Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹92737 Cr.
Stock P/E
58.6
P/B
10.4
Current Price
₹1275
Book Value
₹ 123.2
Face Value
2
52W High
₹1644.9
52W Low
₹ 1210.4
Dividend Yield
1.33%

United Spirits Overview

Business

United Spirits Ltd. (USL), a subsidiary of Diageo plc, is India's largest spirits company. It manufactures, markets, and distributes a comprehensive portfolio of alcoholic beverages including whiskies, vodkas, brandies, rums, and other spirits. The company's core business model involves producing or procuring spirits, bottling them, and then distributing them across India to state-owned corporations, licensed wholesalers, and direct retailers. It generates revenue primarily through the sale of these alcoholic beverages across various price points, from popular to premium and luxury segments.

Revenue Mix

While specific revenue percentages for detailed segments are not always publicly broken down annually, United Spirits primarily operates in the following product categories:

Indian Made Foreign Liquor (IMFL): This is its largest volume segment, including popular brands like McDowell's No.1, Royal Challenge, and Signature. The company has recently divested its "Popular" segment brands to focus on higher-margin categories.

Prestige & Above (Premium & International Spirits): This segment includes premium Indian whiskies (e.g., Antiquity, Black Dog) and international brands from Diageo's global portfolio, such as Johnnie Walker, Smirnoff, Tanqueray, and Baileys. This segment is the strategic focus for value and margin growth.

The company has been actively shifting its portfolio mix towards the "Prestige & Above" segments, which typically command higher prices and better margins, while streamlining its "Popular" segment.

Industry

The Indian alcoholic beverage industry is highly regulated, with alcohol being a state subject, leading to diverse and complex excise policies, taxation, and distribution norms across different states. It is characterized by a large consumer base, growing disposable incomes, and a strong trend towards premiumization. United Spirits is the clear market leader in the Indian spirits market, holding a significant market share, especially in the premium and prestige segments. It competes with other major organized players like Pernod Ricard India, Radico Khaitan, and Allied Blenders & Distillers, as well as several regional players. USL's strong positioning is a result of its extensive brand portfolio, broad distribution network, and strategic support from its parent company, Diageo plc.

MOAT

United Spirits benefits from several durable competitive advantages:

Brand Strength: Possesses a powerful portfolio of both iconic Indian brands (e.g., McDowell's No.1, Royal Challenge) and globally recognized international brands (e.g., Johnnie Walker, Smirnoff, VAT 69) through its parent Diageo. This provides strong brand loyalty and pricing power.

Scale & Distribution Network: As the largest player, it benefits from economies of scale in manufacturing, procurement, and marketing. Its extensive pan-India distribution network offers unparalleled reach to consumers across urban and rural markets.

Parentage & Expertise: Being a subsidiary of Diageo plc, the world's leading premium drinks company, provides access to global best practices, innovation, brand development, and robust corporate governance.

Growth Drivers

Key factors that can drive growth for United Spirits over the next 3-5 years include:

Premiumization Trend: Rising disposable incomes, increasing urbanization, and evolving consumer preferences are driving a significant shift from lower-priced categories to premium and luxury spirits.

Demographic Dividend: India's large young population reaching the legal drinking age represents a substantial growth opportunity.

Portfolio Rationalization: The company's strategic focus on the higher-margin "Prestige & Above" segments, through divestment of popular brands and new product launches, is expected to enhance profitability and value growth.

Distribution & Reach: Continued expansion and optimization of its vast distribution network, especially in underpenetrated markets.

Evolving Retail Landscape: Adaptation to modern retail formats and potential for direct-to-consumer (D2C) channels in a digitalizing economy (subject to regulatory changes).

Risks

Regulatory & Excise Policy Changes: Alcohol being a state subject in India means frequent and unpredictable changes in excise duties, taxes, distribution policies, and advertising norms across states, which can significantly impact sales volumes and profitability.

Intense Competition: Strong competition from established players like Pernod Ricard and Radico Khaitan, as well as numerous regional players, especially in mass-market segments.

Raw Material Price Volatility: Fluctuations in the prices of key raw materials like Extra Neutral Alcohol (ENA), molasses, and packaging materials (e.g., glass bottles) can impact production costs and margins.

Health and Social Concerns: Growing awareness and campaigns related to alcohol consumption could lead to stricter regulations, higher taxes, or reduced demand.

Counterfeiting & Illicit Liquor: The presence of illicit liquor and counterfeit products in the market poses a risk to brand reputation and sales.

Management & Ownership

United Spirits Ltd. is majority-owned by Diageo plc, which held approximately 55.94% stake as of Q3 FY24, acting as the promoter. This ensures strong corporate governance standards and professional management. The management team typically comprises experienced professionals, often with global experience from Diageo, focusing on strategic objectives aligned with the parent company's vision for India's market.

