Anheuser Busch INBEV India Ltd - Stock Valuation and Financial Performance

BSE: 507352 | NSE: | Breweries & Distilleries | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Anheuser Busch INBEV

M-Cap below 100cr DeciZen not available

Anheuser Busch INBEV India stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
1,186.9 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Anheuser Busch INBEV:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % -3%-6.5%-0.5%-2.6%1.2%-1.5%-3%1.5%-15.8%-8.9%-
Value Creation
Index
-1.2-1.5-1.0-1.2-0.9-1.1-1.2-0.9-2.1-1.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,4341,3691,6191,6661,9971,9201,9402,1021,6051,3581,358
Sales YoY Gr.--4.6%18.3%2.9%19.8%-3.8%1%8.4%-23.7%-15.4%-
Adj EPS -2.8-6.2-2.8-5.2-2.7-3.3-4-2.1-9.5-4.6-1.9
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 28.622.519.916.123.119.915.914.114.913.411.8
Adj Net
Profit
-65.4-143-64.7-119-82.9-104-124-65.2-388-189-60
Cash Flow from Ops. 99.4-70.991.5-45.833.5-12.1131-46.8223231-
Debt/CF from Ops. 6.2-12.310.4-2527.7-90.79.4-33.84.33.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -0.6%-7.4%-11.2%-15.4%
Adj EPS NANANANA
BVPS-8.1%-10.3%-5.6%-10%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
-9.4-24.2-13.2-28.5-15.1-15.4-22.1-13.9-70.6-30.1-15.1
Op. Profit
Mgn %
0.8-0.96.54.87.35.74.77.9-9.7-6.30
Net Profit
Mgn %
-4.6-10.5-4-7.2-4.2-5.4-6.4-3.1-24.2-13.9-4.4
Debt to
Equity
0.91.72.13.11.31.82.53.61.61.4-
Working Cap
Days
94106961051051221261331681450
Cash Conv.
Cycle
374241454454606861-330

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

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

Latest Financials - Anheuser Busch INBEV India Ltd.

Standalone Consolidated
TTM EPS (₹) -1.9 -3.3
TTM Sales (₹ Cr.) 1,358 1,358
BVPS (₹.) 11.8 11.8
Reserves (₹ Cr.) 55 55
P/BV 3.22 3.22
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) 3.00 / 37.90
Market Cap (₹ Cr.) 1,187
Equity (₹ Cr.) 313.2
Face Value (₹) 10
Industry PE 70.9

Management X-Ray of Anheuser Busch INBEV:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Anheuser Busch INBEV

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales1,434.441,3691,619.171,666.291,996.531,920.231,939.702,102.181,605.061,358.46
Operating Expenses 1,424.071,383.631,514.031,589.311,860.171,811.051,856.121,936.801,760.621,448.34
Manufacturing Costs100.7988.7991.70113.39129.39136.88129.55148.43146.55130.84
Material Costs672.93652.62757.79854.011,015.65950.06907.131,041.81811.96745.56
Employee Cost 95.39104.42114.40140.02149.12165.21166.10174.44255.22174.25
Other Costs 554.96537.80550.14481.89566.02558.90653.34572.13546.89397.69
Operating Profit 10.37-14.63105.1476.97136.35109.1883.58165.38-155.57-89.88
Operating Profit Margin (%) 0.7%-1.1%6.5%4.6%6.8%5.7%4.3%7.9%-9.7%-6.6%
Other Income 25.5532.6411.426.3216.8516.476.8652.3347.10243
Interest 43.3779.7381.86115.29145.20111.58103.16133.02145.6081.91
Depreciation 65.1380.5395.0787.2696.35113.81114.64121.48118.12127.78
Exceptional Items 0000000000
Profit Before Tax -72.57-142.24-60.36-119.26-88.35-99.73-127.36-36.79-372.19-56.56
Tax -7.700.01-0.230.1500001.703.02
Profit After Tax -64.88-142.26-60.14-119.41-88.35-99.73-127.36-36.79-373.88-59.58
PAT Margin (%) -4.5%-10.4%-3.7%-7.2%-4.4%-5.2%-6.6%-1.7%-23.3%-4.4%
Adjusted EPS (₹)-2.8-6.2-2.6-5.2-2.8-3.2-4.1-1.2-9.2-1.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund 661.27519.01458.88372.70722.29621.63497.51441.48607.38547.21
Share Capital 231.18231.18231.18231.18313.17313.17313.17313.17408.58408.58
Reserves 430.09287.83227.69141.52409.12308.46184.34128.31198.80138.63
Minority Interest0000000000
Debt617874.53950.401,089.20925.621,047.951,223.161,386.39952.86658.24
Long Term Debt617874.53182.16234.62235.64285.03398.16737.81723628.24
Short Term Debt00768.24854.58689.98762.92825648.58229.8730
Trade Payables183.31165.75164.40187.39245.22223.79190.27208.31411.75551.67
Others Liabilities 345.06242.46287.25419.52357.02463.55489.31732.85415.66486
Total Liabilities 1,806.641,801.761,860.922,068.822,250.152,356.922,400.252,769.032,387.652,243.13

