VBL.NS
Varun Beverages Limited
VBL.NS
(3.0)596,15 INR
13.44% ROA
33.17% ROE
31.64x PER
1.916.721.200.000,00 INR
74.29% DER
0.42% Yield
13.42% NPM
Varun Beverages Limited Stock Analysis
Varun Beverages Limited Fundamental Analysis
Fundamental analysis in stock investing is like studying the foundation of a house before buying it. It involves looking at a company's financial health, like its earnings, assets, and debts, to determine if it's a good investment based on its fundamental strength and potential for growth.
| # | Analysis | Rating |
|---|---|---|
| 1 |
ROE
ROE surpassing expectations (32.42%) highlights strong profitability and efficient use of shareholders' equity, making it an appealing investment prospect. |
|
| 2 |
ROA
This stock has a great ability to make a lot of money from the things it owns, which makes it a really good investment for smart investors. |
|
| 3 |
Assets Growth
With continuous growth in revenue over the last five years, this company has proven to be a lucrative investment option, showcasing its strong financial performance. |
|
| 4 |
Dividend
Investors can take comfort in the company's unwavering commitment to dividends, as it has consistently distributed payouts over the past five years, ensuring a reliable income stream. |
|
| 5 |
DER
The stock maintains a fair debt to equity ratio (57%), indicating a reasonable balance between the money it owes and the ownership it possesses. |
|
| 6 |
Revenue Growth
Company's revenue has experienced consistent growth over the last three years, indicating a favorable financial trajectory and making it an attractive investment choice. |
|
| 7 |
Net Profit Growth
This company's net profit has consistently grown over the past three years, showcasing a positive financial trend and making it an appealing investment opportunity. |
|
| 8 |
Buffet Intrinsic Value
Warren Buffett's formula suggests that the company's stock is undervalued (20.971), making it an appealing investment prospect with its intrinsic value surpassing the current market price. |
|
| 9 |
PBV
The stock's elevated P/BV ratio (20.89x) raises concerns about its overvaluation, making it an imprudent choice for investors seeking value. |
|
| 10 |
Graham Number
Based on the Graham number, this company's stock price appears to be higher than its intrinsic value, signaling a potentially unfavorable investment choice. |
|
| 11 |
Dividend Growth
The company's dividend growth has been flat for the past three years, raising concerns for potential investors seeking reliable returns. |
Varun Beverages Limited Technical Analysis
Technical analysis in stock investing is like reading the patterns on a weather map to predict future weather conditions. It involves studying past stock price movements and trading volumes to make predictions about where a stock's price might go next, without necessarily looking at the company's financial health.
| # | Analysis | Recommendation |
|---|---|---|
| 1 | Awesome Oscillator | Hold |
| 2 | MACD | Buy |
| 3 | RSI | Hold |
| 4 | Stoch RSI | Sell |
Varun Beverages Limited Price Chart
Financial Statements
Financial statements are like report cards for companies. They show how much money a company makes (income statement), what it owns and owes (balance sheet), and where it spends its money (cash flow statement), helping stock investors understand if a company is healthy and worth investing in.
Income Statements
An income statement for a company is like a scoreboard for its profits and losses. It shows how much money the company made (revenue) and how much it spent to make that money (expenses), helping stock investors see if a company is making a profit or not.
Revenue in stock investing is the total amount of money a company earns from its sales, and it's a key factor that investors consider to assess a company's financial performance and growth potential.
| Year | Revenue | Growth |
|---|---|---|
| 2012 | 17.999.940.000 | |
| 2013 | 21.151.490.000 | 14.9% |
| 2014 | 25.024.070.000 | 15.48% |
| 2015 | 33.737.380.000 | 25.83% |
| 2016 | 38.326.730.000 | 11.97% |
| 2017 | 40.033.990.000 | 4.26% |
| 2018 | 51.052.550.000 | 21.58% |
| 2019 | 71.295.780.000 | 28.39% |
| 2020 | 64.501.420.000 | -10.53% |
| 2021 | 88.232.300.000 | 26.9% |
| 2022 | 129.210.520.000 | 31.71% |
| 2023 | 154.820.600.000 | 16.54% |
| 2023 | 156.962.830.000 | 1.36% |
| 2024 | 287.874.480.000 | 45.48% |
Research and Development Expenses are the costs a company incurs to create and improve its products or services, which can be important for investors to evaluate a company's innovation and potential for future growth.