Outlook

United Spirits is well-positioned to benefit from India's long-term growth story, particularly the robust trend of premiumization in the alcoholic beverage sector, driven by rising disposable incomes and changing consumer preferences. Its strong brand portfolio, encompassing both local heritage and global premium brands, coupled with an extensive distribution network, provides a solid foundation for market leadership. However, the company operates in a highly regulated environment, where state-level excise policies are prone to frequent and unpredictable changes, posing a significant risk to revenue and profitability. Intense competition and potential inflationary pressures on raw materials are also ongoing challenges. The strategic focus on high-margin "Prestige & Above" segments is a positive step towards enhancing financial performance, but overall growth will remain subject to the complex and dynamic regulatory landscape of the Indian alcohol market.

United Spirits Share Price

Live · BSE / NSE · Inception: 1999
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

United Spirits 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 6962 6511 6238 6672 7732 6549 6295 7199 7942 6855
Other Income 52 111 35 54 72 173 72 81 51 295
Total Income 7014 6622 6273 6726 7804 6722 6367 7280 7993 7150
Total Expenditure 6476 6177 5525 6170 7164 6039 5651 6539 7343 6262
Operating Profit 538 445 748 556 640 683 716 741 650 888
Interest 16 29 22 25 20 22 49 21 19 69
Depreciation 63 73 72 69 72 70 76 65 80 76
Exceptional Income / Expenses 0 -31 0 0 -65 0 -14 -30 -10 -40
Profit Before Tax 459 312 654 462 483 591 577 625 541 703
Provision for Tax 109 71 168 119 145 132 154 160 123 135
Profit After Tax 350 241 486 343 338 459 423 465 418 568
Adjustments 0 0 -1 -2 -3 -38 -6 -1 0 -29
Profit After Adjustments 350 241 485 341 335 421 417 464 418 539
Adjusted Earnings Per Share 4.8 3.3 6.7 4.7 4.6 5.8 5.8 6.4 5.8 7.4

United Spirits 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 8463 8495 8818 8591 9341 9325 8131 9712 10612 11321 12069 28291
Other Income 54 44 105 219 69 79 40 48 73 225 345 499
Total Income 8516 8539 8923 8810 9410 9404 8171 9761 10685 11546 12414 28790
Total Expenditure 8436 7530 7828 7383 7947 7810 7079 8117 9195 9320 9835 25795
Operating Profit 81 1008 1095 1426 1463 1594 1092 1644 1490 2226 2579 2995
Interest 687 457 375 278 237 212 188 88 104 76 89 158
Depreciation 194 157 189 192 215 285 299 304 282 275 283 297
Exceptional Income / Expenses -1081 -27 -368 -45 3 67 -64 -165 176 -17 -65 -94
Profit Before Tax -1881 366 163 912 1012 1160 540 1087 1279 1857 2135 2446
Provision for Tax 49 223 70 260 328 540 178 276 153 449 553 572
Profit After Tax -1929 143 93 652 684 621 362 811 1126 1408 1582 1874
Adjustments 242 -5 7 -18 17 38 22 18 11 0 0 -36
Profit After Adjustments -1688 138 100 634 700 659 384 829 1137 1408 1582 1838
Adjusted Earnings Per Share -23.2 1.9 1.4 8.7 9.6 9.1 5.3 11.4 15.7 19.4 21.8 25.4

United Spirits 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 660 1635 1786 2419 3090 3728 4120 4954 6001 7121 8104
Minority's Interest 1 6 -3 14 -3 -41 -61 -79 0 0 0
Borrowings 1117 731 870 763 780 15 2 1 0 0 0
Other Non-Current Liabilities 100 -83 -134 -119 -237 -3 -33 50 -20 480 811
Total Current Liabilities 5923 5838 6182 5818 6144 4994 5365 3838 3623 4041 4833
Total Liabilities 7801 8139 8718 8894 9775 8692 9393 8764 9604 11642 13748
Fixed Assets 1921 1887 1917 1791 1841 1956 1886 1855 1509 1421 1637
Other Non-Current Assets 1017 965 1052 1301 1714 1866 1677 1745 1861 2706 2798
Total Current Assets 4863 5258 5625 5660 6220 4870 5830 5163 6234 7515 9313
Total Assets 7801 8139 8718 8894 9775 8692 9393 8764 9604 11642 13748

United Spirits 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 606 268 129 79 142 216 66 78 55 115 1052
Cash Flow from Operating Activities -196 283 647 925 948 783 1818 977 615 1118 1947
Cash Flow from Investing Activities 3877 751 -227 104 -66 -194 -99 -313 -55 226 -1114
Cash Flow from Financing Activities -4002 -1160 -470 -966 -808 -740 -1707 -688 -500 -407 -557
Net Cash Inflow / Outflow -321 -126 -50 63 75 -150 12 -23 60 937 276
Closing Cash & Cash Equivalent 263 129 79 142 216 66 78 55 115 1052 1328

