sharesgurusharesguru
sharesguru
TI

TI - Tilaknagar Industries Ltd Share Price

Beverages

501.10+11.20(+2.29%)
Market Closed as of Nov 7, 2025, 15:30 IST

Valuation

Market Cap9.71 kCr
Price/Earnings (Trailing)34.82
Price/Sales (Trailing)2.86
EV/EBITDA30.43
Price/Free Cashflow53.49
MarketCap/EBT34.9
Enterprise Value9.71 kCr

Fundamentals

Revenue (TTM)3.39 kCr
Rev. Growth (Yr)30.2%
Earnings (TTM)278.01 Cr
Earnings Growth (Yr)120.8%

Profitability

Operating Margin8%
EBT Margin8%
Return on Equity31.51%
Return on Assets22.92%
Free Cashflow Yield1.87%

Price to Sales Ratio

Latest reported: 3

Revenue (Last 12 mths)

Latest reported: 3 kCr

Net Income (Last 12 mths)

Latest reported: 278 Cr

Growth & Returns

Price Change 1W-5.1%
Price Change 1M6.9%
Price Change 6M81.6%
Price Change 1Y41%
3Y Cumulative Return71.6%
5Y Cumulative Return97%
7Y Cumulative Return65.3%
10Y Cumulative Return34.8%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-76.93 Cr
Cash Flow from Operations (TTM)178.42 Cr
Cash Flow from Financing (TTM)-94.41 Cr
Cash & Equivalents15.74 Cr
Free Cash Flow (TTM)171.56 Cr
Free Cash Flow/Share (TTM)8.85

Balance Sheet

Total Assets1.21 kCr
Total Liabilities330.58 Cr
Shareholder Equity882.25 Cr
Current Assets745.23 Cr
Current Liabilities265.25 Cr
Net PPE369.22 Cr
Inventory165.24 Cr
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.03
Debt/Equity0.05
Interest Coverage24.75
Interest/Cashflow Ops17.51

Dividend & Shareholder Returns

Dividend/Share (TTM)1
Dividend Yield0.20%
Shares Dilution (1Y)0.50%
Shares Dilution (3Y)17.2%
Pros

Profitability: Recent profitability of 8% is a good sign.

Balance Sheet: Strong Balance Sheet.

Size: Market Cap wise it is among the top 20% companies of india.

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Past Returns: Outperforming stock! In past three years, the stock has provided 71.6% return compared to 12.3% by NIFTY 50.

Growth: Good revenue growth. With 73.2% growth over past three years, the company is going strong.

Technicals: Bullish SharesGuru indicator.

Cons

Insider Trading: Significant insider selling noticed recently.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Investor Care

Dividend Yield0.20%
Dividend/Share (TTM)1
Shares Dilution (1Y)0.50%
Earnings/Share (TTM)14.39

Financial Health

Current Ratio2.81
Debt/Equity0.05

Technical Indicators

RSI (14d)58.57
RSI (5d)41.5
RSI (21d)56.96
MACD SignalBuy
Stochastic Oscillator SignalHold
Grufity SignalBuy
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalSell
SMA 10 SignalSell
SMA 20 SignalBuy
SMA 50 SignalBuy
SMA 100 SignalBuy

Summary of Latest Earnings Report from Tilaknagar Industries

Summary of Tilaknagar Industries's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

Last updated:

During the Q1 FY26 earnings call, management provided an optimistic outlook, citing a strong growth trajectory with a 26.5% year-over-year increase in volume. The Net Selling Rate (NSR) saw a rise from Rs. 1,182 per case in Q4 FY25 to Rs. 1,193 per case in the current quarter. The company achieved a 31% YoY growth in net revenues, adjusted for a subsidy income of Rs. 38.6 crore, leading to a robust growth of 20.5%. EBITDA for Q1 was reported at Rs. 94 crore, with an adjusted figure of Rs. 56 crore, reflecting a 25% YoY increase and an EBITDA margin expansion of 55 basis points to 15.1%.

Key forward-looking points discussed include:

  1. Management anticipates continued strong performance and market share gains, particularly in southern states like Telangana and Karnataka, which account for a significant portion of IMFL consumption.
  2. The company is focused on the premiumization of its portfolio, including the growing luxury brands and the distribution of Spaceman brands, following the strategic investment raising its stake to 21.36%.
  3. The planned acquisition of Imperial Blue from Pernod Ricard is significant, valued at approximately EUR 413 million, which includes a normalized working capital of EUR 70 million. The net revenue of Imperial Blue exceeded Rs. 3,000 crore for the trailing 12 months.
  4. Following the acquisition, management targets a net debt-to-EBITDA ratio of less than 1.0x by FY29.
  5. For FY26, mid to high teen revenue growth is expected, with EBITDA margins aimed in the range of 15% to 16.5%. For FY27, they are guiding for 15.5% to 17.5% EBITDA margins.

Overall, management expresses confidence in their strategies and future growth, aiming to establish Tilaknagar Industries as a leading pan-India IMFL player.

Last updated:

Q&A Section Overview

  1. Question from Abneesh Roy: "Firstly, congrats on very good growth. I wanted to understand on the demand side... what has really led to this kind of performance?"

    Amit Dahanukar's Answer: "We are not seeing any slowdown in demand. Our Q1 volume growth surpassed 20%, particularly strong in southern states. Market share gains stem from the growth in Prestige and Above segments, buoyed by strategic investments in advertising and promotions."

