Radico Khaitan Ltd (RADICO) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 532497 | NSE: RADICO | Breweries & Distilleries | Mid Cap

Radico Khaitan Share Price

3,198.80 -14.30 -0.45%
as on 05-Dec'25 14:23

Radico Khaitan Ltd (RADICO) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 532497 | NSE: RADICO | Breweries & Distilleries | Mid Cap

DeciZen - make an informed investing decision on Radico Khaitan

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Radico Khaitan stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
93.73
Market Cap:
43,021.3 Cr.
52-wk low:
1,846.1
52-wk high:
3,695

Is Radico Khaitan Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Radico Khaitan: Login to view analysis.

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.
Radico Khaitan Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 10.2%10.1%14.4%19%17.1%19%16.6%11.8%13%15.4%-
Value Creation
Index
-0.3-0.30.00.40.30.40.2-0.10.20.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,6521,6801,8232,0972,4272,3992,8683,1434,1194,85119,297
Sales YoY Gr.-1.7%8.5%15%15.7%-1.2%19.6%9.6%31.1%17.8%-
Adj EPS 6.76.19.114.218.120.318.614.91925.634.3
YoY Gr.--9.8%50.4%56.4%27.3%11.8%-8.1%-19.9%27.2%34.8%-
BVPS (₹) 72.477.485.798.5113.9132148.5160.7177.3200.6217.9
Adj Net
Profit
89.280.5121190242271249199254342459
Cash Flow from Ops. -3925231630959.7370221224166362-
Debt/CF from Ops. -24.63.21.91.16.70.70.93.15.72.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 12.7%14.9%19.2%17.8%
Adj EPS 16%7.1%11.2%34.8%
BVPS12%12%10.5%13.1%
Share Price 40.3% 46.5% 42.3% 35.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
108.111.215.517.116.513.39.611.213.516.4
Op. Profit
Mgn %
12.712.714.716.915.217.113.911.212.213.84.3
Net Profit
Mgn %
5.44.86.79.11011.38.76.36.27.12.4
Debt to
Equity
10.80.50.30.30.20.10.30.40.40
Working Cap
Days
118100755960595154465024
Cash Conv.
Cycle
27205-6-5-9-46121810

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Radico Khaitan Ltd.

Standalone Consolidated
TTM EPS (₹) 34.3 34.2
TTM Sales (₹ Cr.) 19,297 19,297
BVPS (₹.) 217.9 222.4
Reserves (₹ Cr.) 2,890 2,951
P/BV 14.75 14.45
PE 93.73 94.01
From the Market
52 Week Low / High (₹) 1846.10 / 3695.00
All Time Low / High (₹) 6.10 / 3695.00
Market Cap (₹ Cr.) 43,021
Equity (₹ Cr.) 26.8
Face Value (₹) 2
Industry PE 63.3

Management X-Ray of Radico Khaitan:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Radico Khaitan - Standalone 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 Radico Khaitan

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
Sales1,6521,6801,8232,0972,4272,3992,8683,1434,1194,851
Operating Expenses 1,4641,4691,5561,7462,0591,9902,4712,7903,6164,182
Manufacturing Costs4964795606427227589601,1911,3531,541
Material Costs4985404924896536338419001,3651,642
Employee Cost 128141155171186124141169196217
Other Costs 342310349443498475528530702782
Operating Profit 188211267351368409397353503669
Operating Profit Margin (%) 11.4%12.5%14.6%16.7%15.2%17.0%13.8%11.2%12.2%13.8%
Other Income 39213013132116151210
Interest 85816936322213226074
Depreciation 4342414253546571114140
Exceptional Items 0000-2400000
Profit Before Tax 99109187286273353335275342465
Tax 252964984583837086119
Profit After Tax 7380123188228271252204256345
PAT Margin (%) 4.4%4.8%6.8%9.0%9.4%11.3%8.8%6.5%6.2%7.1%
Adjusted EPS (₹)5.56.09.314.117.020.318.915.319.125.8
Dividend Payout Ratio (%)14%13%11%9%12%12%16%20%16%16%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 9631,0291,1421,3151,5201,7641,9852,1482,3712,684
Share Capital 27272727272727272727
Reserves 9361,0021,1151,2881,4941,7371,9592,1212,3442,657
Minority Interest0000000000
Debt816654522323399272190655814847
Long Term Debt1961033422205287290154
Short Term Debt620551488302397272185368524693
Trade Payables176185214245264262235275248313
Others Liabilities 357352353348533451573586600733
Total Liabilities 2,3112,2202,2312,2312,7172,7492,9843,6634,0334,576

