sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
TI logo

TI - Tilaknagar Industries Ltd Share Price

Beverages
Sharesguru Stock Score

TI

65/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

₹434.20-21.15(-4.64%)
Market Closed as of Jun 1, 2026, 15:30 IST
Pros

Growth: Awesome revenue growth! Revenue grew 67.6% over last year and 116% in last three years on TTM basis.

Past Returns: Outperforming stock! In past three years, the stock has provided 41.2% return compared to 8.1% by NIFTY 50.

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

Balance Sheet: Strong Balance Sheet.

Cons

Smart Money: Smart money looks to be reducing their stake in the stock.

Momentum: Stock is suffering a negative price momentum. Stock is down -6.4% in last 30 days.

Dilution: Company has a tendency to dilute it's stock investors.

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Sharesguru Stock Score

TI

65/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

Valuation

Market Cap10.74 kCr
Price/Earnings (Trailing)216.17
Price/Sales (Trailing)2.01
EV/EBITDA60.07
Price/Free Cashflow-2.7
MarketCap/EBT521.91
Enterprise Value12.82 kCr

Fundamentals

Revenue (TTM)5.35 kCr
Rev. Growth (Yr)135.7%
Earnings (TTM)20.87 Cr
Earnings Growth (Yr)-119.3%

Profitability

Operating Margin5%
EBT Margin0.00%
Return on Equity0.70%
Return on Assets0.34%
Free Cashflow Yield-37.04%

Growth & Returns

Price Change 1W-1.5%
Price Change 1M-6.4%
Price Change 6M-5.8%
Price Change 1Y17%
3Y Cumulative Return41.2%
5Y Cumulative Return63.4%
7Y Cumulative Return61.8%
10Y Cumulative Return39.2%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-3.57 kCr
Cash Flow from Operations (TTM)-444.59 Cr
Cash Flow from Financing (TTM)4.22 kCr
Cash & Equivalents218.2 Cr
Free Cash Flow (TTM)-3.98 kCr
Free Cash Flow/Share (TTM)-160.94

Balance Sheet

Total Assets6.16 kCr
Total Liabilities3.18 kCr
Shareholder Equity2.98 kCr
Current Assets2.19 kCr
Current Liabilities877.42 Cr
Net PPE499.21 Cr
Inventory401.89 Cr
Goodwill94.97 Cr

Capital Structure & Leverage

Debt Ratio0.37
Debt/Equity0.77
Interest Coverage-0.82
Interest/Cashflow Ops-2.93

Dividend & Shareholder Returns

Dividend/Share (TTM)1
Dividend Yield0.24%
Shares Dilution (1Y)27.6%
Shares Dilution (3Y)33.4%
Pros

Growth: Awesome revenue growth! Revenue grew 67.6% over last year and 116% in last three years on TTM basis.

Past Returns: Outperforming stock! In past three years, the stock has provided 41.2% return compared to 8.1% by NIFTY 50.

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

Balance Sheet: Strong Balance Sheet.

Cons

Smart Money: Smart money looks to be reducing their stake in the stock.

Momentum: Stock is suffering a negative price momentum. Stock is down -6.4% in last 30 days.

Dilution: Company has a tendency to dilute it's stock investors.

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 Yield0.24%
Dividend/Share (TTM)1
Shares Dilution (1Y)27.6%
Earnings/Share (TTM)2.01

Financial Health

Current Ratio2.5
Debt/Equity0.77

Technical Indicators

RSI (14d)42.86
RSI (5d)95.78
RSI (21d)47.5
MACD SignalBuy
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalSell
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 SignalBuy
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.

Management provided a positive outlook for Tilaknagar Industries, particularly following the successful integration of the Imperial Blue acquisition. Key highlights from the forward-looking statements include:

  1. Volume Growth: Despite a forecasted low to mid-single digit volume decline for Imperial Blue in FY26 due to earlier underperformance, management expects a recovery with high-single digit to low-double digit growth for the combined business in FY27. Furthermore, they anticipate sustained low-double digit growth over the subsequent years.

