equitymaster.comFalseFalseBRITANNIA |
|
Price History |
Price | Rs | 4,913.0 | | % ch | % | -0.1 |
Mkt Cap | Rs m | 1,183,374 | | No. of
shares | m | 240.87 |
Vol | '000 | 10.9 | | % ch week | % | 2.3 |
P/E | X | 55.0 | | % ch 1-mth | % | 0.2 |
P/CF | X | 46.5 | | % ch 12-mth | % | 16.7 |
EPS (TTM) | Rs | 89.3 | | 52 week H/L | Rs | 5,386.3/4,154.0 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 6,944 | 3,444 | 4,015 | 4,152 | 4,680 |
Low | Rs | 2,759 | 2,101 | 2,475 | 3,050 | 3,150 |
Sales per share (Unadj.) | Rs | 460.0 | 482.4 | 545.4 | 586.9 | 676.7 |
Earnings per share (Unadj.) | Rs | 48.1 | 58.0 | 76.8 | 62.9 | 96.2 |
Diluted earnings per share | Rs | 48.0 | 57.9 | 76.8 | 62.9 | 96.2 |
Cash flow per share (Unadj.) | Rs | 54.8 | 65.6 | 85.0 | 71.3 | 105.5 |
Dividends per share (Unadj.) | Rs | 15.00 | 35.00 | 157.50 | 56.50 | 72.00 |
Adj. dividends per share | Rs | 14.97 | 34.94 | 157.50 | 56.50 | 72.00 |
Avg Dividend yield | % | 0.3 | 1.3 | 4.9 | 1.6 | 1.8 |
Book value per share (Unadj.) | Rs | 176.2 | 181.7 | 146.1 | 106.2 | 146.7 |
Adj. book value per share | Rs | 175.8 | 181.4 | 146.1 | 106.2 | 146.7 |
Shares outstanding (eoy) | m | 240.32 | 240.47 | 240.87 | 240.87 | 240.87 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 10.5 | 5.7 | 6.0 | 6.1 | 5.8 |
Avg P/E ratio | x | 100.9 | 47.8 | 42.2 | 57.2 | 40.7 |
P/CF ratio (eoy) | x | 88.5 | 42.2 | 38.2 | 50.5 | 37.1 |
Price / Book Value ratio | x | 27.5 | 15.3 | 22.2 | 33.9 | 26.7 |
Dividend payout | % | 31.2 | 60.4 | 205.0 | 89.8 | 74.9 |
Avg Mkt Cap | Rs m | 1,165,916 | 666,626 | 781,630 | 867,373 | 942,999 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 4,418 | 4,867 | 5,274 | 5,423 | 6,584 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 110,547 | 115,996 | 131,361 | 141,363 | 163,006 |
Other income | Rs m | 2,065 | 2,794 | 3,129 | 2,228 | 2,159 |
Total revenues | Rs m | 112,611 | 118,790 | 134,490 | 143,591 | 165,164 |
Gross profit | Rs m | 17,325 | 18,266 | 25,095 | 22,003 | 32,119 |
Depreciation | Rs m | 1,619 | 1,848 | 1,979 | 2,005 | 2,259 |
Interest | Rs m | 91 | 769 | 1,109 | 1,443 | 1,691 |
Profit before tax | Rs m | 17,679 | 18,443 | 25,136 | 20,783 | 30,328 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 6,125 | 4,507 | 6,630 | 5,624 | 7,165 |
Profit after tax | Rs m | 11,555 | 13,936 | 18,506 | 15,160 | 23,163 |
Gross profit margin | % | 15.7 | 15.7 | 19.1 | 15.6 | 19.7 |
Effective tax rate | % | 34.6 | 24.4 | 26.4 | 27.1 | 23.6 |
Net profit margin | % | 10.5 | 12.0 | 14.1 | 10.7 | 14.2 |
BALANCE SHEET DATA |