| Year | Research and Development Expenses | Growth |
|---|---|---|
| 2012 | 0 | |
| 2013 | 0 | 0% |
| 2014 | 0 | 0% |
| 2015 | 0 | 0% |
| 2016 | 0 | 0% |
| 2017 | 0 | 0% |
| 2018 | 0 | 0% |
| 2019 | 0 | 0% |
| 2020 | 0 | 0% |
| 2021 | 0 | 0% |
| 2022 | 0 | 0% |
| 2023 | 0 | 0% |
| 2023 | 0 | 0% |
| 2024 | 0 | 0% |
General and Administrative Expenses are the costs a company incurs to run its day-to-day operations, such as office rent, salaries, and utilities, which investors consider to understand a company's overall efficiency and management effectiveness.
| Year | General and Administrative Expenses | Growth |
|---|---|---|
| 2012 | 1.707.510.000 | |
| 2013 | 1.996.800.000 | 14.49% |
| 2014 | 2.387.770.000 | 16.37% |
| 2015 | 284.480.000 | -739.35% |
| 2016 | 355.550.000 | 19.99% |
| 2017 | 335.730.000 | -5.9% |
| 2018 | 430.570.000 | 22.03% |
| 2019 | 680.550.000 | 36.73% |
| 2020 | 1.002.120.000 | 32.09% |
| 2021 | 924.150.000 | -8.44% |
| 2022 | 1.170.810.000 | 21.07% |
| 2023 | 0 | 0% |
| 2023 | 1.339.900.000 | 100% |
| 2024 | 0 | 0% |
EBITDA stands for Earnings Before Interest, Taxes, Depreciation, and Amortization. It is a measure that helps stock investors analyze a company's profitability by looking at its earnings without considering certain expenses. This helps to get a clearer picture of the company's financial performance and its ability to generate cash flow.
| Year | EBITDA | Growth |
|---|---|---|
| 2012 | 2.325.520.000 | |
| 2013 | 2.932.460.000 | 20.7% |
| 2014 | 3.909.710.000 | 25% |
| 2015 | 6.484.160.000 | 39.7% |
| 2016 | 8.468.730.000 | 23.43% |
| 2017 | 8.569.400.000 | 1.17% |
| 2018 | 10.488.760.000 | 18.3% |
| 2019 | 14.843.330.000 | 29.34% |
| 2020 | 12.312.830.000 | -20.55% |
| 2021 | 17.469.200.000 | 29.52% |
| 2022 | 29.364.730.000 | 40.51% |
| 2023 | 36.009.000.000 | 18.45% |
| 2023 | 34.457.040.000 | -4.5% |
| 2024 | 79.648.680.000 | 56.74% |
Gross profit is the money a company makes from selling its products or services after subtracting the cost of producing or providing them, and it is an important measure for investors to understand a company's profitability.
| Year | Gross Profit | Growth |
|---|---|---|
| 2012 | 7.722.100.000 | |
| 2013 | 9.159.400.000 | 15.69% |
| 2014 | 11.262.900.000 | 18.68% |
| 2015 | 16.059.810.000 | 29.87% |
| 2016 | 20.335.840.000 | 21.03% |
| 2017 | 21.268.670.000 | 4.39% |
| 2018 | 27.769.560.000 | 23.41% |
| 2019 | 38.290.680.000 | 27.48% |
| 2020 | 36.114.690.000 | -6.03% |
| 2021 | 46.965.470.000 | 23.1% |
| 2022 | 65.245.530.000 | 28.02% |
| 2023 | 85.632.440.000 | 23.81% |
| 2023 | 51.687.960.000 | -65.67% |
| 2024 | 127.780.600.000 | 59.55% |
Net income in stock investing is like the money a company actually gets to keep as profit after paying all its bills, and it's an important measure to understand how well a company is doing financially.
| Year | Net Profit | Growth |
|---|---|---|
| 2012 | 251.080.000 | |
| 2013 | -395.300.000 | 163.52% |
| 2014 | -201.560.000 | -96.12% |
| 2015 | 1.130.420.000 | 117.83% |
| 2016 | 1.512.560.000 | 25.26% |
| 2017 | 2.101.540.000 | 28.03% |
| 2018 | 2.928.410.000 | 28.24% |
| 2019 | 4.689.750.000 | 37.56% |
| 2020 | 3.289.950.000 | -42.55% |
| 2021 | 6.940.520.000 | 52.6% |
| 2022 | 14.974.330.000 | 53.65% |
| 2023 | 20.042.680.000 | 25.29% |
| 2023 | 20.559.220.000 | 2.51% |
| 2024 | 50.104.120.000 | 58.97% |
EPS, or earnings per share, is a measure that shows how much profit a company has earned for each outstanding share of its stock, and it is important for stock investors as it helps understand the profitability of a company and compare it with other companies in the market.