  2. Financial Performance: Management expects to achieve a consolidated EBITDA margin expansion of 150 to 250 basis points (bps) over the next 24 to 36 months for the combined business. For Imperial Blue, margins are expected to increase by 225 to 350 bps over the same timeframe.

  3. Debt Management: Tilaknagar anticipates reducing its net debt-to-EBITDA ratio to below 1.0x by FY29. The company has taken on significant debt of Rs. 2,100 crore but plans to manage it effectively, aided by the revenue growth from the recent acquisition.

  4. Integration Strategy: The integration of Imperial Blue is a primary focus, with operational synergies being realized through cost-saving initiatives. Management has engaged a Big 4 consultant for operational integration, aiming to transition to a TI-led operational framework by Q4 FY26.

  5. New Product Development: They are optimistic about launching new whisky brands under the "House of TI" and enhancing the luxury segment through partnerships, specifically with Spaceman Spirits Lab.

  6. Market Opportunity: Management emphasized access to a 200 million+ cases opportunity in the Indian Alcobev market, which aligns with their strategy to capitalize on premiumization trends.

Overall, management expressed confidence in leveraging their strengthened portfolio and distribution network to drive long-term growth and profitability.

Question 1: Karan Kamdar from Choice Institutional Equities asked: "Now that the transaction is complete, what sort of margins are we looking at ex-IB as well as including IB and what are the prospects going ahead?"
Answer: We expect the steady-state margin of Imperial Blue before acquisition to be around 11.7%. Over the next 24 months, we anticipate a 225-350 bps increase. For the combined business, we are guiding an expansion of 150-250 bps on top of the previous margin of approximately 15%.

Question 2: Venkatesh from Alpha Investors inquired: "What will be the growth rate for the IB brand for this year and next year?"
Answer: We anticipate that for FY27, the combined business will experience high single-digit to low double-digit volume growth, followed by low double-digit growth in subsequent years. Revenue growth is expected to be about 150-200 bps above volume growth.

Question 3: Heer Gogri from Choice Equities asked: "Is Prag distilleries on track to be fully operational this quarter?"
Answer: Yes, we plan to commission the Prag distillery by the end of Q4 FY26. While we may not achieve 100% utilization immediately in Q1 FY27, we expect to reach close to full capacity throughout the year. There are minimal pending investments to complete.

Question 4: Ajay Thakur from Anand Rathi Securities questioned: "What impact are we seeing because of the MML brands?"
Answer: The introduction of the MML segment has led to a roughly 25% de-growth in the prestige category, affecting Imperial Blue. However, Imperial Blue is maintaining its market share despite the challenges arising from this new category.

Question 5: Vikrant Joshi, an Individual Investor, expressed concerns about investor opportunities. He asked: "How can we improve profitability?"
Answer: We appreciate your long-term support and assure you that our management team is focused on improving margins. This includes guiding towards margin expansions and continuing to deliver strong operational performance, particularly following the integration of Imperial Blue.

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 DAHANUKAR13.34%
AMIT DAHANUKAR11.24%
THINK INDIA OPPORTUNITIES MASTER FUND LP4.41%
AXANA ESTATES LLP3.97%
Barclays Wealth Trustees India Pvt Ltd3.87%
M L DAHANUKAR AND CO PVT LTD3.85%
SMALLCAP WORLD FUND, INC2.99%
ARUNODAY INVESTMENTS PVT LTD2.89%
TIMF HOLDINGS2.43%
S S SPIRITS LLP2.3%
SOCIETE GENERALE - ODI2.3%
ARPIT KHANDELWAL1.32%
COHESION MK BEST IDEAS SUB-TRUST1.02%
PRIYADARSHINI A DAHANUKAR0.22%
ANUPAMA ARUN DAHANUKAR0.19%

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 Khaitan46.86 kCr20.99 kCr+2.20%+38.20%77.52.23--
GLOBUSSPRGlobus Spirits2.48 kCr3.63 kCr-22.80%-10.00%26.720.68--
GMBREWG.M. Breweries2.07 kCr3.01 kCr-5.60%+28.40%13.170.69--