Current assets | Rs m | 35,263 | 36,750 | 44,195 | 39,823 | 47,462 |
Current liabilities | Rs m | 18,514 | 25,785 | 36,089 | 41,471 | 41,344 |
Net working cap to sales | % | 15.2 | 9.5 | 6.2 | -1.2 | 3.8 |
Current ratio | x | 1.9 | 1.4 | 1.2 | 1.0 | 1.1 |
Inventory Days | Days | 55 | 102 | 85 | 53 | 80 |
Debtors Days | Days | 1 | 1 | 1 | 1 | 1 |
Net fixed assets | Rs m | 27,017 | 41,477 | 35,797 | 34,934 | 45,492 |
Share capital | Rs m | 240 | 241 | 241 | 241 | 241 |
"Free" reserves | Rs m | 42,093 | 43,444 | 34,955 | 25,340 | 35,102 |
Net worth | Rs m | 42,333 | 43,684 | 35,196 | 25,581 | 35,343 |
Long term debt | Rs m | 619 | 7,661 | 7,472 | 7,070 | 15,518 |
Total assets | Rs m | 62,281 | 78,227 | 79,991 | 74,757 | 92,955 |
Interest coverage | x | 195.5 | 25.0 | 23.7 | 15.4 | 18.9 |
Debt to equity ratio | x | 0 | 0.2 | 0.2 | 0.3 | 0.4 |
Sales to assets ratio | x | 1.8 | 1.5 | 1.6 | 1.9 | 1.8 |
Return on assets | % | 18.7 | 18.8 | 24.5 | 22.2 | 26.7 |
Return on equity | % | 27.3 | 31.9 | 52.6 | 59.3 | 65.5 |
Return on capital | % | 41.4 | 37.4 | 61.5 | 68.1 | 63.0 |
Exports to sales | % | 2.9 | 2.4 | 2.3 | 2.0 | 2.0 |
Imports to sales | % | 1.8 | 2.5 | 11.5 | 6.5 | 4.8 |
Exports (fob) | Rs m | 3,191 | 2,810 | 3,059 | 2,890 | 3,209 |
Imports (cif) | Rs m | 1,948 | 2,933 | 15,102 | 9,195 | 7,897 |
Fx inflow | Rs m | 3,191 | 2,810 | 3,059 | 2,890 | 3,209 |
Fx outflow | Rs m | 1,948 | 2,933 | 15,102 | 9,195 | 7,897 |
Net fx | Rs m | 1,243 | -122 | -12,043 | -6,305 | -4,688 |
CASH FLOW |
From Operations | Rs m | 11,558 | 14,845 | 18,755 | 12,995 | 25,262 |
From Investments | Rs m | -8,555 | -15,316 | 4,356 | 9,109 | -15,171 |
From Financial Activity | Rs m | -3,527 | 579 | -22,425 | -22,458 | -10,284 |
Net Cashflow | Rs m | -491 | 165 | 662 | -321 | -92 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 0.0% |
Foreign collaborators: | 50.5% |
Indian inst/Mut Fund: | 33.8% |
FIIs: | 19.0% |
ADR/GDR: | 0.0% |
Free float: | 49.5% |
Shareholders: | 260,444 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | 5/1 A, Hungerford Street, Kolkata - 700017 |
E-MAIL: | investorrelations@britindia.com |
WEB: | www.britannia.co.in |
TELEPHONE: | 033-2287 2439 / 2057 |
FAX: | 033-2287 2501 |
SECTOR: | CONSUMER PRODUCTS |
GROUP: | Wadia (Bombay Dyeing) Group |
TR AGENT: | K FIN Technologies Ltd.-(Karvy Fintech Pvt Ltd.), Karvy Selenium Tower B Plot 31-32, Gachibowli Financial District, Nanakramguda |
AUDITOR: | B. S. R & Co. |
CHM: | Nusli N Wadia |
COMP SEC: | T V Thulsidass |
YEAR OF INC: | 1918 |
BSE CODE: | 500825 |
FV (Rs): | 1 |
DIV YIELD (%): | 1.5 |