Consumer Food · Founded 1995 · www.varunbeverages.com · BSE 540180 · NSE VBL · ISIN INE200M01039
No Notes Added Yet
Business
Varun Beverages Ltd. (VBL) is a leading player in the Indian beverage industry and is one of the largest franchisees of PepsiCo globally (outside the USA). The company manufactures, bottles, and distributes a wide range of PepsiCo's carbonated soft drinks (CSDs), non-carbonated beverages (NCBs), and packaged drinking water (PDW). Its core business model involves leveraging PepsiCo's global brands and product portfolio, combined with its own extensive manufacturing and distribution capabilities, to cater to diverse consumer preferences across its territories. VBL makes money through the sale of these beverages to retailers, wholesalers, and institutional clients.
Revenue Mix
VBL's revenue is primarily derived from the sale of beverages across three main categories under the PepsiCo umbrella:
Carbonated Soft Drinks (CSDs): Includes popular brands like Pepsi, Diet Pepsi, Mountain Dew, 7UP, Mirinda, and Slice. These typically form a significant portion of its sales volume.
Non-Carbonated Beverages (NCBs): Comprises a range of juices (e.g., Tropicana), energy drinks (e.g., Sting), and sports drinks (e.g., Gatorade). This segment has been growing due to increasing consumer preferences for healthier and functional beverages.
Packaged Drinking Water (PDW): Primarily under the Aquafina brand.
Geographically, VBL operates in India (accounting for the vast majority of its revenue), Nepal, Sri Lanka, Morocco, Zambia, and Zimbabwe.
Industry
The Indian beverage industry is characterized by its large size, high growth potential, and increasing per capita consumption. It is competitive, with major players like PepsiCo (through franchisees like VBL) and Coca-Cola dominating the market, alongside regional brands and a growing segment of health-focused beverages. VBL is positioned as a market leader in the territories where it operates, particularly in India, due to its exclusive bottling and distribution agreements with PepsiCo. This grants it significant market share within its operational areas for PepsiCo's extensive brand portfolio, making it a key supply chain partner for a global beverage giant.
MOAT
VBL possesses several durable competitive advantages:
Exclusive Franchise Agreements: Long-term, exclusive bottling and distribution rights for PepsiCo products across large, contiguous territories in India and other international markets. This is a formidable barrier to entry.
Brand Equity: Leveraging globally recognized and trusted brands from PepsiCo, which have strong consumer recall and preference.
Economies of Scale: Significant scale in manufacturing and an extensive distribution network (over 20,000 cooling equipment and widespread reach) provide cost efficiencies and market penetration advantages.
Deep Distribution Network: A robust and established distribution system reaching diverse geographies and retail formats, crucial for the FMCG sector.
Growth Drivers
Increasing Per Capita Consumption: India's low per capita consumption of soft drinks compared to global averages presents a substantial long-term growth opportunity.
Rising Disposable Incomes: Growth in middle-class population and disposable incomes leads to higher discretionary spending on beverages.
Product Portfolio Expansion: Introduction of new products, flavors, and categories (e.g., energy drinks, fruit juices, value-added dairy) from PepsiCo's global portfolio to cater to evolving consumer tastes.
Geographic Expansion: Further penetration into underserved rural and semi-urban markets within existing territories, and potential expansion into new international markets.
Cooler Placement & Distribution Enhancement: Continued investment in cooling equipment and strengthening the distribution infrastructure to increase product visibility and availability.
Risks
Dependence on PepsiCo: VBL's business is heavily reliant on its relationship with PepsiCo and the performance/demand for PepsiCo's brands. Any adverse change in this relationship or brand perception could be detrimental.
Competition: Intense competition from rival beverage companies (e.g., Coca-Cola's bottlers) and local brands, potentially leading to price wars or market share erosion.
Seasonality: Demand for beverages is highly seasonal, peaking during summer months, which can lead to fluctuations in revenue and profitability.
Regulatory & Health Trends: Increased government scrutiny on sugary drinks (e.g., potential sugar taxes), growing health consciousness among consumers, and changes in food safety regulations could impact sales and profitability.