Sector Comparison: TI vs Beverages

Comprehensive comparison against sector averages

Comparative Metrics

TI metrics compared to Beverages

CategoryTIBeverages
PE226.54 55.55
PS2.12.3
Growth67.6 %10.2 %
33% metrics above sector average
Key Insights
  • 1. TI is among the Top 5 Breweries & Distilleries companies by market cap.
  • 2. The company holds a market share of 5.7% 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) /
Description(%) Q/QMar-2026Mar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Revenue From Operations65.3%5,2483,1752,9582,4691,7921,418
Other Income47.1%2618147.51011
Total Income65.2%5,2743,1922,9722,4771,8031,430
Cost of Materials76.3%1,348765692633378291
Employee Expense77.8%975547383225
Finance costs918.2%1131227406271
Depreciation and Amortization163.3%803132323333
Other expenses62.7%3,4772,1382,0171,6781,2651,062
Total Expenses69.5%5,0212,9622,8312,4051,7751,468
Profit Before exceptional items and Tax10%2532301417228-38.58
Exceptional items before tax--231.970-2.9478130
Total profit before tax-91.3%2123013815041-38.58
Current tax1%0-0.010-0.01-4-0.18
Deferred tax-000000
Total tax1%0-0.010-0.01-4-0.18
Total profit (loss) for period-91.3%2123013815045-38.4
Other comp. income net of taxes293.6%5.55-1.35-0.2-0.51-0.39-0.34
Total Comprehensive Income-89%2622813814945-38.75
Earnings Per Share, Basic-100.3%0.9711.897.238.793.15-3.07
Earnings Per Share, Diluted-100.4%0.9611.817.168.563.08-3.07
Description(%) Q/QMar-2026Dec-2025Sep-2025Jun-2025Mar-2025Dec-2024
Revenue From Operations43.9%2,0901,453916864881805
Other Income-49.9%7.01132.154.268.453.93
Total Income43.1%2,0971,466918868890809
Cost of Materials-0.2%466467206209199210
Employee Expense82.6%432416141414
Finance costs78.9%69392.12.812.292.36
Depreciation and Amortization136.8%46207.347.297.267.77
Other expenses40.1%1,377983633559581549
Total Expenses46.3%2,0501,402865780812755
Profit Before exceptional items and Tax-27%476453897754
Exceptional items before tax62.7%-62.54-169.420000
Total profit before tax84.6%-15.39-105.5753897754
Current tax-0000-0.010
Total tax-0000-0.010
Total profit (loss) for period85%-14.91-105.4153897754
Other comp. income net of taxes42.1%3.262.59-0.01-0.29-10.02
Total Comprehensive Income87.8%-11.65-102.8253887654
Earnings Per Share, Basic71.8%-0.6-4.672.714.574.012.79
Earnings Per Share, Diluted71.8%-0.6-4.672.694.543.982.77
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2026Mar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Revenue From Operations65.3%5,2483,1752,9582,4691,7921,418
Other Income50%2517146.49.612
Total Income65.2%5,2733,1922,9722,4761,8021,430
Cost of Materials76.3%1,348765692633378291
Employee Expense86%945144332116
Finance costs918.2%1131227405865
Depreciation and Amortization175%782930313131
Other expenses62.5%3,4802,1422,0161,6861,2841,070
Total Expenses69.5%5,0202,9622,8262,4071,7771,459
Profit Before exceptional items and Tax10.5%2532291466925-29.25
Exceptional items before tax-2688.6%-231.9710-0.279700
Total profit before tax-91.6%2123914616625-29.25
Current tax1%0-0.010-0.01-4-0.46
Total tax1%0-0.010-0.01-4-0.46
Total profit (loss) for period-91.6%2123914616629-28.79
Other comp. income net of taxes294.8%5.5-1.31-0.08-0.31-0.37-0.23
Total Comprehensive Income-89.5%2623814616629-29.02
Earnings Per Share, Basic-100.4%0.9612.47.639.722.03-2.3
Earnings Per Share, Diluted-100.4%0.9512.317.569.481.98-2.3
Description(%) Q/QMar-2026Dec-2025Sep-2025Jun-2025Mar-2025Dec-2024
Revenue From Operations43.9%2,0901,453916864881805
Other Income-71.2%4.45132.724.358.184.02
Total Income42.8%2,0951,467918868889809
Cost of Materials-0.2%466467206209199210
Employee Expense86.4%422316131313
Finance costs78.9%69392.12.812.292.36
Depreciation and Amortization144.4%45196.926.876.857.36
Other expenses40%1,377984634560583550
Total Expenses46.3%2,0491,401865780812755
Profit Before exceptional items and Tax-29.7%466553887754
Exceptional items before tax62.7%-62.54-169.4200100
Total profit before tax83%-16.89-104.3853888754
Current tax-0000-0.010
Total tax-0000-0.010
Total profit (loss) for period83%-16.89-104.3853888754
Other comp. income net of taxes36.3%3.182.60-0.28-1.040.05
Total Comprehensive Income85.7%-13.71-101.7853888654
Earnings Per Share, Basic70.1%-0.68-4.622.754.574.512.82
Earnings Per Share, Diluted70.1%-0.68-4.622.724.544.482.8

