Valuation United Spirits Limited

Equities

Delayed NSE India S.E. Other stock markets 08:07:52 11/09/2024 BST			5-day change	1st Jan Change
1,524.00 ^INR	+1.05%		+1.66%	+36.37%

09-05	United Spirits Limited Announces Board and Committee Changes	CI
08-27	United Spirits Limited Receives the Order from Deputy Commissioner of State Tax, Maharashtra	CI

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	343,748	394,643	629,703	537,015	805,380	1,070,906	-	-
Change	-	14.81%	59.56%	-14.72%	49.97%	32.97%	-	-
Enterprise Value (EV) ¹	359,220	402,571	632,517	528,193	792,940	1,051,637	1,049,125	1,039,057
Change	-	12.07%	57.12%	-16.49%	50.12%	32.62%	-0.24%	-0.96%
P/E ratio	52.2x	103x	76.1x	47.2x	57.2x	67.4x	59.1x	51.8x
PBR	9.22x	9.81x	13x	8.95x	11.5x	13.2x	11.9x	10.3x
PEG	-	-2.5x	1x	1.3x	2.4x	5.3x	4.2x	3.7x
Capitalization / Revenue	3.69x	4.85x	6.48x	5.06x	7.11x	8.54x	7.73x	6.96x
EV / Revenue	3.85x	4.95x	6.51x	4.98x	7x	8.39x	7.57x	6.75x
EV / EBITDA	22.5x	38.2x	39.3x	37.3x	39.6x	45.3x	40.1x	35.1x
EV / EBIT	27.4x	53.4x	48.5x	46.6x	46x	50.1x	44.3x	39.1x
EV / FCF	62.8x	23.4x	75x	110x	77.7x	73.4x	68x	54.6x
FCF Yield	1.59%	4.27%	1.33%	0.91%	1.29%	1.36%	1.47%	1.83%
Dividend per Share ²	-	-	-	-	9	7.866	9.947	10.82
Rate of return	-	-	-	-	0.79%	0.52%	0.66%	0.72%
EPS ²	9.29	5.41	11.68	16.01	19.83	22.37	25.54	29.11
Distribution rate	-	-	-	-	45.4%	35.2%	39%	37.2%
Net sales ¹	93,254	81,313	97,124	106,116	113,210	125,329	138,624	153,843
EBITDA ¹	15,943	10,527	16,081	14,169	20,010	23,227	26,182	29,611
EBIT ¹	13,090	7,536	13,043	11,330	17,250	20,975	23,706	26,566
Net income ¹	6,589	3,836	8,286	11,363	11,370	16,142	18,453	20,962
Net Debt ¹	15,472	7,928	2,814	-8,822	-12,440	-19,269	-21,780	-31,849
Reference price ²	484.60	556.35	888.35	756.30	1,134.25	1,508.20	1,508.20	1,508.20
Nbr of stocks (in thousands)	709,343	709,343	708,846	710,055	710,055	710,055	-	-
Announcement Date	27/05/20	21/05/21	27/05/22	18/05/23	24/05/24	-	-	-

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. ($)
UNITED SPIRITS LIMITED	67.42x	8.39x	45.28x	+0.52%	12.75B
KWEICHOW MOUTAI CO., LTD.	19.85x	8.81x	12.8x	+3.83%	243B
WULIANGYE YIBIN CO.,LTD.	13.38x	3.58x	7.41x	+4.49%	63.47B
SHANXI XINGHUACUN FEN WINE FACTORY CO.,LTD.	15.2x	4.82x	10.65x	+3.32%	27.35B
LUZHOU LAOJIAO CO.,LTD	10.44x	4x	6.67x	+5.49%	22.16B
JIANGSU YANGHE DISTILLERY CO., LTD.	10.9x	2.4x	6.08x	+6.10%	15.7B
DAVIDE CAMPARI-MILANO N.V.	24.62x	3.83x	15.41x	+0.87%	10.66B
ANHUI GUJING DISTILLERY CO., LTD.	14.35x	2.39x	7.09x	+3.40%	10.6B
JIANGSU KING'S LUCK BREWERY JOINT-STOCK CO.,LTD.	12.66x	3.34x	8.15x	+2.96%	6.67B
BECLE, S.A.B. DE C.V.	25.74x	2.77x	13.85x	+1.25%	5.63B
Average	21.46x	4.43x	13.34x	+3.22%	41.81B
Weighted average by Cap.	19.12x	6.79x	12.12x	+3.83%