Raw Material Price Volatility: Fluctuations in prices of key raw materials like sugar, PET resin, and packaging materials can affect manufacturing costs.
Management & Ownership
Varun Beverages Ltd. is promoted by the Ravi Jaipuria family, who are the majority owners. The promoter group has a long-standing and established relationship with PepsiCo, spanning several decades, which is critical to the company's core business. The management team has demonstrated a track record of expanding operations, integrating new territories, and delivering growth over the years, leveraging their deep understanding of the beverage market.
Outlook
Varun Beverages is well-positioned to capitalize on the secular growth trends in the Indian and international beverage markets, driven by increasing consumption, rising incomes, and a young demographic. Its strong partnership with PepsiCo, extensive product portfolio, and robust distribution network provide a solid foundation for continued expansion and market leadership in its operational territories. However, the company faces inherent risks from intense competition, evolving consumer preferences towards healthier alternatives, potential regulatory changes regarding sugary drinks, and the seasonal nature of its business. Its ability to diversify its product mix, manage input costs, and effectively penetrate new markets will be key to sustaining its growth trajectory.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 | 4398 | 7334 | 4932 | 3818 | 5680 | 7163 | 5048 | 4335 | 6722 | 8651 |
| Other Income | 8 | 44 | 24 | 45 | 28 | 77 | 148 | 99 | 44 | 104 |
| Total Income | 4406 | 7378 | 4956 | 3862 | 5708 | 7240 | 5196 | 4434 | 6765 | 8755 |
| Total Expenditure | 3409 | 5342 | 3781 | 3238 | 4416 | 5164 | 3900 | 3696 | 5193 | 6308 |
| Operating Profit | 997 | 2035 | 1175 | 625 | 1292 | 2076 | 1295 | 738 | 1572 | 2447 |
| Interest | 94 | 129 | 119 | 109 | 41 | 37 | 45 | 47 | 49 | 57 |
| Depreciation | 188 | 242 | 257 | 261 | 273 | 306 | 308 | 330 | 357 | 409 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 716 | 1664 | 800 | 255 | 978 | 1733 | 943 | 361 | 1167 | 1981 |
| Provision for Tax | 168 | 401 | 171 | 58 | 246 | 407 | 196 | 99 | 284 | 452 |
| Profit After Tax | 548 | 1262 | 629 | 196 | 732 | 1327 | 747 | 263 | 883 | 1530 |
| Adjustments | -11 | -10 | -9 | -11 | -5 | -10 | -6 | -11 | -10 | -9 |
| Profit After Adjustments | 537 | 1253 | 620 | 185 | 726 | 1317 | 741 | 252 | 872 | 1521 |
| Adjusted Earnings Per Share | 1.7 | 3.9 | 1.9 | 0.5 | 2.1 | 3.9 | 2.2 | 0.7 | 2.6 | 4.5 |
| #(Fig in Cr.) | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 3394 | 3861 | 4004 | 5105 | 7130 | 6450 | 8823 | 13173 | 16043 | 20008 | 21685 | 24756 |
| Other Income | 40 | 36 | 13 | 22 | 43 | 37 | 68 | 39 | 79 | 121 | 352 | 395 |
