Valuation Britannia Industries Limited

Equities

Delayed NSE India S.E. Other stock markets 03:40:00 23/01/2026 pm IST			5-day change	1st Jan Change
5,835.00 ^INR	-1.64%		-1.08%	-3.25%

01/01	Britannia gets tax demanded of 1.09 billion rupees	RE
19/12	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	8,73,160	7,72,320	10,41,069	11,82,964	11,89,143	14,28,831	-	-
Change	-	-11.55%	34.8%	13.63%	0.52%	20.16%	-	-
Enterprise Value (EV) ¹	8,74,008	7,86,946	10,51,053	11,81,948	11,69,961	14,08,337	13,98,662	13,87,543
Change	-	-9.96%	33.56%	12.45%	-1.01%	20.37%	-0.69%	-0.8%
P/E ratio	46.8x	50.6x	44.8x	55.3x	54.6x	56.9x	49.5x	43.7x
PBR	24.6x	30.2x	29.5x	30x	27.3x	28.5x	24.7x	21.2x
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	7.35x	6.64x	6.02x
EV / Revenue	6.65x	5.57x	6.45x	7.05x	6.52x	7.24x	6.5x	5.85x
EV / EBITDA	34.8x	35.7x	37.1x	37.3x	36.7x	39.2x	34.4x	30.6x
EV / EBIT	37.8x	39.3x	40.3x	41.2x	40.7x	43.1x	37.5x	33.3x
EV / FCF	54.3x	105x	58x	58.8x	55.6x	54.1x	47.6x	42.4x
FCF Yield	1.84%	0.95%	1.73%	1.7%	1.8%	1.85%	2.1%	2.36%
Dividend per Share ²	62	56.5	72	73.5	75	79.78	90.04	99.42
Rate of return	1.71%	1.76%	1.67%	1.5%	1.52%	1.34%	1.52%	1.68%
EPS ²	77.4	63.31	96.39	88.84	90.45	104.2	119.9	135.6
Distribution rate	80.1%	89.2%	74.7%	82.7%	82.9%	76.6%	75.1%	73.3%
Net sales ¹	1,31,361	1,41,363	1,63,006	1,67,693	1,79,427	1,94,492	2,15,237	2,37,247
EBITDA ¹	25,093	22,015	28,309	31,698	31,872	35,971	40,681	45,352
EBIT ¹	23,114	20,010	26,050	28,694	28,738	32,705	37,266	41,687
Net income ¹	18,639	15,248	23,218	21,398	21,787	25,111	28,862	32,560
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	5,932.00	5,932.00	5,932.00
Nbr of stocks (in thousands)	2,40,868	2,40,868	2,40,868	2,40,868	2,40,868	2,40,868	-	-
Announcement Date	27/04/21	02/05/22	05/05/23	03/05/24	08/05/25	-	-	-

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	56.92x	7.24x	39.15x	1.34%	1.56TCr
SAMYANG FOODS CO., LTD.	22.54x	3.78x	15.18x	0.36%	628.93Cr
EBRO FOODS, S.A.	13.46x	1.07x	7.89x	4.16%	328.3Cr
M. DIAS BRANCO S.A. INDÚSTRIA E COMÉRCIO DE ALIMENTOS	11.7x	0.79x	6.95x	2.83%	160.57Cr
ÜLKER BISKÜVI SANAYI	6.8x	0.67x	3.86x	-	110.1Cr
MRS. BECTORS FOOD SPECIALITIES LIMITED	46.6x	3.17x	24.62x	0.44%	74Cr
HUP SENG INDUSTRIES	18.04x	-	-	4.75%	20Cr
Average	25.15x	2.79x	16.28x	2.31%	411.68Cr
Weighted average by Cap.	39.50x	5.05x	26.76x	1.54%