| Year | Earning per Share (EPS) | Growth |
|---|---|---|
| 2012 | 0 | |
| 2013 | 0 | 0% |
| 2014 | 0 | 0% |
| 2015 | 1 | 100% |
| 2016 | 0 | 0% |
| 2017 | 2 | 100% |
| 2018 | 2 | 50% |
| 2019 | 4 | 33.33% |
| 2020 | 3 | -50% |
| 2021 | 5 | 60% |
| 2022 | 12 | 54.55% |
| 2023 | 15 | 26.67% |
| 2023 | 16 | 0% |
| 2024 | 39 | 60.53% |
Cashflow Statements
Cashflow statements show the movement of money in and out of a company, helping stock investors understand how much money a company makes and spends. By examining cashflow statements, investors can assess if a company is generating enough cash to pay its bills, invest in growth, and provide returns to stockholders.
Free cash flow is the leftover cash that a company generates after covering its operating expenses and capital expenditures, which is important for stock investors as it shows how much money a company has available to invest in growth, pay dividends, or reduce debt.
| Year | Free Cashflow | Growth |
|---|---|---|
| 2012 | -1.455.089.999 | |
| 2013 | -1.390.020.000 | -4.68% |
| 2014 | 2.111.780.000 | 165.82% |
| 2015 | 2.857.680.000 | 26.1% |
| 2016 | 182.310.000 | -1467.48% |
| 2017 | -2.758.740.000 | 106.61% |
| 2018 | 1.411.330.000 | 295.47% |
| 2019 | 1.378.930.000 | -2.35% |
| 2019 | 5.515.720.000 | 75% |
| 2020 | 4.523.130.000 | -21.94% |
| 2021 | 2.891.790.000 | -56.41% |
| 2022 | -109.630.000 | 2737.77% |
| 2023 | -11.036.930.000 | 99.01% |
| 2024 | 0 | 0% |
Operating cash flow represents the cash generated or consumed by a company's day-to-day operations, excluding external investing or financing activities, and is crucial for stock investors as it shows how much cash a company is generating from its core business operations.
| Year | Operating Cashflow | Growth |
|---|---|---|
| 2012 | 2.804.270.000 | |
| 2013 | 2.970.700.000 | 5.6% |
| 2014 | 4.308.550.000 | 31.05% |
| 2015 | 5.547.920.000 | 22.34% |
| 2016 | 8.302.700.000 | 33.18% |
| 2017 | 6.190.790.000 | -34.11% |
| 2018 | 9.997.780.000 | 38.08% |
| 2019 | 3.262.997.500 | -206.4% |
| 2019 | 13.051.990.000 | 75% |
| 2020 | 10.119.870.000 | -28.97% |
| 2021 | 12.314.220.000 | 17.82% |
| 2022 | 17.900.290.000 | 31.21% |
| 2023 | 21.603.560.000 | 17.14% |
| 2024 | 0 | 0% |
Capex, short for capital expenditures, refers to the money a company spends on acquiring or upgrading tangible assets like buildings, equipment, or technology, which is important for stock investors as it indicates how much a company is investing in its infrastructure to support future growth and profitability.
| Year | Capital Expenditure | Growth |
|---|---|---|
| 2012 | 4.259.359.999 | |
| 2013 | 4.360.720.000 | 2.32% |
| 2014 | 2.196.770.000 | -98.51% |
| 2015 | 2.690.240.000 | 18.34% |
| 2016 | 8.120.390.000 | 66.87% |
| 2017 | 8.949.530.000 | 9.26% |
| 2018 | 8.586.450.000 | -4.23% |
| 2019 | 1.884.067.500 | -355.74% |
| 2019 | 7.536.270.000 | 75% |
| 2020 | 5.596.740.000 | -34.65% |
| 2021 | 9.422.430.000 | 40.6% |
| 2022 | 18.009.920.000 | 47.68% |
| 2023 | 32.640.490.000 | 44.82% |
| 2024 | 0 | 0% |
Balance Sheet
Balance sheets provide a snapshot of a company's financial health and its assets (such as cash, inventory, and property) and liabilities (like debts and obligations) at a specific point in time. For stock investors, balance sheets help assess the company's overall worth and evaluate its ability to meet financial obligations and support future growth.
