Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹143857 Cr.
Stock P/E
47
P/B
6.6
Current Price
₹425.3
Book Value
₹ 64.4
Face Value
2
52W High
₹555.6
52W Low
₹ 381
Dividend Yield
0.35%

Varun Beverages Overview

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.

Varun Beverages Share Price

Live · BSE / NSE · Inception: 1995
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Varun Beverages 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 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

Varun Beverages Profit & Loss

#(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

Varun Beverages Balance Sheet

#(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

Varun Beverages Cash Flow

#(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

Varun Beverages Ratios

# 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

Growth Rates

Compounded annual
# 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%

Varun Beverages Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 59.43 %
FII 19.03 %
DII (MF + Insurance) 15.21 %
Public (retail) 6.33 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 62.9162.6662.6660.260.2359.8259.4459.4459.4459.43
FII 25.7725.3224.1825.2622.9821.8521.9320.3119.5119.03
DII 4.164.554.987.019.210.5211.7813.5514.415.21
Public 7.167.478.187.527.597.86.846.76.666.33
Others 0000000000
Total 100100100100100100100100100100

Varun Beverages Peer Comparison

Consumer Food Edit Columns

Varun Beverages Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Varun Beverages Pros & Cons

Pros

  • Company has delivered good profit growth of 53% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 25%
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Debtor days have increased from 47.52 to 55.63days.
  • Stock is trading at 6.6 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