Fixed Assets

Gross Block7727878038689371,0551,1251,5482,0982,341
Accumulated Depreciation4384118154193245304335441574
Net Fixed Assets 7297046857147438108211,2131,6571,767
CWIP 2220161838303275423
Investments 205205205155155155135135135135
Inventories2742933113603744895377157801,077
Trade Receivables6116246306428236977568249781,182
Cash Equivalents 131422181813010913110057
Others Assets 477378357326584429596318328335
Total Assets 2,3112,2202,2312,2312,7172,7492,9843,6634,0334,576

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -3925231630960370221224166362
PBT 99109187286273353335275342465
Adjustment 1191059374106657697180215
Changes in Working Capital -236537126-23426-100-76-283-227
Tax Paid -21-15-36-77-85-74-91-72-73-90
Cash Flow From Investing Activity 843-21-7-67-76-108-684-226-171
Capex -42-18-23-72-70-0-136-683-226-173
Net Investments 01-1511-12219-3-8-2
Others 125203152459384
Cash Flow From Financing Activity -87-234-293-2269-183-13448224-237
Net Proceeds from Shares 0031101049
Net Proceeds from Borrowing -128-92-69-13-20-1432497-136
Interest Paid -85-80-70-37-28-23-13-20-59-75
Dividend Paid -11-11-11-13-16-27-32-40-40-40
Others 137-51-146-16473-133-93218224
Net Cash Flow -42212762111-2122-36-46

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)8.248.0411.3715.3116.0516.4813.459.8911.3213.66
ROCE (%)10.2310.1114.3618.9917.0518.9716.5511.8313.0115.4
Asset Turnover Ratio1.942.152.823.613.813.844.353.834.023.97
PAT to CFO Conversion(x)-0.533.152.571.640.261.370.881.10.651.05
Working Capital Days
Receivable Days47463729282621232123
Inventory Days21211815141515181820
Payable Days1101221481711421521081047062

Radico Khaitan Ltd Stock News

Radico Khaitan Ltd FAQs

The current trading price of Radico Khaitan on 05-Dec-2025 14:23 is ₹3,198.8.
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 Radico Khaitan stood at ₹43,021.3.
The latest P/E ratio of Radico Khaitan as of 04-Dec-2025 is 93.73.
The latest P/B ratio of Radico Khaitan as of 04-Dec-2025 is 14.75.
The 52-week high of Radico Khaitan is ₹3,695 and the 52-week low is ₹1,846.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Radico Khaitan is ₹19,297 ( Cr.) .

About Radico Khaitan Ltd

Radico Khaitan Limited (RKL) is one of the oldest and the largest manufacturers of Indian Made Foreign Liquor (IMFL) in India. Earlier known as Rampur Distillery, RKL commenced its operations in 1943, and over the years emerged as a major bulk spirits supplier and bottler to other spirit manufacturers.

Radico Khaitan Limited has come a long way in its exceptional journey of growth and brand creation to become one of the most admired liquor brands across India. It is one of the few companies in India to have developed its entire brand portfolio organically. With over 15 brands and their distinct variants, the rich history of 75 years continues to set the pace for today and shape the business outlook for tomorrow.

Radico Khaitan Limited is also one of the largest providers of branded IMFL to the Canteen Stores Department (CSD), which has significant business barriers to entry. The company has been successfully building its brand equity in international markets and currently exports its products to many countries.

Business Today Magazine, a leading business magazine from the India Today Group listed Radico Khaitan Limited among top 500 in the list of India’s most valuable companies.

Business area of the company

The company is engaged in the manufacturing and trading of alcoholic products such as Indian Made Foreign Liquor (IMFL), Alcohol, Country Liquor etc. The company has its presence in India as well as various other global markets.