  2. Follow-Up by Abneesh Roy: "In Maharashtra, post the sharp tax hike... do you see double-digit volume decline?"

    Amit Dahanukar's Answer: "We are still examining Maharashtra's MML policy and our eligibility. Current presence is low; while possible impacts exist, these don't significantly drive our business."

  3. Question from Naitik Mutha: "If I adjust for the subsidy income... there's a drop in gross margin. What effect does this drop in gross margin have?"

    Ameya Deshpande's Answer: "The drop is due to NSR reductions in Andhra. This corrected pricing will likely remain as a base moving forward, which means a continued impact on margins."

  4. Question from Shirish Pardeshi: "What are the things at what stage we are regarding the integration of Imperial Blue?"

    Ameya Deshpande's Answer: "Due to confidentiality, limited detail can be shared. A Transition Services Agreement is in place to assist integration, and we anticipate a 6-month timeline for smooth business transition."

  5. Question from Suvaan Mittal: "Why has the EBITDA margin from Q4 to Q1 decreased even though gross margins have increased?"

    Ameya Deshpande's Answer: "The reduction is attributable to higher legal costs and increased advertising spend for the quarter, alongside operating leverage which overall affected our margins."

  6. Question from Rishabh Gang: "What are the possibilities for expansion in EBITDA margin for existing business?"

    Ameya Deshpande's Answer: "The premiumization strategy will contribute positively to margins, along with cost optimization in COGS and potential savings from reduced legal costs."

  7. Question from Anjali Bajaj: "How will you raise the money for Imperial Blue?"

    Ameya Deshpande's Answer: "We're raising funds through a preferential issue of Rs. 2,300 crore and debt for the remainder. We're targeting a balanced 1:1 mix for the acquisition funding."

  8. Question from Aaditya Singh: "When can we see the tax incident coming back?"

    Abhinav Gupta's Answer: "Our appeal is pending. As a prudent measure, from July 1, you may expect a full incidence of tax. We'll update once there's a change."

  9. Question from Arpit Shah: "What was our valuation metrics for the Imperial Blue acquisition?"

    Ameya Deshpande's Answer: "Multiple valuation methods were considered, including DCF and multiples. Though we can't divulge specifics, we believe we paid a fair price for strategic value."

  10. Question from Daksh Malhotra: "Can you provide EBITDA margin guidance post-acquisition?"

    Ameya Deshpande's Answer: "We're unable to guide on combined business margins until closing is complete. We'll provide further details then."

Summary

The Q&A reflected strong demand despite external economic pressures and strategic growth through acquisitions. Finding efficiencies, maintaining market presence, and managing margins were prioritized themes in discussions with analysts.

Share Holdings

Understand Tilaknagar Industries ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
SHIVANI AMIT DAHANUKAR15.84%
AMIT DAHANUKAR12.89%
THINK INDIA OPPORTUNITIES MASTER FUND LP5.24%
Barclays Wealth Trustees India Pvt Ltd4.65%
M L DAHANUKAR AND CO PVT LTD4.57%
ARUNODAY INVESTMENTS PVT LTD3.43%
SMALLCAP World Fund Inc.3.15%
SOCIETE GENERALE - ODI2.76%
S S SPIRITS LLP2.48%
Cohesion MK Best Ideas Sub-Trust1.21%
EDELWEISS ASSET RECONSTRUCTION COMPANY LIMITED .1.03%
BANDHAN SMALL CAP FUND1.03%
PRIYADARSHINI A DAHANUKAR0.26%
ANUPAMA ARUN DAHANUKAR0.22%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Is Tilaknagar Industries Better than it's peers?

Detailed comparison of Tilaknagar Industries against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
RADICORadico Khaitan44.33 kCr19.3 kCr+11.00%+39.10%96.812.3--
GLOBUSSPRGlobus Spirits3.3 kCr3.6 kCr+2.70%+3.20%135.210.92--
GMBREWG.M. Breweries2.82 kCr2.71 kCr+61.30%+49.70%19.671.04--

Sector Comparison: TI vs Beverages

Comprehensive comparison against sector averages

Comparative Metrics

TI metrics compared to Beverages

CategoryTIBeverages
PE34.8262.63
PS2.862.63
Growth13.2 %8.7 %
33% metrics above sector average

Performance Comparison

TI vs Beverages (2021 - 2025)

TI outperforms the broader Beverages sector, although its performance has declined by 34.5% from the previous year.

Key Insights
  • 1. TI is among the Top 5 Breweries & Distilleries companies by market cap.
  • 2. The company holds a market share of 3.7% in Breweries & Distilleries.
  • 3. In last one year, the company has had an above average growth that other Breweries & Distilleries companies.

Income Statement for Tilaknagar Industries

Consolidated figures (in Rs. Crores) /
Standalone figures (in Rs. Crores) /

Balance Sheet for Tilaknagar Industries

Consolidated figures (in Rs. Crores) /
Standalone figures (in Rs. Crores) /

Cash Flow for Tilaknagar Industries

Consolidated figures (in Rs. Crores) /
Standalone figures (in Rs. Crores) /

What does Tilaknagar Industries Ltd do?

Tilaknagar Industries Ltd. engages in the manufacture and sale of Indian made foreign liquor and its related products in India. The company offers brandy under the Mansion House and Courier Napoleon brands; rum under the Madiraa brand; whisky under the Mansion House and Senate Royale brands; gin under the Blue Lagoon brand; and extra neutral alcohol. It also exports its products in Africa, the Middle East, East and South-East Asia, and Europe. The company was incorporated in 1933 and is based in Mumbai, India.

Industry Group:Beverages
Employees:328
Website:www.tilind.com