| Total Income | 3434 | 3897 | 4016 | 5127 | 7172 | 6487 | 8891 | 13212 | 16122 | 20129 | 22038 | 25150 |
| Total Expenditure | 2756 | 3063 | 3165 | 4088 | 5667 | 5236 | 7146 | 10367 | 12410 | 15264 | 16610 | 19097 |
| Operating Profit | 678 | 834 | 851 | 1039 | 1505 | 1251 | 1745 | 2845 | 3712 | 4865 | 5428 | 6052 |
| Interest | 170 | 435 | 215 | 223 | 324 | 294 | 207 | 204 | 292 | 483 | 196 | 198 |
| Depreciation | 317 | 322 | 347 | 385 | 489 | 529 | 531 | 617 | 681 | 947 | 1216 | 1404 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -67 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 191 | 79 | 291 | 434 | 696 | 363 | 1007 | 2024 | 2739 | 3433 | 4010 | 4452 |
| Provision for Tax | 79 | 31 | 77 | 134 | 224 | 5 | 261 | 474 | 638 | 799 | 948 | 1031 |
| Profit After Tax | 112 | 48 | 214 | 300 | 472 | 357 | 746 | 1550 | 2102 | 2634 | 3062 | 3423 |
| Adjustments | 1 | -6 | -4 | -7 | -3 | -28 | -52 | -53 | -46 | -40 | -26 | -36 |
| Profit After Adjustments | 113 | 42 | 210 | 293 | 469 | 329 | 694 | 1497 | 2056 | 2595 | 3036 | 3386 |
| Adjusted Earnings Per Share | 0.5 | 0.1 | 0.7 | 1 | 1.4 | 1 | 2.1 | 4.6 | 6.3 | 7.7 | 9 | 10 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 18% | 27% | 20% |
| Operating Profit CAGR | 12% | 24% | 34% | 23% |
| PAT CAGR | 16% | 25% | 54% | 39% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -4% | 5% | 29% | NA% |
| ROE Average | 17% | 25% | 26% | 23% |
| ROCE Average | 21% | 25% | 24% | 18% |
| #(Fig in Cr.) | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 674 | 1694 | 1769 | 1999 | 3328 | 3524 | 4080 | 5102 | 6936 | 16610 | 19579 |
| Minority's Interest | 0 | -13 | -1 | 8 | 31 | 65 | 117 | 113 | 148 | 130 | 162 |
| Borrowings | 1580 | 1218 | 1691 | 1980 | 2355 | 1980 | 1813 | 1727 | 3189 | 841 | 540 |
| Other Non-Current Liabilities | 823 | 198 | 227 | 271 | 441 | 444 | 549 | 707 | 760 | 1020 | 1185 |
| Total Current Liabilities | 1354 | 1728 | 1589 | 1741 | 2220 | 2435 | 3020 | 3969 | 4153 | 4524 | 4074 |
| Total Liabilities | 4431 | 4824 | 5276 | 5998 | 8376 | 8447 | 9579 | 11618 | 15187 | 23124 | 25541 |
| Fixed Assets | 3496 | 3715 | 3981 | 4387 | 6479 | 6409 | 6311 | 6932 | 8409 | 13402 | 16759 |
| Other Non-Current Assets | 205 | 256 | 326 | 470 | 225 | 239 | 723 | 1282 | 2542 | 1859 | 886 |
| Total Current Assets | 730 | 853 | 930 | 1141 | 1672 | 1800 | 2546 | 3404 | 4236 | 7864 | 7889 |
| Total Assets | 4431 | 4824 | 5276 | 5998 | 8376 | 8447 | 9579 | 11618 | 15187 | 23124 | 25541 |
| #(Fig in Cr.) | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 5 | 24 | 33 | 65 | 43 | 138 | 105 | 151 | 154 | 242 | 2266 |
| Cash Flow from Operating Activities | 555 | 826 | 620 | 1000 | 1308 | 1012 | 1231 | 1790 | 2391 | 3381 | 3509 |