Fixed Assets

Gross Block1,355.611,420.881,520.441,614.591,689.441,756.301,851.121,135.171,247.391,301.56
Accumulated Depreciation239.80311.25402.85512.63600.21702.63796.53116.24224.08307.16
Net Fixed Assets1,115.811,109.631,117.591,101.961,089.241,053.671,054.591,018.931,023.31994.40
CWIP 50.6749.5115.8837.1333.0960.9743.5498.1861.8133.92
Investments 1.141.341.141.151.140.230.232.512.512
Inventories165.01198.74218.73274.23267.41344.62367.71317.02363.21213.16
Trade Receivables339.03327.06345.46465.28619.85618.56600.69904.39517.72501.32
Cash Equivalents 31.7441.0338.0516.9264.647.1267.1936.5621.4775.58
Others Assets103.2474.45124.08172.14174.77271.75266.31391.44397.62422.75
Total Assets 1,806.641,801.761,860.922,068.822,250.152,356.922,400.252,769.032,387.652,243.13

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity 99.42-70.8591.48-45.8033.46-12.12130.61-46.77223.06231.41
PBT -72.57-142.24-60.36-119.26-88.35-99.73-127.36-36.79-372.19-56.56
Adjustment 139.54160.34171.35196.52235.70227.53224.81265.76305.176.17
Changes in Working Capital 36.46-87.44-17.8-121.04-114.54-139.4236.23-271.49295.02275.89
Tax Paid -4.01-1.51-1.71-2.020.66-0.50-3.07-4.26-4.945.90
Cash Flow From Investing Activity -272.75-93.31-78.93-65.94-67.28-95.57-105.98-196.01-73.18126.66
Capex -272.92-93.54-79.34-67.11-72.17-108.57-109.48-144.85-74.42119.45
Net Investments 0-0.200.230.05-0.011.76-5-0.2800
Others 0.170.430.181.134.8911.258.50-50.881.257.20
Cash Flow From Financing Activity 173.94173.54-15.5460.6183.5849.9127.48204.93-173.44-276.43
Net Proceeds from Shares 0000418.57000584.560
Net Proceeds from Borrowing 000001610497.9500
Interest Paid -57.28-78.76-77.84-111.41-144.11-111.09-94.65-130.86-145.47-76.44
Dividend Paid -0.10-0.0100000000
Others 231.32252.3162.30172.02-190.890122.14-162.16-612.52-200
Net Cash Flow 0.619.39-2.99-51.1349.75-57.7752.11-37.84-23.5681.63
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)-9.35-24.11-12.3-28.72-16.14-14.84-22.76-7.84-71.29-10.32
ROCE (%)-2.45-4.681.53-0.273.580.7-1.415.14-12.471.71
Asset Turnover Ratio1.31.181.361.431.61.511.511.521.221.31
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days49574953576562708361
Inventory Days24313132293236323935
Payable Days6994757073827359131236

Anheuser Busch INBEV India Ltd Stock News

Anheuser Busch INBEV India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Anheuser Busch INBEV on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Anheuser Busch INBEV stood at ₹1,186.9.
The latest P/E ratio of Anheuser Busch INBEV as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Anheuser Busch INBEV as of 01-Jan-1970 05:30 is 3.22.
The 52-week high of Anheuser Busch INBEV is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Anheuser Busch INBEV is ₹1,358 ( Cr.) .

About Anheuser Busch INBEV India Ltd

No data to display
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 Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.