United Spirits Ltd (UNITDSPR) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 532432 | NSE: UNITDSPR | Breweries & Distilleries | Mid Cap

United Spirits Share Price

1,452.30 20.35 1.42%
as on 05-Dec'25 14:17

United Spirits Ltd (UNITDSPR) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 532432 | NSE: UNITDSPR | Breweries & Distilleries | Mid Cap

DeciZen - make an informed investing decision on United Spirits

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Semi Strong

United Spirits stock performance -

Key Ratios
mw4me loader
P/E Ratio (CD):
63.62
Market Cap:
1,04,153 Cr.
52-wk low:
1,270.5
52-wk high:
1,700

Is United Spirits Ltd an attractive stock to invest in?

1. Is United Spirits Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that United Spirits Ltd is a good quality company.

2. Is United Spirits Ltd undervalued or overvalued?

The key valuation ratios of United Spirits Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is United Spirits Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of United Spirits Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of United Spirits:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
United Spirits Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 14.3%9.1%20.2%21.1%22.7%13.1%22.8%24.5%29.4%29.2%-
Value Creation
Index
0.3-0.20.80.91.00.21.01.21.61.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 8,4958,8188,5919,3419,3258,1319,71210,61211,32112,06927,860
Sales YoY Gr.-3.8%-2.6%8.7%-0.2%-12.8%19.4%9.3%6.7%6.6%-
Adj EPS 2.23.779.28.15.512.513.819.421.422.5
YoY Gr.-72.4%86.6%31.8%-12%-31.7%126.8%9.7%41.2%10.4%-
BVPS (₹) 22.524.533.342.551.256.668.282.898.2111.8115.6
Adj Net
Profit
1582725076695884029111,0001,4121,5581,637
Cash Flow from Ops. 2836479259487831,8189776151,1181,947-
Debt/CF from Ops. 156.43.7330.50.4000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4%5.3%7.5%6.6%
Adj EPS 29%21.5%19.5%10.4%
BVPS19.5%16.9%17.9%13.8%
Share Price 8.8% 20.2% 16% -5.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
13.815.924.124.317.310.220.118.321.520.519.8
Op. Profit
Mgn %
11.611.414.114.916.31316.413.417.718.58.4
Net Profit
Mgn %
1.936.175.94.79.29.312.512.95.9
Debt to
Equity
2.62.31.40.90.60.20.10000
Working Cap
Days
838689898992818810511560
Cash Conv.
Cycle
167-6-14-9-18-19-10-12-1229

Recent Performance Summary

Net Profit is growing at healthy rate in last 3 years 19.54%

Return on Equity has declined versus last 3 years average to 19.80%

Sales growth has been subdued in last 3 years 7.51%

Sales growth is not so good in last 4 quarters at 5.44%

Latest Financials - United Spirits Ltd.

Standalone Consolidated
TTM EPS (₹) 22.7 22.5
TTM Sales (₹ Cr.) 27,295 27,860
BVPS (₹.) 110.7 115.6
Reserves (₹ Cr.) 7,903 8,263
P/BV 12.94 12.39
PE 62.97 63.62
From the Market
52 Week Low / High (₹) 1270.50 / 1700.00
All Time Low / High (₹) 5.65 / 1700.00
Market Cap (₹ Cr.) 1,04,153
Equity (₹ Cr.) 145.5
Face Value (₹) 2
Industry PE 63.3

Management X-Ray of United Spirits:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *1.191.181.181.181.181.181.181.181.181.18
* Pledged shares as % of Promoter's holding (%)

Valuation of United Spirits - Consolidated Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of United Spirits

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales8,4958,8188,5919,3419,3258,1319,71210,61211,32112,069
Operating Expenses 7,5307,8287,3837,9477,8107,0798,1179,1959,3209,835
Manufacturing Costs2,1572,1881,9612,0271,9041,8092,1412,0732,2272,342
Material Costs2,9633,1102,6653,0063,5342,9463,4374,2244,0564,269
Employee Cost 680688681690530556653610547609
Other Costs 1,7311,8422,0772,2241,8431,7671,8862,2882,4902,615
Operating Profit 9659891,2071,3941,5161,0531,5951,4172,0012,234
Operating Profit Margin (%) 11.4%11.2%14.1%14.9%16.3%12.9%16.4%13.4%17.7%18.5%
Other Income 441052196979404873225345
Interest 457375278237212188881047689
Depreciation 157189192215285299304282275283
Exceptional Items -27-368-45367-64-165176-17-65
Profit Before Tax 3661639121,0121,1605401,0871,2791,8572,135
Tax 22370260328540178276153449553
Profit After Tax 143936526846213628111,1261,4081,582
PAT Margin (%) 1.7%1.1%7.6%7.3%6.7%4.5%8.3%10.6%12.4%13.1%
Adjusted EPS (₹)1.91.48.79.69.15.311.415.719.421.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%46%55%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 1,6351,7822,4193,0853,7224,1134,9546,0007,1208,103
Share Capital 145145145145145145145145145145
Reserves 1,4891,6362,2742,9403,5773,9684,8095,8556,9757,958
Minority Interest6-314-3-41-61-79000
Debt3,7273,7773,0642,8701,6218773400250
Long Term Debt7318707637801521000
Short Term Debt2,9972,9072,3012,0891,6068753390250
Trade Payables1,0191,2251,4251,4081,1991,4171,5821,7831,9542,239
Others Liabilities 1,7531,9371,9732,4152,1913,0471,9661,8212,5433,406
Total Liabilities 8,1398,7188,8949,7758,6929,3938,7649,60411,64213,748

