Radico Khaitan Ltd Stock Analysis

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

BSE Share Price 27-Jan-2023 18:01
1064.60 14.25 (1.36%)

DeciZen - Make an Informed Decision on Radico Khaitan

Overall Rating

1. Quality

2. Valuation


3. Price Trend

Radico Khaitan Price Chart

P/E Ratio ( SA) :
Market Cap :
14,230.9 Cr.
52-wk low :
52-wk high :
Bole Toh?

1. Is Radico Khaitan Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Radico Khaitan Ltd is a average quality company.

2. Is Radico Khaitan Ltd undervalued or overvalued?

The key valuation ratios of Radico Khaitan Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Radico Khaitan Ltd a good buy now?

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

10 Year X-Ray of Radico Khaitan:

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

ROCE % 9.7%9.3%9%8.3%7.3%9.5%12.7%14.8%14.5%12.3%-
Value Creation Index -0.3-0.3-0.4-0.4-0.5-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,2581,4521,4881,6521,6801,8232,0972,4272,3992,86812,733
YoY Gr. Rt. %-15.4%2.5%11%1.7%8.5%15%15.7%-1.2%19.6%-
YoY Gr. Rt. %-0.3%0.5%1.4%-9.8%50.4%56.4%27.3%11.8%-8.1%-
BVPS (₹) 54.15861.772.477.485.798.5113.9132148.5154
Adj Net Profit 87.487.788.189.280.5121190242271249233
Cash Flow from Ops. -66137250-3925231630959.7370220-
Debt/CF from Ops. -


CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 9.6%11.3%11%19.6%
Adj EPS 12.3%25.2%9.4%-8.1%
BVPS 11.913.914.712.5
Share Price 21.9% 23.8% 40.4% -0.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Return on Equity % 12.511.611108.111.215.517.116.513.311.5
Op. Profit Mgn % 15.914.613.112.712.714.716.915.217.113.93
Net Profit Mgn % 6.965.
Debt to Equity 1.11.2110.
Working Cap Days 157147154118100755955555154
Cash Conv. Cycle 42444426204-7-6-11-1025

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 11.00%

Return on Equity has declined versus last 3 years average to 11.50%

Net Profit has been subdued in last 3 years 9.36%

Sales growth is not so good in last 4 quarters at 6.80%

Latest Financials - Radico Khaitan Ltd.

Standalone Consolidated
TTM EPS (₹) 17.4 18.4
TTM Sales (₹ Cr.) 12,733 12,733
BVPS (₹.) 154 157.5
Reserves (₹ Cr.) 2,032 2,078
P/BV 6.91 6.74
PE 61.03 57.76
From the Market
52 Week Low / High (₹) 731.35 / 1150.00
All Time Low / High (₹) 6.10 / 1299.85
Market Cap (₹ Cr.) 14,231
Equity (₹ Cr.) 26.7
Face Value (₹) 2
Industry PE 55

Management X-Ray of Radico Khaitan :

Shareholding Pattern

Promoter's Holding & Share Pledging

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

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Radico Khaitan

Adj EPS (Rs.)
Sales (Cr.)
ROE (%)
ROCE (%)


Radico Khaitan Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Radico Khaitan on 27-Jan-2023 18:01 is : 1,064.6.
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 27-Jan-2023 18:01 the market cap of Radico Khaitan stood at ₹ 14,230.9.
The latest PE ratio of Radico Khaitan as of 27-Jan-2023 18:01 is 61.03.
The latest PB ratio of Radico Khaitan as of 27-Jan-2023 18:01 is 6.91
The 52-week high of Radico Khaitan is ₹ 1,150 and the 52-week low is ₹ 731.4.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue / sales of Radico Khaitan is ₹ 12,733 ( 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.


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



  • 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


  • 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


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.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login | Register Now