Valuation Britannia Industries Limited

Equities

Market Closed - NSE India S.E. Other stock markets 06:56:15 2026-01-13 am EST			5-day change	1st Jan Change
5,918.00 ^INR	-0.43%		-1.80%	-1.87%

Jan. 01	Britannia gets tax demanded of 1.09 billion rupees	RE
Dec. 19	Britannia receives tax order totaling to 34.3 million rupees	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	873,160	772,320	1,041,069	1,182,964	1,189,143	1,425,459	-	-
Change	-	-11.55%	34.8%	13.63%	0.52%	19.87%	-	-
Enterprise Value (EV) ¹	874,008	786,946	1,051,053	1,181,948	1,169,961	1,404,965	1,395,290	1,384,170
Change	-	-9.96%	33.56%	12.45%	-1.01%	20.09%	-0.69%	-0.8%
P/E ratio	46.8x	50.6x	44.8x	55.3x	54.6x	56.8x	49.4x	43.7x
PBR	24.6x	30.2x	29.5x	30x	27.3x	28.4x	24.6x	21.1x
PEG	-	-2.8x	0.9x	-7.06x	30.13x	3.7x	3.3x	3.3x
Capitalization / Revenue	6.65x	5.46x	6.39x	7.05x	6.63x	7.33x	6.62x	6.01x
EV / Revenue	6.65x	5.57x	6.45x	7.05x	6.52x	7.22x	6.48x	5.83x
EV / EBITDA	34.8x	35.7x	37.1x	37.3x	36.7x	39x	34.3x	30.5x
EV / EBIT	37.8x	39.3x	40.3x	41.2x	40.7x	42.9x	37.5x	33.2x
EV / FCF	54.3x	105x	58x	58.8x	55.6x	54x	47.5x	42.2x
FCF Yield	1.84%	0.95%	1.73%	1.7%	1.8%	1.85%	2.11%	2.37%
Dividend per Share ²	62	56.5	72	73.5	75	79.78	89.96	99.26
Rate of return	1.71%	1.76%	1.67%	1.5%	1.52%	1.35%	1.52%	1.68%
EPS ²	77.4	63.31	96.39	88.84	90.45	104.3	119.8	135.5
Distribution rate	80.1%	89.2%	74.7%	82.7%	82.9%	76.5%	75.1%	73.2%
Net sales ¹	131,361	141,363	163,006	167,693	179,427	194,540	215,285	237,350
EBITDA ¹	25,093	22,015	28,309	31,698	31,872	35,988	40,664	45,314
EBIT ¹	23,114	20,010	26,050	28,694	28,738	32,724	37,248	41,645
Net income ¹	18,639	15,248	23,218	21,398	21,787	25,126	28,849	32,528
Net Debt ¹	848.2	14,626	9,984	-1,016	-19,181	-20,494	-30,169	-41,288
Reference price ²	3,625.05	3,206.40	4,322.15	4,911.25	4,936.90	5,918.00	5,918.00	5,918.00
Nbr of stocks (in thousands)	240,868	240,868	240,868	240,868	240,868	240,868	-	-
Announcement Date	4/27/21	5/2/22	5/5/23	5/3/24	5/8/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRITANNIA INDUSTRIES LIMITED	57x	7.25x	39.21x	1.34%	15.88B
SAMYANG FOODS CO., LTD.	21.88x	3.7x	14.74x	0.37%	6.08B
EBRO FOODS, S.A.	13.64x	1.09x	8x	4.2%	3.31B
M. DIAS BRANCO S.A. INDÚSTRIA E COMÉRCIO DE ALIMENTOS	11.43x	0.77x	6.64x	3.08%	1.55B
ÜLKER BISKÜVI SANAYI	5.68x	0.65x	3.73x	-	1.01B
MRS. BECTORS FOOD SPECIALITIES LIMITED	48.14x	3.27x	25.43x	0.42%	775M
HUP SENG INDUSTRIES	18.21x	-	-	4.71%	201M
Average	25.14x	2.79x	16.29x	2.35%	4.11B
Weighted average by Cap.	39.85x	5.09x	27.01x	1.56%