Valuation Radico Khaitan Limited

Equities

Market Closed - NSE India S.E. Other stock markets 03:53:20 16/01/2026 pm IST			5-day change	1st Jan Change
2,891.10 ^INR	-0.56%		-1.86%	-12.35%

23/12	Radico Khaitan Limited Brings The Kohinoor Reserve Indian Dark Rum to its Home Market	CI
24/11	Radico Khaitan Limited Launches Rampur 1943 Virasat Indian Single Malt	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	74,805	1,18,696	1,59,687	2,31,027	3,25,012	3,87,099	-	-
Change	-	58.67%	34.53%	44.67%	40.68%	19.1%	-	-
Enterprise Value (EV) ¹	74,805	1,19,622	1,65,915	2,37,398	3,30,747	3,92,393	3,88,460	3,82,907
Change	-	59.91%	38.7%	43.08%	39.32%	18.64%	-1%	-1.43%
P/E ratio	27.7x	47.1x	78.1x	90.3x	94.2x	69.1x	52.4x	42.7x
PBR	4.24x	5.97x	7.42x	9.72x	12.1x	12.1x	10.1x	8.34x
PEG	-	-6.91x	-4.1x	3.6x	2.7x	1.1x	1.7x	1.9x
Capitalization / Revenue	3.09x	4.14x	5.08x	5.61x	6.7x	6.39x	5.62x	4.98x
EV / Revenue	3.09x	4.17x	5.28x	5.76x	6.82x	6.48x	5.64x	4.92x
EV / EBITDA	18.3x	29.7x	46.3x	46.9x	49.1x	41.6x	33.6x	28x
EV / EBIT	21.1x	35.5x	57.7x	60.5x	62x	49.1x	38.5x	31.7x
EV / FCF	27.9x	142x	-34x	-342x	182x	111x	68.5x	56.6x
FCF Yield	3.59%	0.7%	-2.95%	-0.29%	0.55%	0.9%	1.46%	1.77%
Dividend per Share ²	2.4	3	3	3	4	5.933	7.467	9.067
Rate of return	0.43%	0.34%	0.25%	0.17%	0.16%	0.21%	0.26%	0.31%
EPS ²	20.25	18.87	15.29	19.13	25.79	41.85	55.13	67.78
Distribution rate	11.9%	15.9%	19.6%	15.7%	15.5%	14.2%	13.5%	13.4%
Net sales ¹	24,181	28,680	31,428	41,185	48,512	60,575	68,927	77,752
EBITDA ¹	4,089	4,022	3,584	5,061	6,737	9,425	11,546	13,668
EBIT ¹	3,550	3,373	2,875	3,923	5,336	7,987	10,079	12,095
Net income ¹	2,706	2,522	2,044	2,558	3,452	5,585	7,366	9,064
Net Debt ¹	-	926.8	6,229	6,371	5,735	5,293	1,360	-4,193
Reference price ²	560.05	887.95	1,194.60	1,727.75	2,428.95	2,891.10	2,891.10	2,891.10
Nbr of stocks (in thousands)	1,33,568	1,33,674	1,33,674	1,33,715	1,33,808	1,33,893	-	-
Announcement Date	01/06/21	30/05/22	25/05/23	14/05/24	06/05/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RADICO KHAITAN LIMITED	69.08x	6.48x	41.63x	0.21%	426.64Cr
DIAGEO PLC	13.76x	3.54x	10.91x	4.68%	4.93TCr
PERNOD RICARD	12.75x	2.94x	9.82x	6.2%	2.19TCr
BROWN-FORMAN CORPORATION	16.19x	3.73x	12.09x	3.5%	1.23TCr
THAI BEVERAGE	10.35x	1.29x	8.05x	5.51%	896.74Cr
EMPERADOR INC.	40.76x	4.75x	25.38x	1.21%	423.9Cr
RÉMY COINTREAU	24.14x	3.02x	13.39x	2.86%	247.12Cr
ALLIED BLENDERS AND DISTILLERS LIMITED	50.6x	-	-	0.96%	145.77Cr
FEVERTREE DRINKS PLC	41.59x	2.47x	20.85x	1.94%	136.91Cr
Average	31.02x	3.53x	17.76x	3.01%	1.18TCr
Weighted average by Cap.	17.95x	3.39x	12.60x	4.48%