 38 | 98 | 184 | 47 | 81 | 102 |
| Adjusted Earnings Per Share | 3.2 | 3.1 | 6.6 | 5 | 1.5 | 3.7 | 7 | 1.8 | 3.1 | 3.8 |
| #(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 | 4688 | 4833 | 4729 | 5619 | 6475 | 6509 | 4243 | 5838 | 7500 | 8123 | 8915 | 17463 |
| Other Income | 38 | 86 | 52 | 13 | 32 | 9 | 50 | 30 | 49 | 74 | 36 | 45 |
| Total Income | 4726 | 4920 | 4781 | 5632 | 6507 | 6519 | 4293 | 5868 | 7549 | 8196 | 8951 | 17509 |
| Total Expenditure | 4066 | 4140 | 4087 | 4717 | 5337 | 5633 | 3862 | 5142 | 6884 | 7426 | 8074 | 16658 |
| Operating Profit | 659 | 779 | 694 | 915 | 1170 | 885 | 431 | 726 | 666 | 770 | 877 | 851 |
| Interest | 73 | 81 | 59 | 48 | 31 | 31 | 23 | 15 | 5 | 7 | 13 | 72 |
| Depreciation | 208 | 244 | 287 | 260 | 260 | 285 | 232 | 217 | 211 | 212 | 233 | 272 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | -33 | 0 | -26 | 55 |
| Profit Before Tax | 379 | 455 | 348 | 608 | 879 | 569 | 169 | 494 | 417 | 551 | 605 | 562 |
| Provision for Tax | 119 | 156 | 118 | 213 | 316 | 141 | 56 | 128 | 113 | 140 | 163 | 148 |
| Profit After Tax | 260 | 299 | 230 | 395 | 563 | 428 | 114 | 366 | 305 | 411 | 442 | 413 |
| Adjustments | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 |
| Profit After Adjustments | 260 | 298 | 230 | 394 | 563 | 428 | 113 | 365 | 304 | 410 | 442 | 414 |
| Adjusted Earnings Per Share | 9.7 | 11.3 | 8.7 | 14.9 | 21.3 | 16.2 | 4.3 | 13.8 | 11.5 | 15.5 | 16.7 | 15.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 10% | 15% | 6% | 7% |
| Operating Profit CAGR | 14% | 7% | -0% | 3% |
| PAT CAGR | 8% | 6% | 1% | 5% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -34% | -2% | 2% | 6% |
| ROE Average | 10% | 9% | 8% | 12% |
| ROCE Average | 13% | 13% | 11% | 16% |
| #(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 | 1851 | 2147 | 2334 | 2690 | 3184 | 3520 | 3582 | 3935 | 3965 | 4178 | 4364 |
| Minority's Interest | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 6 |
| Borrowings | 512 | 258 | 184 | 205 | 75 | 9 | 108 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 71 | 72 | 55 | 28 | 23 | 176 | 53 | 129 | 109 | 137 | 181 |
| Total Current Liabilities | 1449 | 1886 | 1903 | 1797 | 2100 | 1990 | 2138 | 1975 | 2277 | 2829 | 3783 |
| Total Liabilities | 3885 | 4366 | 4479 | 4723 | 5384 | 5699 | 5885 | 6043 | 6356 | 7149 | 8333 |
| Fixed Assets | 1836 | 1822 | 1750 | 1730 | 1777 | 1926 | 1949 | 1913 | 1851 | 1776 | 1749 |