Balance Sheet for Tilaknagar Industries

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2026Sep-2025Mar-2025Sep-2024Mar-2024Sep-2023
Cash and cash equivalents-73.8%21883016431015
Current investments-52.3%0.010.358.62500.999.16
Loans, current-000.020.020.050.03
Total current financial assets2.8%1,6331,589530569464431
Inventories133.1%402173165125101115
Total current assets19.2%2,1901,838745726589572
Property, plant and equipment40.3%499356369383396410
Capital work-in-progress51.3%60403.410.280.280.11
Goodwill-9500000
Non-current investments0%323221151111
Loans, non-current0%0.030.030.0300.120.11
Total non-current financial assets23.5%856985413739
Total non-current assets710%3,970491468440445463
Total assets-6,160-1,213---
Total assets-6,160-1,213---
Total assets164.4%6,1602,3301,2131,1661,0331,035
Borrowings, non-current50702%2,0284.99114563130
Total non-current financial liabilities5456.1%2,2794260101120190
Provisions, non-current376.2%225.415.064.484.044.37
Total non-current liabilities4793.6%2,3014865106124194
Borrowings, current548.8%2674232475658
Total current financial liabilities193.9%674230213271223233
Provisions, current103.9%1055241332329
Current tax liabilities--0----
Total current liabilities202.1%877291265314256271
Total liabilities-3,178-331---
Total liabilities-3,178-331---
Total liabilities842.7%3,178338331420380466
Equity share capital18.8%247208194193193192
Total equity49.8%2,9821,991882745654569
Total equity and liabilities164.4%6,1602,3301,2131,1661,0331,035
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2026Sep-2025Mar-2025Sep-2024Mar-2024Sep-2023
Cash and cash equivalents-73.9%21782915428.9414
Current investments-52.3%0.010.358.62500.999.16
Loans, current865.5%576.87.27.877.9910
Total current financial assets5.8%1,6881,595536575469433
Inventories133.1%402173165125101115
Total current assets21.5%2,2391,843750731593570
Property, plant and equipment40.7%478340353367379393
Capital work-in-progress254.6%165.233.410.280.280.11
Investment property-5.850---0
Goodwill-9500000
Non-current investments0%636353363232
Loans, non-current-102.8%0.03360.0300.120.11
Total non-current financial assets-15.7%114135115625857
Total non-current assets680.8%3,936505480441447460
Total assets-6,174-1,230---
Total assets-6,174-1,230---
Total assets163.1%6,1742,3471,2301,1721,0401,031
Borrowings, non-current50702%2,0284.99114563130
Total non-current financial liabilities5456.1%2,2794260101120190
Provisions, non-current466.6%214.534.253.733.43.28
Total non-current liabilities4897.8%2,3004765105123193
Borrowings, current562.5%2664131465557
Total current financial liabilities196%670227211268220229
Provisions, current103.9%1055241332329
Total current liabilities203.5%872288263311252267
Total liabilities-3,172-327---
Total liabilities-3,172-327---
Total liabilities849.4%3,172335327416376460
Equity share capital18.8%247208194193193192
Total equity49.2%3,0022,012903756664571
Total equity and liabilities163.1%6,1742,3471,2301,1721,0401,031

