Helping You Build Wealth With Honest Research
Since 1996. Try Now

MEMBER'S LOGINX

     
Invalid Username / Password
   
     
   
     
 
Invalid Captcha
   
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

KRBL vs VARUN BEVERAGES - Comparison Results

Rs 100 invested in...

Loading...
DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    KRBL VARUN BEVERAGES KRBL/
VARUN BEVERAGES
 
P/E (TTM) x 10.6 86.5 12.3% View Chart
P/BV x 1.4 26.3 5.2% View Chart
Dividend Yield % 0.4 0.2 201.6%  

Financials

 KRBL   VARUN BEVERAGES
EQUITY SHARE DATA
    KRBL
Mar-23
VARUN BEVERAGES
Dec-23
KRBL/
VARUN BEVERAGES
5-Yr Chart
Click to enlarge
High Rs4491,380 32.6%   
Low Rs196550 35.7%   
Sales per share (Unadj.) Rs227.8121.3 187.8%  
Earnings per share (Unadj.) Rs29.816.2 184.1%  
Cash flow per share (Unadj.) Rs33.021.4 154.0%  
Dividends per share (Unadj.) Rs1.002.50 40.0%  
Avg Dividend yield %0.30.3 119.6%  
Book value per share (Unadj.) Rs199.453.3 373.9%  
Shares outstanding (eoy) m235.391,299.22 18.1%   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x1.48.0 17.8%   
Avg P/E ratio x10.859.7 18.2%  
P/CF ratio (eoy) x9.845.1 21.7%  
Price / Book Value ratio x1.618.1 8.9%  
Dividend payout %3.415.5 21.7%   
Avg Mkt Cap Rs m76,0131,254,053 6.1%   
No. of employees `000NANA-   
Total wages/salary Rs m1,20614,466 8.3%   
Avg. sales/employee Rs Th00-  
Avg. wages/employee Rs Th00-  
Avg. net profit/employee Rs Th00-  
INCOME DATA
Net Sales Rs m53,632157,641 34.0%  
Other income Rs m928794 116.9%   
Total revenues Rs m54,560158,435 34.4%   
Gross profit Rs m9,38836,325 25.8%  
Depreciation Rs m7576,809 11.1%   
Interest Rs m1472,916 5.1%   
Profit before tax Rs m9,41227,394 34.4%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m2,4026,375 37.7%   
Profit after tax Rs m7,01021,018 33.4%  
Gross profit margin %17.523.0 76.0%  
Effective tax rate %25.523.3 109.7%   
Net profit margin %13.113.3 98.0%  
BALANCE SHEET DATA
Current assets Rs m46,31142,356 109.3%   
Current liabilities Rs m7,29541,532 17.6%   
Net working cap to sales %72.70.5 13,914.4%  
Current ratio x6.31.0 622.5%  
Inventory Days Days514 35.9%  
Debtors Days Days1948 2,331.4%  
Net fixed assets Rs m9,598109,516 8.8%   
Share capital Rs m2356,496 3.6%   
"Free" reserves Rs m46,69162,780 74.4%   
Net worth Rs m46,92669,277 67.7%   
Long term debt Rs m031,889 0.0%   
Total assets Rs m55,909151,872 36.8%  
Interest coverage x64.910.4 623.9%   
Debt to equity ratio x00.5 0.0%  
Sales to assets ratio x1.01.0 92.4%   
Return on assets %12.815.8 81.2%  
Return on equity %14.930.3 49.2%  
Return on capital %20.430.0 68.0%  
Exports to sales %35.51.6 2,163.0%   
Imports to sales %08.7 0.0%   
Exports (fob) Rs m19,0352,587 735.9%   
Imports (cif) Rs mNA13,686 0.0%   
Fx inflow Rs m19,0352,587 735.9%   
Fx outflow Rs m1,55213,686 11.3%   
Net fx Rs m17,483-11,099 -157.5%   
CASH FLOW
From Operations Rs m-3,60123,908 -15.1%  
From Investments Rs m2,064-32,899 -6.3%  
From Financial Activity Rs m489,849 0.5%  
Net Cashflow Rs m-1,490879 -169.5%  

Share Holding

Indian Promoters % 60.2 63.1 95.4%  
Foreign collaborators % 0.0 0.0 -  
Indian inst/Mut Fund % 9.7 30.2 32.2%  
FIIs % 3.3 26.6 12.5%  
ADR/GDR % 0.0 0.0 -  
Free float % 39.8 36.9 107.9%  
Shareholders   77,915 440,278 17.7%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare KRBL With:   NESTLE    BRITANNIA    MARICO    AVANTI FEEDS    DEVYANI INTERNATIONAL    


More on KRBL vs VARUN BEVERAGES

No comparison is complete without understanding how the stock prices have performed over a period of time.

Here's a brief comparison:

KRBL vs VARUN BEVERAGES Share Price Performance

Period KRBL VARUN BEVERAGES
1-Day -1.54% 1.27%
1-Month -15.03% 0.26%
1-Year -17.00% 106.85%
3-Year CAGR 14.95% 83.74%
5-Year CAGR -4.08% 63.44%

* Compound Annual Growth Rate

Here are more details on the KRBL share price and the VARUN BEVERAGES share price.

Moving on to shareholding structures...

The promoters of KRBL hold a 60.2% stake in the company. In case of VARUN BEVERAGES the stake stands at 63.1%.

To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of KRBL and the shareholding pattern of VARUN BEVERAGES.

Finally, a word on dividends...

In the most recent financial year, KRBL paid a dividend of Rs 1.0 per share. This amounted to a Dividend Payout ratio of 3.4%.

VARUN BEVERAGES paid Rs 2.5, and its dividend payout ratio stood at 15.5%.

You may visit here to review the dividend history of KRBL, and the dividend history of VARUN BEVERAGES.



Today's Market

Sensex Today Rallies 550 Points| Nifty Tops 22,250 | Power Stocks Shine Sensex Today Rallies 550 Points| Nifty Tops 22,250 | Power Stocks Shine(10:30 am)

Asian markets traded lower, while the US stock indices ended higher overnight with the S&P 500 hitting a record closing high ahead of key economic data.