Equity refers to the ownership interest or stake that shareholders have in a company, representing their claim on its assets and earnings after all debts and liabilities are paid.
| Year | Equity | Growth |
|---|---|---|
| 2012 | 1.716.200.000 | |
| 2013 | 2.153.670.000 | 20.31% |
| 2014 | 3.430.780.000 | 37.23% |
| 2015 | -2.352.540.000 | 245.83% |
| 2016 | 18.939.250.000 | 112.42% |
| 2017 | 17.679.960.000 | -7.12% |
| 2018 | 20.062.720.000 | 11.88% |
| 2019 | 33.591.010.000 | 40.27% |
| 2020 | 35.887.890.000 | 6.4% |
| 2021 | 41.966.970.000 | 14.49% |
| 2022 | 52.154.870.000 | 19.53% |
| 2023 | 66.226.230.000 | 21.25% |
| 2023 | 70.846.530.000 | 6.52% |
| 2024 | 87.459.160.000 | 18.99% |
Assets represent the valuable resources that a company owns, such as cash, inventory, property, and equipment, and understanding a company's assets helps investors assess its value and potential for generating future profits.
| Year | Assets | Growth |
|---|---|---|
| 2012 | 25.548.040.000 | |
| 2013 | 29.893.680.000 | 14.54% |
| 2014 | 32.950.080.000 | 9.28% |
| 2015 | 45.291.150.000 | 27.25% |
| 2016 | 52.291.180.000 | 13.39% |
| 2017 | 52.836.080.000 | 1.03% |
| 2018 | 60.314.080.000 | 12.4% |
| 2019 | 83.884.340.000 | 28.1% |
| 2020 | 84.583.830.000 | 0.83% |
| 2021 | 95.818.900.000 | 11.73% |
| 2022 | 116.182.430.000 | 17.53% |
| 2023 | 134.186.210.000 | 13.42% |
| 2023 | 151.871.830.000 | 11.65% |
| 2024 | 193.801.570.000 | 21.64% |
Liabilities refer to the financial obligations or debts that a company owes to creditors or external parties, and understanding a company's liabilities is important for investors as it helps assess the company's financial risk and ability to meet its obligations.
| Year | Liabilities | Growth |
|---|---|---|
| 2012 | 23.831.840.000 | |
| 2013 | 27.740.010.000 | 14.09% |
| 2014 | 29.519.300.000 | 6.03% |
| 2015 | 47.643.690.000 | 38.04% |
| 2016 | 33.351.930.000 | -42.85% |
| 2017 | 35.156.120.000 | 5.13% |
| 2018 | 40.251.360.000 | 12.66% |
| 2019 | 50.293.330.000 | 19.97% |
| 2020 | 48.695.940.000 | -3.28% |
| 2021 | 53.851.930.000 | 9.57% |
| 2022 | 64.027.560.000 | 15.89% |
| 2023 | 67.959.980.000 | 5.79% |
| 2023 | 81.020.140.000 | 16.12% |
| 2024 | 106.342.410.000 | 23.81% |
Varun Beverages Limited Financial Ratio (TTM)
Valuation Metrics
- Revenue per Share
- 138.92
- Net Income per Share
- 18.65
- Price to Earning Ratio
- 31.64x
- Price To Sales Ratio
- 10.62x
- POCF Ratio
- 113.82
- PFCF Ratio
- 284.57
- Price to Book Ratio
- 8.94
- EV to Sales
- 10.97
- EV Over EBITDA
- 46.07
- EV to Operating CashFlow
- 294
- EV to FreeCashFlow
- 294
- Earnings Yield
- 0.03
- FreeCashFlow Yield
- 0
- Market Cap
- 1.916,72 Bil.
- Enterprise Value
- 1.980,25 Bil.
