Valuation Britannia Industries Limited

Equities

Delayed NSE India S.E. Other stock markets 11:20:37 13/09/2024 BST			5-day change	1st Jan Change
6,133.10 ^INR	+0.39%		+4.96%	+14.89%

09-09	Britannia Industries Plans INR3 Billion Investment for Ranjangaon, India Unit Expansion	MT
09-06	Britannia Industries Limited Receives Approval for Expansion of Capacity At Its Plant Located At Ranjangaon, Maharashtra	CI

Fiscal Period: März	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	646,607	873,160	772,320	1,041,069	1,182,964	1,471,525	-	-
Change	-	35.04%	-11.55%	34.8%	13.63%	24.39%	-	-
Enterprise Value (EV) ¹	648,134	874,008	786,946	1,051,053	1,181,948	1,466,379	1,459,323	1,455,815
Change	-	34.85%	-9.96%	33.56%	12.45%	24.06%	-0.48%	-0.24%
P/E ratio	46.1x	46.8x	50.6x	44.8x	55.3x	61.1x	53.8x	47.2x
PBR	14.7x	24.6x	30.2x	29.5x	30x	32.2x	27.5x	24.6x
PEG	-	1.4x	-2.8x	0.9x	-7.06x	4.8x	4x	3.4x
Capitalization / Revenue	5.57x	6.65x	5.46x	6.39x	7.05x	8.04x	7.25x	6.55x
EV / Revenue	5.59x	6.65x	5.57x	6.45x	7.05x	8.01x	7.19x	6.48x
EV / EBITDA	35.2x	34.8x	35.7x	37.1x	37.3x	42.3x	37.5x	33.3x
EV / EBIT	39.1x	37.8x	39.3x	40.3x	41.2x	46.4x	40.9x	36.2x
EV / FCF	52.3x	54.3x	105x	58x	58.8x	66x	54.9x	48x
FCF Yield	1.91%	1.84%	0.95%	1.73%	1.7%	1.52%	1.82%	2.08%
Dividend per Share ²	35	62	56.5	72	73.5	76.28	85.34	95.52
Rate of return	1.3%	1.71%	1.76%	1.67%	1.5%	1.25%	1.4%	1.56%
EPS ²	58.34	77.4	63.31	96.39	88.84	100.1	113.6	129.5
Distribution rate	60%	80.1%	89.2%	74.7%	82.7%	76.2%	75.1%	73.7%
Net sales ¹	115,996	131,361	141,363	163,006	167,693	183,113	202,853	224,494
EBITDA ¹	18,432	25,093	22,015	28,309	31,698	34,682	38,961	43,710
EBIT ¹	16,584	23,114	20,010	26,050	28,694	31,636	35,694	40,163
Net income ¹	14,026	18,639	15,248	23,218	21,398	24,046	27,353	31,145
Net Debt ¹	1,527	848.2	14,626	9,984	-1,016	-5,146	-12,201	-15,709
Reference price ²	2,688.95	3,625.05	3,206.40	4,322.15	4,911.25	6,109.25	6,109.25	6,109.25
Nbr of stocks (in thousands)	240,468	240,868	240,868	240,868	240,868	240,868	-	-
Announcement Date	02/06/20	27/04/21	02/05/22	05/05/23	03/05/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BRITANNIA INDUSTRIES LIMITED	61.06x	8.01x	42.28x	+1.25%	17.53B
EBRO FOODS, S.A.	12.83x	0.96x	7.55x	+4.58%	2.73B
M. DIAS BRANCO S.A. INDÚSTRIA E COMÉRCIO DE ALIMENTOS	9.89x	0.83x	5.69x	+2.56%	1.62B
ÜLKER BISKÜVI SANAYI	8.02x	0.85x	4.55x	+1.75%	1.57B
MRS. BECTORS FOOD SPECIALITIES LIMITED	71.3x	5.76x	38.78x	+0.20%	1.28B
KAMEDA SEIKA CO.,LTD.	30.14x	-	-	+1.24%	681M
HUP SENG INDUSTRIES	18.47x	2.17x	11.34x	+3.81%	201M
Average	30.24x	3.10x	18.36x	+2.20%	3.66B
Weighted average by Cap.	48.79x	6.16x	33.30x	+1.68%