Brands

Radico Khaitan’s four millionaire brands

  • 8PM whisky
  • Contessa rum
  • Old Admiral brandy
  • Magic Moments vodka
  • Magic Moments Verve
  • Magic Moments Electra
  • Rampur Indian Single Malt Whisky
  • Jaisalmer Indian Craft Gin
  • Morpheus XO Brandy
  • Morpheus Blue XO Premium Brandy
  • Regal Talons Premium Grain Whisky
  • Pluton Bay Rum
  • Whytehall Premium Brandy
  • Old Admiral Brandy

Awards

FY2018-19

  • Rated as the Best Gin produced out of Asia in 2019 at The Gin Guide Awards, the most respected honour for Gin in the world
  • Won double Gold Medal at the San Francisco World Spirits Competition in 2017 Whisky Advocate Magazine ranked it among the Top 20 Whiskies of the World at 5th position
  • Won Gold five times at the Global Monde Selection Awards in the calendar years - 2011, 2015, 2016, 2017 and 2018
  • Won Gold at the Global Monde Selection Awards in the calendar year 2019
  • Won Gold twice at the Global Monde Selection Awards in the calendar years - 2018 and 2019
  • Won Gold at the Global Monde Selection Awards in the calendar year 2019

FY2019-20

  • Won Grand Gold at the Global Monde Selection Awards in the calendar year 2020
  • Rated as the Best Gin produced out of Asia in 2019 at
  • The Gin Guide Awards, the most respected honour for Gin in the world
  • Gold Medal by The Fifty Best New York 2020
  • Scored 95 points in Ultimate Spirits Challenge 2020

Milestones

First phase (1943-1996)

  • The Rampur Distillery Company was established when it was a part of Khaitan family with a focus on distilling and bottling. The company manufactured high quality spirit for branded players and the armed forces’ canteen stores.
  • Gained significant experience as manufacturer of spirits and bottler for other companies.
  • Mr. Abhishek Khaitan, present Managing Director (MD) joined the family business and instilled the idea of creating own brands.

Second phase (1997-2006)

Established platform for the branded journey

  • Started the branded IMFL division and launched its first brand, 8PM whisky, becoming a millionaire brand within the first year of its launch.
  • Launched Old Admiral brandy in the regular category, became one of the leading brands in Canteen Stores Department (CSD).
  • Achieved sales volume of 10 million cases.
  • Made investment at the Rampur facility for creating a strong manufacturing platform for IMFL.
  • Developed a pan-India distribution and sales setup.

Third phase (2006-Present)

  • After creating brands in the high-volume regular categories, launched the first product in the premium category, Magic Moments vodka.
  • Launched Morpheus super premium brandy; Magic Moments became a millionaire brand.
  • Launched After Dark, a premium category whisky.
  • Launched Magic Moments Verve, a superpremium vodka followed by flavours of Verve.
  • Launched Electra, a premium ready-to-drink vodka-based cocktail.
  • Launched 1965- The Spirit of Victory premium rum, exclusively in CSD, commemorating India’s victory in the 1965 war; it built an emotional connect with the soldiers and the armed forces.
  • Launched Rampur Indian single malt luxury whisky.
  • Launched Regal Talons semi-deluxe whisky.
  • Launched Pluton Bay Premium rum.
  • Launched Jaisalmer, a luxury Indian craft gin, 8PM Premium Black whisky, and Morpheus Blue super premium brandy.
  • Launched newer expressions of Rampur Indian Single Malt - Rampur Sherry PX Finish and Rampur Double Cask.

Products launch timelines

  • 1981: Contessa XXX Rum (in CSD)
  • 1998: 8 PM Whisky
  • 2002: Old Admiral Brandy
  • 2004: Whytehall Whisky
  • 2006: Magic Moments Vodka
  • 2008: Magic Moments Remix Vodka (Flavoured)
  • 2009: Morpheus Premium Brandy
  • 2011: After Dark Fine Grain Whisky
  • 2012: Magic Moments Verve Vodka
  • 2013: Morpheus Blue Super Premium Brandy
  • 2014: Green Apple and Orange Flavours of Magic Moments Verve Vodka
  • 2015: Magic Moments Electra (Ready to Drink)
  • 2016: Rampur Indian Single Malt Whisky and Regal Talons Semi Delux Whisky
  • 2017: Pluton Bay Premium Rum and 1965 The Spirit of Victory Premium Rum
  • 2018: 8 PM Premium Black Whisky, Jaisalmer Indian Craft Gin and Whytehall Rare Premium Brandy
  • 2019: Launched select expressions of Rampur Indian Single Malt - Rampur PX Sherry and Rampur Double Cask.
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.

×