| Cash Flow from Investing Activities | -300 | -1048 | -745 | -873 | -2319 | -471 | -1011 | -1705 | -3290 | -4317 | -2735 |
| Cash Flow from Financing Activities | -236 | 230 | 159 | -84 | 1107 | -574 | -178 | -18 | 985 | 2954 | -1266 |
| Net Cash Inflow / Outflow | 19 | 8 | 33 | 42 | 96 | -33 | 43 | 67 | 86 | 2018 | -492 |
| Closing Cash & Cash Equivalent | 24 | 33 | 65 | 43 | 138 | 105 | 151 | 154 | 242 | 2266 | 1784 |
| # | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.5 | 0.14 | 0.68 | 0.95 | 1.44 | 1.01 | 2.14 | 4.61 | 6.33 | 7.67 | 8.98 |
| CEPS(Rs) | 1.9 | 1.2 | 1.82 | 2.22 | 2.96 | 2.73 | 3.93 | 6.67 | 8.57 | 10.59 | 12.65 |
| DPS(Rs) | 0 | 0 | 0.15 | 0.15 | 0.22 | 0.22 | 0.33 | 0.7 | 1 | 1 | 1.5 |
| Book NAV/Share(Rs) | 0.99 | 5.5 | 5.74 | 6.48 | 10.25 | 10.85 | 12.56 | 15.7 | 21.33 | 49.06 | 57.84 |
| Core EBITDA Margin(%) | 16.35 | 17.61 | 18.56 | 16.47 | 16.94 | 15.85 | 18.01 | 20.38 | 21.81 | 22.34 | 21.96 |
| EBIT Margin(%) | 9.24 | 11.34 | 11.19 | 10.63 | 11.82 | 8.57 | 13.04 | 16.18 | 18.2 | 18.44 | 18.19 |
| Pre Tax Margin(%) | 4.88 | 1.75 | 6.44 | 7.02 | 8.07 | 4.73 | 10.81 | 14.69 | 16.45 | 16.17 | 17.34 |
| PAT Margin (%) | 2.86 | 1.06 | 4.74 | 4.86 | 5.47 | 4.66 | 8.01 | 11.26 | 12.62 | 12.41 | 13.25 |
| Cash Profit Margin (%) | 10.99 | 8.17 | 12.41 | 11.09 | 11.13 | 11.57 | 13.72 | 15.74 | 16.71 | 16.87 | 18.51 |
| ROA(%) | 2.89 | 1.04 | 4.24 | 5.32 | 6.57 | 4.25 | 8.28 | 14.63 | 15.68 | 13.75 | 12.58 |
| ROE(%) | 60.84 | 5.01 | 12.37 | 15.92 | 17.73 | 10.43 | 19.62 | 33.77 | 34.95 | 22.4 | 16.94 |
| ROCE(%) | 13.09 | 15.44 | 12.13 | 14.23 | 17.67 | 9.73 | 17.14 | 27.47 | 28.97 | 25.18 | 20.73 |
| Receivable days | 9.12 | 9.23 | 11.38 | 8.22 | 6.36 | 9.87 | 9.08 | 6.9 | 7.22 | 10.36 | 16.54 |
| Inventory Days | 33.36 | 36.83 | 37.53 | 30.06 | 30.87 | 43.13 | 46.59 | 45.61 | 45.42 | 42.47 | 45.34 |
| Payable days | 38.83 | 48.22 | 46.94 | 41.29 | 45.04 | 65.31 | 55.33 | 44.77 | 39 | 47.52 | 55.63 |
| PER(x) | 0 | 164.11 | 56.59 | 49.1 | 43.58 | 80.33 | 55.31 | 57.37 | 78.14 | 83.21 | 54.56 |
| Price/Book(x) | 0 | 4.11 | 6.72 | 7.19 | 6.14 | 7.5 | 9.41 | 16.85 | 23.19 | 13.01 | 8.47 |
| Dividend Yield(%) | 0 | 0 | 0.38 | 0.32 | 0.35 | 0.27 | 0.28 | 0.26 | 0.2 | 0.16 | 0.31 |
| EV/Net Sales(x) | 0.77 | 2.36 | 3.61 | 3.35 | 3.32 | 4.57 | 4.69 | 6.78 | 10.31 | 10.79 | 7.64 |
| EV/Core EBITDA(x) | 3.84 | 10.92 | 16.99 | 16.46 | 15.74 | 23.54 | 23.72 | 31.39 | 44.55 | 44.36 | 30.52 |
| Net Sales Growth(%) | 35.64 | 13.76 | 3.69 | 27.52 | 39.65 | -9.53 | 36.79 | 49.3 | 21.78 | 24.72 | 8.39 |
| EBIT Growth(%) | 88.75 | 42.5 | -1.66 | 29.88 | 55.43 | -35.7 | 84.98 | 83.52 | 36.06 | 29.2 | 7.4 |
| PAT Growth(%) | 631.22 | -57.01 | 345.59 | 40.08 | 57.47 | -24.34 | 108.82 | 107.78 | 35.59 | 25.33 | 16.24 |