- Graham Number
- 166.41
- Graham NetNet
- -53.44
Income Statement Metrics
- Net Income per Share
- 18.65
- Income Quality
- 0.28
- ROE
- 0.33
- Return On Assets
- 0.13
- Return On Capital Employed
- 0.27
- Net Income per EBT
- 0.75
- EBT Per Ebit
- 0.92
- Ebit per Revenue
- 0.2
- Effective Tax Rate
- 0.24
Margins
- Sales, General, & Administrative to Revenue
- 0.03
- Research & Developement to Revenue
- 0
- Stock Based Compensation to Revenue
- 0
- Gross Profit Margin
- 0.45
- Operating Profit Margin
- 0.2
- Pretax Profit Margin
- 0.18
- Net Profit Margin
- 0.13
Dividends
- Dividend Yield
- 0
- Dividend Yield %
- 0.42
- Payout Ratio
- 0
- Dividend Per Share
- 2.5
Operating Metrics
- Operating Cashflow per Share
- 5.18
- Free CashFlow per Share
- 5.18
- Capex to Operating CashFlow
- 0
- Capex to Revenue
- 0
- Capex to Depreciation
- 0
- Return on Invested Capital
- 0.18
- Return on Tangible Assets
- 0.13
- Days Sales Outstanding
- 20.73
- Days Payables Outstanding
- 51.96
- Days of Inventory on Hand
- 103.14
- Receivables Turnover
- 17.6
- Payables Turnover
- 7.02
- Inventory Turnover
- 3.54
- Capex per Share
- 0
Balance Sheet
- Cash per Share
- 11,72
- Book Value per Share
- 67,31
- Tangible Book Value per Share
- 56.86
- Shareholders Equity per Share
- 66.01
- Interest Debt per Share
- 51.8
- Debt to Equity
- 0.74
- Debt to Assets
- 0.33
- Net Debt to EBITDA
- 1.48
- Current Ratio
- 0.93
- Tangible Asset Value
- 73,89 Bil.
- Net Current Asset Value
- -49,64 Bil.
- Invested Capital
- 127943160000
- Working Capital
- -4,18 Bil.
- Intangibles to Total Assets
- 0.07
- Average Receivables
- 5,13 Bil.
- Average Payables
- 7,04 Bil.
- Average Inventory
- 13980090000
- Debt to Market Cap
- 0.03
Dividends
Dividends in stock investing are like rewards that companies give to their shareholders. They are a portion of the company's profits distributed to investors, typically in the form of cash payments, as a way for them to share in the company's success.
| Year | Dividends | Growth |
|---|---|---|
| 2017 | 3 | |
| 2018 | 3 | 0% |
| 2019 | 3 | 0% |
| 2020 | 3 | 0% |
| 2021 | 3 | 0% |
| 2022 | 3 | 0% |
| 2023 | 4 | 50% |
| 2024 | 9 | 55.56% |
Varun Beverages Limited Profile
About Varun Beverages Limited
Varun Beverages Limited, together with its subsidiaries, operates as the franchisee of carbonated soft drinks (CSDs) and non-carbonated beverages (NCBs) sold under trademarks owned by PepsiCo. The company manufactures, bottles, distributes, and sells a range of CSDs under the Pepsi, Diet Pepsi, Seven-Up, Mirinda Orange, Mirinda Lemon, Mountain Dew, Seven-Up Nimbooz Masala Soda, Evervess Soda, Duke's Soda, Sting, Pepsi Black, Mountain Dew Ice, Slice Fizzy, and Teem brands. It also produces and distributes NCBs under the of Tropicana Slice, Tropicana Juices, Seven-Up Nimbooz, Gatorade, and Quaker Oats Milk brand names, as well as packaged drinking water under the Aquafina and Aquavess brand names. In addition, the company holds the franchise for Ole brand of PepsiCo products in Sri Lanka. It sells its products to retail outlets directly and through distributors in India, as well as territories of Nepal, Sri Lanka, Morocco, Zambia, and Zimbabwe. The company was incorporated in 1995 and is based in Gurugram, India. Varun Beverages Limited is a subsidiary of RJ Corp Limited.
- CEO
- Mr. Varun Ravi Kant Jaipuria
- Employee
- 9.973
- Address
-
RJ Corp House
Gurugram, 122002
Varun Beverages Limited Executives & BODs
| # | Name | Age |
|---|---|---|
| 1 |
Mr. Deepak Dabas Senior Vice President of Investor Relations |
70 |
| 2 |
Mr. Bhupinder Singh M.B.A. Regional Chief Technical Officer |
70 |
| 3 |
Mr. Varun Ravi Kant Jaipuria Executive Vice Chairman |
70 |
| 4 |
Mr. Sudin Kumar Naik Gaunker Chief Operating Officer |
70 |
| 5 |
Mr. Rajesh Chawla Chief Financial Officer |
70 |
| 6 |
Mr. Raj Pal Gandhi F.C.A. Whole-Time Director |
70 |
| 7 |
Mr. Rajeshwar Tripathi Group Chief Human Resources Officer |
70 |
| 8 |
Mr. Manmohan Rupal Paul Chief Operating Officer of Sales |
70 |
| 9 |
Mr. Ravi Batra Chief Risk Officer, Compliance Officer & Group Company Secretary |
70 |
| 10 |
Mr. Rajinder Jeet Singh Bagga Whole-Time Director |
70 |
Varun Beverages Limited Competitors