United Spirits 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) -23.23 1.9 1.38 8.72 9.64 9.07 5.28 11.41 15.68 19.42 21.82
CEPS(Rs) -23.89 4.14 3.88 11.62 12.36 12.47 9.1 15.34 19.42 23.21 25.72
DPS(Rs) 0 0 0 0 0 0 0 0 0 9 12
Book NAV/Share(Rs) 9.08 22.5 24.52 33.3 42.47 51.23 56.61 68.19 82.76 98.21 111.77
Core EBITDA Margin(%) 0.13 4.03 3.84 4.55 4.83 5.26 3.84 5.14 5.09 7.69 8.19
EBIT Margin(%) -5.54 3.44 2.09 4.48 4.33 4.76 2.65 3.78 4.97 7.43 8.15
Pre Tax Margin(%) -8.73 1.53 0.63 3.43 3.5 4.03 1.97 3.5 4.6 7.14 7.83
PAT Margin (%) -8.96 0.6 0.36 2.45 2.37 2.15 1.32 2.61 4.05 5.41 5.8
Cash Profit Margin (%) -8.06 1.26 1.09 3.18 3.11 3.14 2.41 3.59 5.06 6.47 6.84
ROA(%) -17.1 1.8 1.1 7.4 7.32 6.72 4 8.93 12.26 13.25 12.46
ROE(%) -104.53 12.5 5.44 31.04 24.84 18.23 9.24 17.88 20.56 21.46 20.78
ROCE(%) -14.05 14.29 9.11 20.21 21.14 22.73 13.11 22.82 24.48 29.4 29.17
Receivable days 34.04 30.93 37.25 38.93 33.21 30.56 29.76 26.8 31.54 38.51 43.26
Inventory Days 39.78 28.3 27.49 26.44 24.36 24.45 26.49 24.73 28.78 30.11 29.23
Payable days 141.3 111.05 131.65 181.43 171.99 134.68 162.09 159.26 145.39 168.15 179.25
PER(x) 0 262.61 315.5 71.66 57.38 53.48 105.38 77.83 48.23 58.41 64.24
Price/Book(x) 80.67 22.22 17.73 18.77 13.02 9.47 9.83 13.02 9.14 11.55 12.54
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0.79 0.86
EV/Net Sales(x) 6.83 4.76 4.04 5.66 4.58 4.03 5.07 6.67 5.08 7.15 8.25
EV/Core EBITDA(x) 716.37 40.09 32.56 34.07 29.24 23.55 37.73 39.41 36.21 36.38 38.62
Net Sales Growth(%) -4.03 -9 3.8 -2.57 8.73 -0.16 -12.8 19.44 9.26 6.68 6.61
EBIT Growth(%) -776.72 186.88 -34.7 121.14 5.01 9.88 -46.98 61.43 17.74 39.77 15.05
PAT Growth(%) -33.9 108.5 -35.15 600.97 4.86 -9.22 -41.65 123.86 38.91 25.04 12.36
EPS Growth(%) 62.4 108.2 -27.62 533.18 10.48 -5.9 -41.78 116.01 37.5 23.83 12.36
Debt/Equity(x) 7.56 2.6 2.33 1.41 0.93 0.64 0.21 0.07 0 0 0
Current Ratio(x) 0.82 0.9 0.91 0.97 1.01 0.98 1.09 1.35 1.72 1.86 1.93
Quick Ratio(x) 0.52 0.57 0.6 0.64 0.7 0.59 0.7 0.78 1.11 1.35 1.45
Interest Cover(x) -1.74 1.8 1.43 4.29 5.27 6.47 3.88 13.35 13.3 25.43 24.99
Total Debt/Mcap(x) 0.09 0.12 0.13 0.08 0.07 0.07 0.02 0.01 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +7% +8% +5% +4%
Operating Profit CAGR +16% +16% +10% +41%
PAT CAGR +12% +25% +21%
Share Price CAGR -18% +13% +16% +10%
ROE Average +21% +21% +18% +7%
ROCE Average +29% +28% +24% +17%

United Spirits Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 56.67 %
FII 14.41 %
DII (MF + Insurance) 15.37 %
Public (retail) 43.33 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 56.6756.6756.6756.6756.6756.6756.6756.6756.6756.67
FII 16.2316.6815.116.1115.9314.9815.0414.3814.1214.41
DII 12.512.281413.1613.5514.614.414.9115.3715.37
Public 43.3343.3343.3343.3343.3343.3343.3343.3343.3343.33
Others 0000000000
Total 100100100100100100100100100100

United Spirits Peer Comparison

Breweries & Distilleries Edit Columns

United Spirits Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

United Spirits Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 21%
  • Company is almost debt free.

Cons

  • Debtor days have increased from 168.15 to 179.25days.
  • Stock is trading at 10.4 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