Valuation United Breweries Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 11:00:52 21/07/2026 BST			5-day change	1st Jan Change
1,402.90 ^INR	+3.83%		+5.15%	-13.47%

07-17	United Breweries Limited Commissions New Canning Line At Nizam Brewery, Increases Production Capacity	CI
06-12	Global liquor companies chase Indian state dues of $400 million	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	328,285	393,646	376,751	458,042	529,009	370,934	-	-
Change	-	19.91%	-4.29%	21.58%	15.49%	-29.88%	-	-
Enterprise Value (EV) ¹	324,738	384,647	372,954	456,146	530,780	415,202	380,360	382,679
Change	-	18.45%	-3.04%	22.31%	16.36%	-21.78%	2.53%	0.61%
P/E	290x	108x	124x	112x	120x	98.7x	77.7x	47.3x
PBR	9.16x	10x	9.5x	11x	12.1x	9.02x	7.67x	7.12x
PEG	-	0x	-7.4x	3.2x	15.51x	-15.27x	-7.1x	0.7x
Capitalization / Revenue	7.74x	6.74x	5.02x	5.64x	5.93x	4.41x	3.6x	3.23x
EV / Revenue	7.65x	6.59x	4.97x	5.62x	5.95x	4.49x	3.69x	3.34x
EV / EBITDA	85.2x	55.2x	60.5x	65.5x	63.1x	51.5x	38.3x	28.3x
EV / EBIT	218x	80.2x	91.9x	94.2x	87.3x	77.8x	63.8x	40.9x
EV / FCF	77.4x	53x	-135x	-400x	-2,283x	-541x	77.7x	87.5x
FCF Yield	1.29%	1.89%	-0.74%	-0.25%	-0.04%	-0.18%	1.29%	1.14%
Dividend per Share ²	0.5	10.5	7.5	10	10	10	10.83	16.18
Rate of return	0.04%	0.71%	0.53%	0.58%	0.5%	0.65%	0.8%	1.2%
EPS ²	4.28	13.82	11.5	15.51	16.71	15.63	17.4	28.59
Distribution rate	11.7%	76%	65.2%	64.5%	59.8%	64%	62.3%	56.6%
Net sales ¹	42,431	58,384	74,999	81,227	89,151	92,399	102,958	114,688
EBITDA ¹	3,811	6,966	6,162	6,962	8,408	8,055	9,938	13,544
EBIT ¹	1,490	4,794	4,056	4,843	6,078	5,335	5,961	9,364
Net income ¹	1,132	3,655	3,040	4,100	4,417	4,132	4,801	7,557
Net Debt ¹	-3,547	-8,999	-3,797	-1,896	1,771	7,450	9,426	11,745
Reference price ²	1,241.60	1,488.80	1,424.90	1,732.35	2,000.75	1,351.20	1,351.20	1,351.20
Nbr of stocks (in thousands)	264,405	264,405	264,405	264,405	264,405	264,405	-	-
Announcement Date	27/04/21	26/04/22	04/05/23	07/05/24	07/05/25	05/05/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNITED BREWERIES LIMITED	69.2x	3.76x	38.36x	1.03%	3.7B
ANHEUSER-BUSCH INBEV SA/NV	17.29x	3.37x	9.33x	1.77%	158B
HEINEKEN N.V.	16.8x	1.89x	8.37x	2.62%	47.45B
AMBEV S.A.	15.22x	2.46x	7.28x	6.05%	48.13B
CONSTELLATION BRANDS, INC.	11.28x	3.67x	9.84x	3.08%	22.94B
CARLSBERG A/S	15.15x	1.98x	9.24x	3.38%	19.8B
ASAHI GROUP HOLDINGS, LTD.	17.23x	1.25x	8.99x	3.16%	14.42B
KIRIN HOLDINGS COMPANY, LIMITED	13.45x	1.23x	8.59x	2.63%	14.3B
Average	21.95x	2.45x	12.50x	2.96%	41.15B
Weighted average by Cap.	16.79x	2.78x	9.20x	2.8%