Britannia Industries Ltd

Britannia Inds. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Britannia Industries Ltd

₹ 4,806 0.17%
24 Apr 2:09 p.m.
britannia.co.in BSE: 500825 NSE : BRITANNIA
About

Britannia Industries is one of Indias leading food companies with a 100 year legacy and annual revenues in excess of Rs. 9000 Cr. Britannia is among the most trusted food brands, and manufactures Indias favorite brands like Good Day, Tiger, NutriChoice, Milk Bikis and Marie Gold which are household names in India. Britannias product portfolio includes Biscuits, Bread, Cakes, Rusk, and Dairy products including Cheese, Beverages, Milk and Yoghurt.

Key Points

Part of Wadia Group[1]
Britannia Industries belongs to the Wadia Group, a reputed Indian Business house who has presence in wide range of business segments like Airlines (Go Air), Realty ( Bombay Realty), Textiles ( Bombay Dyeing) and Plantations and other business (Bombay Burmah trading Corporation which is also the Ultimate holding company of Britannia Industries)

Website BSE NSE
  • Market Cap ₹ 1,15,761 Cr.
  • Current Price ₹ 4,806
  • High / Low ₹ 5,386 / 4,348
  • Stock P/E 54.9
  • Book Value ₹ 102
  • Dividend Yield 1.49 %
  • ROCE 53.1 %
  • ROE 70.5 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 56.4%
  • Company has been maintaining a healthy dividend payout of 127%

Cons

  • Stock is trading at 47.0 times its book value
  • The company has delivered a poor sales growth of 10.9% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: FMCG Industry: Food - Processing - MNC

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
2,979 2,953 3,236 3,425 3,374 3,336 3,521 4,191 4,011 3,895 3,871 4,289 4,102
2,408 2,465 2,712 2,894 2,861 2,814 3,052 3,504 3,221 3,100 3,204 3,448 3,310
Operating Profit 571 488 524 531 512 522 470 687 790 795 667 841 793
OPM % 19% 17% 16% 16% 15% 16% 13% 16% 20% 20% 17% 20% 19%
78 57 152 51 53 103 53 66 276 53 52 53 47
Interest 29 21 32 36 35 31 39 51 35 30 48 48 29
Depreciation 41 45 42 43 43 43 44 44 50 58 63 64 71
Profit before tax 579 479 603 503 489 551 441 658 981 761 607 782 740
Tax % 26% 26% 23% 27% 27% 25% 27% 25% 22% 27% 27% 27% 27%
428 353 466 367 357 413 322 493 767 558 443 570 538
EPS in Rs 17.79 14.67 19.34 15.25 14.80 17.16 13.35 20.45 31.84 23.17 18.39 23.68 22.35
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
4,974 5,615 6,307 7,176 7,732 8,414 9,304 10,482 10,987 12,379 13,372 15,618 16,157
4,720 5,244 5,711 6,398 6,608 7,209 7,894 8,820 9,216 10,028 11,282 12,877 13,061
Operating Profit 254 372 597 778 1,124 1,206 1,410 1,662 1,771 2,351 2,089 2,742 3,095
OPM % 5% 7% 9% 11% 15% 14% 15% 16% 16% 19% 16% 18% 19%
84 55 15 224 115 143 156 191 354 293 359 448 205
Interest 38 38 5 1 1 1 1 2 65 98 133 155 155
Depreciation 47 57 63 117 88 96 120 135 152 167 170 195 256
Profit before tax 252 332 543 883 1,149 1,251 1,445 1,716 1,908 2,379 2,145 2,840 2,889
Tax % 26% 30% 32% 29% 34% 33% 34% 35% 22% 26% 25% 25%
187 234 370 622 763 844 948 1,122 1,484 1,760 1,603 2,139 2,110
EPS in Rs 7.82 9.78 15.42 25.94 31.80 35.15 39.48 46.70 61.73 73.07 66.56 88.82 87.59
Dividend Payout % 54% 43% 39% 31% 31% 31% 32% 32% 57% 216% 85% 81%
Compounded Sales Growth
10 Years: 11%
5 Years: 11%
3 Years: 12%
TTM: 7%
Compounded Profit Growth
10 Years: 25%
5 Years: 16%
3 Years: 10%
TTM: 16%
Stock Price CAGR
10 Years: 27%
5 Years: 10%
3 Years: 10%
1 Year: 9%
Return on Equity
10 Years: 44%
5 Years: 46%
3 Years: 56%
Last Year: 70%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 24 24 24 24 24 24 24 24 24 24 24 24 24
Reserves 496 620 834 1,215 1,992 2,558 3,211 4,015 4,251 3,295 2,378 3,157 2,436
434 215 0 1 1 1 10 1 1,203 1,798 2,179 2,664 2,503
718 824 986 1,222 1,083 1,114 1,383 1,613 1,776 2,298 2,434 2,794 3,086
Total Liabilities 1,672 1,683 1,844 2,462 3,100 3,696 4,627 5,653 7,253 7,416 7,015 8,638 8,049
379 452 546 526 642 839 1,031 1,328 1,461 1,404 1,377 2,293 2,407
CWIP 80 128 97 48 74 30 200 65 39 112 535 104 80
Investments 429 280 373 661 921 600 1,186 1,646 3,141 2,950 2,024 3,324 1,937
785 823 829 1,227 1,462 2,227 2,210 2,615 2,613 2,950 3,078 2,917 3,625
Total Assets 1,672 1,683 1,844 2,462 3,100 3,696 4,627 5,653 7,253 7,416 7,015 8,638 8,049

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
211 272 615 515 878 402 1,183 1,114 1,660 1,792 1,206 2,442
-52 54 -227 -384 -659 -115 -823 -831 -1,568 486 931 -1,386
-129 -359 -325 -168 -228 -284 -304 -326 -94 -2,222 -2,212 -1,048
Net Cash Flow 31 -33 62 -37 -9 3 56 -44 -3 56 -75 8

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 4 5 3 4 5 5 9 12 8 6 7 7
Inventory Days 44 34 35 29 30 42 38 42 35 49 54 41
Days Payable 39 35 46 52 51 45 55 60 49 59 51 51
Cash Conversion Cycle 9 5 -8 -19 -15 3 -8 -6 -6 -4 9 -3
Working Capital Days -27 -14 -18 -18 -1 34 23 30 18 11 10 -4
ROCE % 29% 38% 65% 68% 71% 55% 50% 47% 41% 47% 47% 53%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
50.55% 50.55% 50.55% 50.55% 50.55% 50.55% 50.55% 50.55% 50.55% 50.55% 50.55% 50.55%
18.40% 17.65% 17.59% 17.17% 16.65% 17.18% 18.46% 19.44% 21.29% 19.66% 18.99% 18.23%
11.18% 11.53% 11.53% 7.94% 8.74% 16.12% 15.08% 14.22% 12.46% 13.84% 14.84% 15.63%
19.87% 20.28% 20.34% 24.35% 24.06% 16.14% 15.90% 15.79% 15.69% 15.94% 15.62% 15.57%
No. of Shareholders 3,15,9762,84,3253,06,4653,29,9403,08,8052,86,8312,60,8362,60,2072,59,9492,84,8922,60,4442,63,623

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls