Tilaknagar Industries

₹482.00As of Sun 8 Nov 2026, 12:00 UTC

NSE:TIConsumer Staples

Country India

PE (Fwd) 256.1

TSR 10Y CAGR 40.37%

Div yield 0.21%

ROE —

Beverages (Wineries & Distilleries)

Beta (5Y) 0.32

PE TTM 501.7

TSR TTM (8.55%)

Mkt cap ₹120.2B

ROIC —

SE Grade™

—

Value

Quality

Moat

—

1Y Price

Reference

₹540

12.12%

(63.63%)

Price above Reference Value

TTM

FYE 31 Mar INR

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026

FY2027E

Trend

10Y

Peers

23.46

Revenue₹B

—

7.834

11.64

13.94

13.81

23.46

28.40

31.54%

69.91

Revenue growth%

—

48.64

19.72

(0.96)

69.91

21.06

34.18

—

100

46.21

Gross margin%

—

50.46

46.72

48.98

46.95

46.21

46.09

46.95

15.16

Operating margin%

—

11.42

9.77

11.82

17.12

15.16

15.11

11.82

0.89

Net margin%

—

5.77

12.87

9.90

16.63

0.89

1.11

9.90

501.7

P/E ratio (avg)x

—

16.34

11.26

30.08

26.13

461.6

331.7

26.13

—

29.45

EV/EBITx

—

8.251

14.83

25.19

25.38

27.10

24.41

25.19

—

FCF yield (avg)%

—

FCF margin%

—

FCF / Net incomex

—

ROIC%

—

Return on equity%

—

Return on assets%

—

0.96

EPS₹

—

3.08

8.56

7.16

11.81

0.96

1.45

(25.27%)

—

(91.86)

EPS growth%

—

177.95

(16.43)

65.00

(91.86)

51.25

24.28

—

Bookvalue per sh₹

—

FCF per share₹

—

1.00

Dividend per sh₹

—

0.10

0.25

0.50

1.00

1.08

77.83%

—

0.21

Div yield (avg)%

—

0.20

0.26

0.23

0.32

0.23

0.22

0.23

104.17

Payout ratio%

—

3.25

2.92

6.98

8.47

104.17

74.09

6.98

—

217.2

Shares (diluted)M

—

146.7

175.1

192.9

194.5

217.2

◌217.2

10.32%

(11.72)

Buyback yield%

—

(19.35)

(10.17)

(0.82)

(11.72)

◌—

(10.95)

—

D/E ratiox

—

104.7

Enterprise value₹B

—

7.382

16.87

41.51

59.99

96.34

104.7

90.07%

—

LT debt₹M

—

Peers (US$1.268B)

Cap (US$)

Radico Khaitan Limited

6.442B

75.94x

Allied Blenders and…

2.112B

86.17x

Piccadily Agro…

611.3M

40.53x

JINHUI LIQUOR Co., Ltd.

1.265B

40.56x

Capital

TTM

10Y

Leveragex

—

EBIT/Intx

4.579

4.672

Own earn%

—

Sh yield%

(11.51)

(10.72)

Owners

Insiders/Inst%

28.07

23.28

Short interest%

—

SBC / revenue%

0.07

Record

10Y

Profitable years

5/5

Revenue growth years

3/4

EPS growth years

2/4

Dividend streakyrs

Op margin range%

10–17

$1 testx

—

Incr. ROIC%

—

Tilaknagar Industries Ltd. engages in the manufacture and sale of Indian made foreign liquor and its related products in India.

Growth vs revenue

Latest

Trend

4Y CAGR

Rel growth

Revenue

₹23.46B

31.54%

1.00×

Cost of revenue

₹12.62B

34.28%

1.09×

Operating expenses

₹7.283B

24.22%

0.80×

Revenue by region

No breakdown available

Reinvestment returns

n/m

Trend

Reinvestment rate

n/m

Return on capital

n/m

Spread over hurdle

n/m