| EPS Growth(%) | 660.79 | -72.5 | 395.35 | 39.29 | 51.98 | -29.85 | 110.96 | 115.76 | 37.29 | 21.22 | 17.01 |
| Debt/Equity(x) | 3.08 | 1.31 | 1.5 | 1.41 | 1.03 | 0.91 | 0.82 | 0.72 | 0.75 | 0.14 | 0.1 |
| Current Ratio(x) | 0.54 | 0.49 | 0.59 | 0.66 | 0.75 | 0.74 | 0.84 | 0.86 | 1.02 | 1.74 | 1.94 |
| Quick Ratio(x) | 0.23 | 0.21 | 0.31 | 0.32 | 0.36 | 0.36 | 0.36 | 0.36 | 0.5 | 1.12 | 1.21 |
| Interest Cover(x) | 2.12 | 1.18 | 2.36 | 2.95 | 3.15 | 2.23 | 5.86 | 10.92 | 10.39 | 8.11 | 21.46 |
| Total Debt/Mcap(x) | 0 | 0.32 | 0.22 | 0.2 | 0.17 | 0.12 | 0.09 | 0.04 | 0.03 | 0.01 | 0.01 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.91 | 62.66 | 62.66 | 60.2 | 60.23 | 59.82 | 59.44 | 59.44 | 59.44 | 59.43 |
| FII | 25.77 | 25.32 | 24.18 | 25.26 | 22.98 | 21.85 | 21.93 | 20.31 | 19.51 | 19.03 |
| DII | 4.16 | 4.55 | 4.98 | 7.01 | 9.2 | 10.52 | 11.78 | 13.55 | 14.4 | 15.21 |
| Public | 7.16 | 7.47 | 8.18 | 7.52 | 7.59 | 7.8 | 6.84 | 6.7 | 6.66 | 6.33 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 81.75 | 81.43 | 203.57 | 203.57 | 203.71 | 202.32 | 201.02 | 201.02 | 201.02 | 201.02 |
| FII | 33.49 | 32.9 | 78.55 | 85.43 | 77.71 | 73.91 | 74.18 | 68.69 | 65.97 | 64.37 |
| DII | 5.4 | 5.91 | 16.17 | 23.72 | 31.12 | 35.59 | 39.86 | 45.83 | 48.7 | 51.43 |
| Public | 9.3 | 9.7 | 26.58 | 25.44 | 25.65 | 26.37 | 23.14 | 22.66 | 22.52 | 21.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 129.94 | 129.94 | 324.87 | 338.15 | 338.19 | 338.19 | 338.2 | 338.2 | 338.21 | 338.23 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +8% | +18% | +27% | +20% |
| Operating Profit CAGR | +12% | +24% | +34% | +23% |
| PAT CAGR | +16% | +25% | +54% | +39% |
| Share Price CAGR | -4% | +5% | +29% | — |
| ROE Average | +17% | +25% | +26% | +23% |
| ROCE Average | +21% | +25% | +24% | +18% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.91 | 62.66 | 62.66 | 60.2 | 60.23 | 59.82 | 59.44 | 59.44 | 59.44 | 59.43 |
| FII | 25.77 | 25.32 | 24.18 | 25.26 | 22.98 | 21.85 | 21.93 | 20.31 | 19.51 | 19.03 |
| DII | 4.16 | 4.55 | 4.98 | 7.01 | 9.2 | 10.52 | 11.78 | 13.55 | 14.4 | 15.21 |
| Public | 7.16 | 7.47 | 8.18 | 7.52 | 7.59 | 7.8 | 6.84 | 6.7 | 6.66 | 6.33 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 81.75 | 81.43 | 203.57 | 203.57 | 203.71 | 202.32 | 201.02 | 201.02 | 201.02 | 201.02 |
| FII | 33.49 | 32.9 | 78.55 | 85.43 | 77.71 | 73.91 | 74.18 | 68.69 | 65.97 | 64.37 |
| DII | 5.4 | 5.91 | 16.17 | 23.72 | 31.12 | 35.59 | 39.86 | 45.83 | 48.7 | 51.43 |
| Public | 9.3 | 9.7 | 26.58 | 25.44 | 25.65 | 26.37 | 23.14 | 22.66 | 22.52 | 21.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 129.94 | 129.94 | 324.87 | 338.15 | 338.19 | 338.19 | 338.2 | 338.2 | 338.21 | 338.23 |
* 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.
Your relationship manager will connect with you shortly.