sharesgurusharesguru
Account menu
sharesguru
TI

TI - Tilaknagar Industries Ltd Share Price

Beverages

469.80-12.40(-2.57%)
Market Closed as of Aug 8, 2025, 15:30 IST

Valuation

Market Cap9.1 kCr
Price/Earnings (Trailing)39.48
Price/Sales (Trailing)2.85
EV/EBITDA33.49
Price/Free Cashflow53.02
MarketCap/EBT39.59
Enterprise Value9.12 kCr

Fundamentals

Revenue (TTM)3.19 kCr
Rev. Growth (Yr)14.8%
Earnings (TTM)229.59 Cr
Earnings Growth (Yr)145.9%

Profitability

Operating Margin7%
EBT Margin7%
Return on Equity26.02%
Return on Assets18.93%
Free Cashflow Yield1.89%

Price to Sales Ratio

Latest reported: 3

Revenue (Last 12 mths)

Latest reported: 3 kCr

Net Income (Last 12 mths)

Latest reported: 23 Cr

Growth & Returns

Price Change 1W-7%
Price Change 1M36.4%
Price Change 6M28.2%
Price Change 1Y96.8%
3Y Cumulative Return80.4%
5Y Cumulative Return93.2%
7Y Cumulative Return62.9%
10Y Cumulative Return34.7%

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)8.86

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 Coverage17.89
Interest/Cashflow Ops15.67

Dividend & Shareholder Returns

Dividend/Share (TTM)0.5
Dividend Yield0.13%
Shares Dilution (1Y)0.50%
Shares Dilution (3Y)22.1%

Risk & Volatility

Max Drawdown-6.7%
Drawdown Prob. (30d, 5Y)19.23%
Risk Level (5Y)38.6%
Pros

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

Technicals: Bullish SharesGuru indicator.

Balance Sheet: Strong Balance Sheet.

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

Past Returns: Outperforming stock! In past three years, the stock has provided 80.4% return compared to 11.6% by NIFTY 50.

Cons

No major cons observed.

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 Yield0.13%
Dividend/Share (TTM)0.5
Shares Dilution (1Y)0.50%
Earnings/Share (TTM)11.9

Financial Health

Current Ratio2.81
Debt/Equity0.05

Technical Indicators

RSI (14d)64.66
RSI (5d)15.65
RSI (21d)74.65
MACD SignalSell
Stochastic Oscillator SignalHold
Grufity SignalBuy
RSI SignalHold
RSI5 SignalBuy
RSI21 SignalSell
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:

In the earnings conference call for Q4 & FY25, management of Tilaknagar Industries Limited provided a positive outlook, highlighting a strong recovery in volume growth after a challenging start to the financial year. Key highlights include a volume growth of 20.1% YoY and 13.5% QoQ for Q4. Management indicated that the route-to-market changes in Andhra Pradesh have stabilized, with expectations to maintain or even better market share in this crucial IMFL state. Additionally, Karnataka saw exceptional growth due to reduced excise duties, contributing to over 25% growth YoY in H2 FY25.

The company is optimistic about its luxury and super-premium product lines, with promising initial results from the recently launched Monarch Legacy Edition Brandy. Management expects strong contributions from new products such as Samsara Gin, Sitara Rum, and Amara Vodka, alongside an upcoming super-premium whisky launch in H1 FY26.

Financially, Q4 revenues grew by 13.1%, reaching Rs. 406 crore, with EBITDA increasing 62.6% YoY to Rs. 78 crore, resulting in an EBITDA margin of 19.3%. For FY25, net revenue was Rs. 1,434 crore, and PAT excluding subsidies reached Rs. 201 crore, up from Rs. 141 crore in FY24. Looking ahead, management guides EBITDA margins in the range of 15.5% to 17% for FY26, indicating a strategic focus on premiumization.

The management also expressed confidence in future growth driven by market expansion and product diversification, particularly in southern and northeastern states. Overall, the positive momentum is expected to continue, with high mid-teen growth anticipated in volume terms for FY26.

Last updated:

1. Question: "Is that only because of the Andhra Pradesh? I mean, can you give us the volume growth, excluding the state of Andhra and which states have shown the positive movement?"

Answer: Our volume growth of 20% has indeed been boosted by Andhra Pradesh, where we saw over 30% growth in Q4. However, states like Karnataka, which grew by over 25% in H2 FY25, also contributed significantly. Additionally, Tamil Nadu, Odisha, and Telangana saw positive performance, marked by overall encouraging trends across our key markets, further demonstrating our robust recovery and growth trajectory.


2. Question: "What proportion of the expanded capacity at Prag Distillery is intended for the Andhra Pradesh market?"

Answer: The expanded capacity at Prag Distillery, from 6 lakh to 36 lakh cases, is largely anticipatory of the strong growth in Andhra Pradesh, our flagship state. This expansion will not only replace existing production but also supplement it, ensuring ample supply to meet the expected increased demand, as Andhra remains a significant contributor to our sales.


3. Question: "How has the price correction impacted the Company's revenue and market share in Andhra Pradesh?"

Answer: The price correction has positively impacted our revenue, leading to over 30% growth in Andhra Pradesh in Q4. We have also seen an increase in market share, thanks to the favorable consumer response to reduced prices. We anticipate this underlying benefit to enhance both our market positioning and overall growth in the long term.


4. Question: "Any guidance for EBITDA margin and revenue growth for FY26?"

Answer: For FY26, we project EBITDA margins to range between 15.5% to 17%, adjusted for subsidy income. Our revenue growth is expected to be in the upper teens percentage-wise. This guidance reflects our strategic positioning to drive profitability while expanding our market presence.


5. Question: "What are the plans regarding increasing the stake in SSL?"

Answer: We intend to increase our stake in Spaceman Spirits Lab, where we currently hold around 20%. It's a strategic investment, and our end goal is to eventually achieve majority ownership. We are optimistic about further increasing our stake as we assess the appropriate timing in line with our growth strategy.


These responses give a clear picture of the company's current standing and future expectations as shared during the earnings call.

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 DAHANUKAR17.01%
AMIT DAHANUKAR13.85%
THINK INDIA OPPORTUNITIES MASTER FUND LP5.63%
Barclays Wealth Trustees India Pvt Ltd5%
M L DAHANUKAR AND CO PVT LTD4.91%
ARUNODAY INVESTMENTS PVT LTD3.68%
SOCIETE GENERALE - ODI2.98%
S S SPIRITS LLP2.66%
EDELWEISS ASSET RECONSTRUCTION COMPANY LIMITED1.75%
AMIT ROY SHARMA1.14%
PRIYADARSHINI A DAHANUKAR0.28%
ANUPAMA ARUN DAHANUKAR0.24%

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 Khaitan37.79 kCr18.15 kCr+5.50%+65.80%94.772.08--
GLOBUSSPRGlobus Spirits3.37 kCr3.6 kCr+23.30%+26.80%137.90.94--
GMBREWG.M. Breweries1.55 kCr2.59 kCr-9.10%-12.30%11.930.6--

Sector Comparison: TI vs Beverages

Comprehensive comparison against sector averages

Comparative Metrics

TI metrics compared to Beverages

CategoryTIBeverages
PE39.4858.89
PS2.852.38
Growth7.4 %7 %
33% metrics above sector average

Performance Comparison

TI vs Beverages (2021 - 2025)

TI leads the Beverages sector while registering a 21.3% growth compared to 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 3.6% in Breweries & Distilleries.
  • 3. The company is growing at an average growth rate of 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