| Other Non-Current Assets | 288 | 363 | 363 | 353 | 606 | 812 | 612 | 751 | 818 | 958 | 1132 |
| Total Current Assets | 1761 | 2181 | 2365 | 2641 | 3001 | 2954 | 3319 | 3374 | 3682 | 4411 | 5448 |
| Total Assets | 3885 | 4366 | 4479 | 4723 | 5384 | 5699 | 5885 | 6043 | 6356 | 7149 | 8333 |
| #(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 | 67 | 6 | 3 | 13 | 2 | 19 | 29 | 410 | 863 | 330 | 129 |
| Cash Flow from Operating Activities | 841 | 539 | 544 | 563 | 643 | 508 | 620 | 900 | -120 | 70 | 235 |
| Cash Flow from Investing Activities | -329 | -245 | -234 | -197 | -430 | -402 | -152 | -160 | -121 | -148 | -239 |
| Cash Flow from Financing Activities | -572 | -297 | -301 | -364 | -196 | -95 | -88 | -287 | -292 | -122 | 217 |
| Net Cash Inflow / Outflow | -60 | -3 | 9 | 3 | 17 | 10 | 380 | 453 | -533 | -201 | 213 |
| Closing Cash & Cash Equivalent | 6 | 3 | 13 | 15 | 19 | 29 | 410 | 863 | 330 | 129 | 342 |
| # | 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) | 9.74 | 11.28 | 8.68 | 14.91 | 21.29 | 16.18 | 4.28 | 13.82 | 11.5 | 15.51 | 16.71 |
| CEPS(Rs) | 17.69 | 20.51 | 19.55 | 24.75 | 31.13 | 26.98 | 13.08 | 22.06 | 19.49 | 23.55 | 25.54 |
| DPS(Rs) | 1 | 1.15 | 1.15 | 2 | 2.5 | 2.5 | 0.5 | 10.5 | 7.5 | 10 | 10 |
| Book NAV/Share(Rs) | 69.99 | 81.21 | 88.28 | 101.75 | 120.41 | 133.14 | 135.49 | 148.83 | 149.96 | 158.03 | 164.83 |
| Core EBITDA Margin(%) | 7.55 | 7.19 | 6.27 | 7.26 | 8.05 | 5.98 | 3.74 | 5.31 | 3.7 | 3.79 | 4.33 |
| EBIT Margin(%) | 5.48 | 5.56 | 3.98 | 5.27 | 6.44 | 4.1 | 1.89 | 3.88 | 2.53 | 3.04 | 3.18 |
| Pre Tax Margin(%) | 4.6 | 4.72 | 3.4 | 4.89 | 6.22 | 3.88 | 1.66 | 3.77 | 2.51 | 3 | 3.12 |
| PAT Margin (%) | 3.16 | 3.1 | 2.25 | 3.17 | 3.98 | 2.92 | 1.12 | 2.79 | 1.83 | 2.24 | 2.28 |
| Cash Profit Margin (%) | 5.68 | 5.62 | 5.05 | 5.26 | 5.82 | 4.87 | 3.4 | 4.44 | 3.09 | 3.39 | 3.48 |
| ROA(%) | 6.69 | 7.24 | 5.2 | 8.58 | 11.15 | 7.73 | 1.97 | 6.14 | 4.91 | 6.08 | 5.71 |
| ROE(%) | 14.94 | 14.94 | 10.26 | 15.71 | 19.18 | 12.78 | 3.21 | 9.74 | 7.71 | 10.09 | 10.37 |
| ROCE(%) | 16.06 | 19 | 13.83 | 22.1 | 28.46 | 16.74 | 5.05 | 13.11 | 10.68 | 13.58 | 13.44 |
| Receivable days | 42.59 | 39.43 | 43.07 | 41.02 | 38.84 | 35.64 | 49.19 | 36.85 | 29.18 | 36.95 | 48.66 |
| Inventory Days | 24.43 | 23.61 | 25.67 | 22.89 | 23.75 | 26.49 | 39.97 | 28.82 | 25.91 | 27.77 | 28.07 |
| Payable days | 138.23 | 181.74 | 194.38 | 164.36 | 175.64 | 162.06 | 290.04 | 204.35 | 152.08 | 181.51 | 212 |