Cash Flow for Tilaknagar Industries

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2026Mar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Finance costs918.2%11312274062-
Change in inventories-255.2%-238.51-66.4315-44.36-3.21-
Depreciation163.3%8031323233-
Unrealised forex losses/gains5.7%0-0.060.070.071.71-
Adjustments for interest income267.3%103.451.792.061.75-
Share-based payments-77.8%1.724.245.573.53.65-
Net Cashflows from Operations-349.6%-440.861781227260-
Income taxes paid (refund)292.9%3.72-0.411.091.16-4.66-
Net Cashflows From Operating Activities-351.7%-444.591781217165-
Proceeds from sales of PPE-0.04000.190.03-
Purchase of property, plant and equipment60173%3,5336.868.22113.35-
Proceeds from sales of investment property720.8%83010211800-
Purchase of investment property664.2%8111079500-
Dividends received-100000-
Interest received-151.8%02.931.792.061.75-
Other inflows (outflows) of cash2.5%-55.09-56.54-22.14-2.64-24.31-
Net Cashflows From Investing Activities-4482.6%-3,570.21-76.93-16.5-11.77-25.89-
Proceeds from issuing shares46169.3%2,0975.532619892-
Proceeds from exercise of stock options-006.0100-
Proceeds from borrowings483900%2,4200.51412376-
Repayments of borrowings131.6%18480272249151-
Payments of lease liabilities255.2%1.450.710.630.530.52-
Dividends paid109.1%199.614.821.610.12-
Interest paid866.7%88102500-
Other inflows (outflows) of cash--6.5800-37.31-58.41-
Net Cashflows from Financing Activities4518.8%4,217-94.41-128.74-67.45-41.34-
Net change in cash and cash eq.3200.5%2027.09-24.5-7.93-2.12-
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2026Mar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Finance costs918.2%11312274058-
Change in inventories-255.2%-238.51-66.4315-44.8-3.21-
Depreciation175%7829303131-
Unrealised forex losses/gains5.7%0-0.060.070.071.71-
Adjustments for interest income315.2%133.892.392.51.81-
Share-based payments-77.8%1.724.245.573.53.65-
Net Cashflows from Operations-351.1%-438.51761198573-
Income taxes paid (refund)286%3.79-0.52.310.3-4.76-
Net Cashflows From Operating Activities-353.3%-442.291761178478-
Cashflows used in obtaining control of subsidiaries-000016-
Proceeds from sales of PPE-0.04000.010.03-
Purchase of property, plant and equipment71669.5%3,4895.866.69.593.29-
Proceeds from sales of investment property720.8%83010211800-
Purchase of investment property664.2%8111079500-
Interest received402.1%133.392.392.51.81-
Other inflows (outflows) of cash-85.7%-104.45-55.77-20.09-12.21-25.3-
Net Cashflows From Investing Activities-4621.5%-3,572.68-74.69-12.24-19.29-42.75-
Proceeds from issuing shares46169.3%2,0975.532619892-
Proceeds from exercise of stock options-006.0100-
Proceeds from borrowings483900%2,4200.51412376-
Repayments of borrowings131.6%18480272249124-
Payments of lease liabilities255.2%1.450.710.630.530.52-
Dividends paid109.1%199.614.821.610.12-
Interest paid866.7%881025057-
Other inflows (outflows) of cash--6.5800-37.310-
Net Cashflows from Financing Activities4518.8%4,217-94.41-128.74-67.45-12.44-
Net change in cash and cash eq.3035.7%2027.41-24.13-2.4323-

What does Tilaknagar Industries Ltd do?

Breweries & Distilleries•Fast Moving Consumer Goods•Small Cap

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

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

Performance Comparison

TI vs Beverages (2021 - 2026)

TI leads the Beverages sector while registering a 8.6% growth compared to the previous year.