Breweries & Distilleries · Founded 1999 · www.diageoindia.com · BSE 532432 · NSE UNITDSPR · ISIN INE854D01024
No Notes Added Yet
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.
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 | 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 |
| #(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 |
| # | 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% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -18% | 13% | 16% | 10% |
| ROE Average | 21% | 21% | 18% | 7% |
| ROCE Average | 29% | 28% | 24% | 17% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 |
| FII | 16.23 | 16.68 | 15.1 | 16.11 | 15.93 | 14.98 | 15.04 | 14.38 | 14.12 | 14.41 |
| DII | 12.5 | 12.28 | 14 | 13.16 | 13.55 | 14.6 | 14.4 | 14.91 | 15.37 | 15.37 |
| Public | 14.59 | 14.37 | 14.22 | 14.05 | 13.84 | 13.75 | 13.88 | 14.04 | 13.83 | 13.54 |
| 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 | 41.22 | 41.22 | 41.22 | 41.22 | 41.22 | 41.22 | 41.22 | 41.22 | 41.22 | 41.22 |
| FII | 11.8 | 12.13 | 10.98 | 11.72 | 11.59 | 10.9 | 10.94 | 10.46 | 10.27 | 10.48 |
| DII | 9.1 | 8.93 | 10.19 | 9.57 | 9.86 | 10.62 | 10.48 | 10.84 | 11.18 | 11.18 |
| Public | 10.61 | 10.45 | 10.34 | 10.22 | 10.07 | 10 | 10.09 | 10.21 | 10.06 | 9.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 72.74 | 72.74 | 72.74 | 72.74 | 72.74 | 72.74 | 72.74 | 72.74 | 72.74 | 72.74 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 | 56.67 |
| FII | 16.23 | 16.68 | 15.1 | 16.11 | 15.93 | 14.98 | 15.04 | 14.38 | 14.12 | 14.41 |
| DII | 12.5 | 12.28 | 14 | 13.16 | 13.55 | 14.6 | 14.4 | 14.91 | 15.37 | 15.37 |
| Public | 43.33 | 43.33 | 43.33 | 43.33 | 43.33 | 43.33 | 43.33 | 43.33 | 43.33 | 43.33 |
| 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 | 41.22 | 41.22 | 41.22 | 41.22 | 41.22 | 41.22 | 41.22 | 41.22 | 41.22 | 41.22 |
| FII | 11.8 | 12.13 | 10.98 | 11.72 | 11.59 | 10.9 | 10.94 | 10.46 | 10.27 | 10.48 |
| DII | 9.1 | 8.93 | 10.19 | 9.57 | 9.86 | 10.62 | 10.48 | 10.84 | 11.18 | 11.18 |
| Public | 31.51 | 31.51 | 31.51 | 31.51 | 31.51 | 31.51 | 31.51 | 31.51 | 31.51 | 31.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 72.74 | 72.74 | 72.74 | 72.74 | 72.74 | 72.74 | 72.74 | 72.74 | 72.74 | 72.74 |
* 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.