Fixed Assets

Gross Block2,0392,3002,3952,5742,9483,1012,9972,9152,8673,163
Accumulated Depreciation1523836047329921,2161,1081,4061,4261,526
Net Fixed Assets 1,8871,9171,7911,8411,9561,8861,8891,5091,4411,637
CWIP 2821991021181219796833772
Investments 90025220222286645923
Inventories1,9521,9281,9201,9341,9282,0522,1572,2302,0632,305
Trade Receivables2,3032,9532,7112,5432,2842,1872,3742,4343,0563,410
Cash Equivalents 137872562837484608831,2692,030
Others Assets 1,5691,6342,1143,0302,3093,0881,9662,1793,1313,371
Total Assets 8,1398,7188,8949,7758,6929,3938,7649,60411,64213,748

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 2836479259487831,8189776151,1181,947
PBT 3661639121,0121,1605401,0871,2791,8572,135
Adjustment 686546460558375581553169243184
Changes in Working Capital -579138-34217-170804-205-565-645-209
Tax Paid -191-200-413-837-583-107-457-268-337-163
Cash Flow From Investing Activity 751-227104-66-194-99-313-55226-1,114
Capex -258-258-30-77-200-138-96-110-79-161
Net Investments 82411109-270-2-2228257-978
Others 1862026386415474825
Cash Flow From Financing Activity -1,160-470-966-808-740-1,707-688-500-407-557
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -420000-7500-1-10
Interest Paid -460-375-253-229-181-142-50-36-21-40
Dividend Paid -00000000-284-355
Others -658-95-713-579-559-815-638-463-101-162
Net Cash Flow -126-506375-15012-2360937276

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)12.55.4431.0424.8418.239.2417.8820.5621.4620.78
ROCE (%)14.299.1120.2121.1422.7313.1122.8224.4829.429.17
Asset Turnover Ratio33.063.023.093.123.033.423.032.452.15
PAT to CFO Conversion(x)1.986.961.421.391.265.021.20.550.791.23
Working Capital Days
Receivable Days31373933313027323943
Inventory Days28272624242625293029
Payable Days111132181172135162159145168179

United Spirits Ltd Stock News

United Spirits Ltd FAQs

The current trading price of United Spirits on 05-Dec-2025 14:17 is ₹1,452.3.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of United Spirits stood at ₹1,04,153.
The latest P/E ratio of United Spirits as of 04-Dec-2025 is 62.97.
The latest P/B ratio of United Spirits as of 04-Dec-2025 is 12.94.
The 52-week high of United Spirits is ₹1,700 and the 52-week low is ₹1,270.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of United Spirits is ₹27,295 ( Cr.) .

About United Spirits Ltd

United Spirits (USL), is the largest spirits company in India and a flagship entity of UB group. It manufactures wide range of whisky, vodka, rum and other spirits. United Spirits is among the top three spirits companies in the world. USL has a global footprint with exports to over 37 countries. It has a sizeable presence in India with distilleries and sales offices all across the country, and a committed team of over 7500 people dedicated to the fulfillment of the company's mission. It has established manufacturing and bottling plants in every state of India. In addition, to deliver its products to customers located anywhere in India, USL has established a robust distribution network covering the whole country.

United Spirits represents the merged entities of the erstwhile McDowell & Co. Limited, Phipson Distillery Limited, United Spirits Limited, Herbertsons Limited, Triumph Distillers and Vintners Private Limited, Baramati Grape Industries Limited, United Distillers India Limited, McDowell International Brands Limited, Shaw Wallace Distilleries Limited and Shaw Wallace & Company Limited. The erstwhile McDowell & Co. Limited was first established as a proprietary business in 1826.

United Spirits acquired Andhra Pradesh (AP)–based, Tern Distilleries, in 2009, in a bid to augment its primary distillation capacity. This is the company's third manufacturing unit in the region given that one fifth of USL's sales volumes come from AP.

USL acquired Balaji Distilleries Limited in December 2010. This acquisition gave the company the strategic advantage to consolidate the Group's leadership position in a critical, large and growing State like Tamil Nadu.

USL's technical centre is located in Bangalore, which develops new products, conducts research and development, flavour testing and quality management. It has 62 manufacturing units.

The company has received recognition for its quality products from independent jury such as International Wine & Spirits Competition (UK), International Spirits Challenge (UK), World Beverage Competition (US), Monde Quality Institute (Belgium) and Mundusvini (Germany).

Its brands include Black Dog 12 YO Deluxe Scotch Whisky, Black Dog Centenary Scotch Whisky, Antiquity Blue Whisky, Antiquity Rare Whisky, Signature Whisky, Single Malt Whisky, DSP Black Whisky, Celebration Rum, McDowell's No.1 Brandy, White Mischief Vodka, Premium Romanov and Blue Riband Gin.

United Spirits acquired leading distiller of Scotch whisky Whyte & Mackay and  Bouvet Ladubay, a wine subsidiary of French champagne company Taittinger. Whyte & Mackay and Bouvet Ladubay are now 100% subsidiaries making United Spirits a manufacturer of 17 millionaire brands.

Awards and Recognition

  • United Spirits' brand Gilbey’s Green label is winner of World Star ’96 award for packaging innovation. It has also received 2 star rating for superior taste from International Taste and Quality Institute (ITOI).
  • Its brand Antiquity has been a winner of World Star, Asia Star and India Star awards.
  • White mischief is a market leader with 45% of share in the vodka segment.
  • Mc Dowell’s Whisky is the world 3rd fastest growing spirit brand.
  • Mc Dowell’s Single Malt was awarded at International Wine and Spirits Competition.
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×