| PER(x) | 102.89 | 73.04 | 88.75 | 63.53 | 65.53 | 56.73 | 289.95 | 107.71 | 123.94 | 111.71 | 119.77 |
| Price/Book(x) | 14.32 | 10.15 | 8.73 | 9.31 | 11.59 | 6.89 | 9.16 | 10 | 9.5 | 10.96 | 12.14 |
| Dividend Yield(%) | 0.1 | 0.14 | 0.15 | 0.21 | 0.18 | 0.27 | 0.04 | 0.71 | 0.53 | 0.58 | 0.5 |
| EV/Net Sales(x) | 5.83 | 4.67 | 4.43 | 4.51 | 5.72 | 3.75 | 7.69 | 6.59 | 4.97 | 5.62 | 5.95 |
| EV/Core EBITDA(x) | 41.45 | 28.97 | 30.18 | 27.68 | 31.66 | 27.61 | 75.6 | 52.94 | 56 | 59.31 | 60.49 |
| Net Sales Growth(%) | 10.84 | 3.09 | -2.15 | 18.82 | 15.24 | 0.52 | -34.81 | 37.6 | 28.46 | 8.3 | 9.76 |
| EBIT Growth(%) | 8.96 | 18.57 | -24.07 | 61.14 | 38.91 | -34.1 | -67.99 | 165.11 | -17.14 | 32.25 | 10.74 |
| PAT Growth(%) | 14.93 | 14.78 | -23.02 | 71.64 | 42.74 | -23.97 | -73.42 | 221.6 | -16.77 | 34.85 | 7.68 |
| EPS Growth(%) | 15.11 | 15.79 | -23.04 | 71.71 | 42.81 | -24.02 | -73.53 | 222.79 | -16.82 | 34.89 | 7.72 |
| Debt/Equity(x) | 0.45 | 0.38 | 0.25 | 0.12 | 0.07 | 0.07 | 0.07 | 0 | 0 | 0.02 | 0.13 |
| Current Ratio(x) | 1.22 | 1.16 | 1.24 | 1.47 | 1.43 | 1.48 | 1.55 | 1.71 | 1.62 | 1.56 | 1.44 |
| Quick Ratio(x) | 0.83 | 0.79 | 0.85 | 1.02 | 0.94 | 0.93 | 1.02 | 1.23 | 0.99 | 1.08 | 1.01 |
| Interest Cover(x) | 6.2 | 6.61 | 6.94 | 13.76 | 29.18 | 19.28 | 8.47 | 34.45 | 90.94 | 80.99 | 48.05 |
| Total Debt/Mcap(x) | 0.03 | 0.04 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0.01 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.83 | 70.83 | 70.83 | 70.83 | 70.83 | 70.83 | 70.83 | 70.83 | 70.83 | 70.83 |
| FII | 6.71 | 6.63 | 6.43 | 6.26 | 6.43 | 6.91 | 6.73 | 6.26 | 5.5 | 4.94 |
| DII | 17.22 | 17.29 | 17.53 | 17.77 | 17.68 | 17.32 | 17.53 | 17.84 | 18.6 | 19.23 |
| Public | 5.24 | 5.25 | 5.21 | 5.14 | 5.06 | 4.93 | 4.91 | 5.07 | 5.07 | 4.99 |
| 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 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 | 18.73 |
| FII | 1.77 | 1.75 | 1.7 | 1.66 | 1.7 | 1.83 | 1.78 | 1.66 | 1.45 | 1.31 |
| DII | 4.55 | 4.57 | 4.64 | 4.7 | 4.67 | 4.58 | 4.64 | 4.72 | 4.92 | 5.09 |
| Public | 1.39 | 1.39 | 1.38 | 1.36 | 1.34 | 1.3 | 1.3 | 1.34 | 1.34 | 1.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 26.44 | 26.44 | 26.44 | 26.44 | 26.44 | 26.44 | 26.44 | 26.44 | 26.44 | 26.44 |
* The pros and cons are machine generated.
You May Also Know About
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.