Ravi Kumar Distilleries Ltd (RKDL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 533294 | NSE: RKDL | Breweries & Distilleries | Small Cap

Ravi Kumar Distiller Share Price

25.29 -0.50 -1.94%
as on 05-Dec'25 16:59

Ravi Kumar Distilleries Ltd (RKDL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 533294 | NSE: RKDL | Breweries & Distilleries | Small Cap

DeciZen - make an informed investing decision on Ravi Kumar Distiller

Based on:

M-Cap below 100cr DeciZen not available

Ravi Kumar Distilleries stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
520.13
Market Cap:
61.9 Cr.
52-wk low:
21.7
52-wk high:
34.6

Is Ravi Kumar Distilleries Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Ravi Kumar Distiller: 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.
Ravi Kumar Distilleries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -1.6%-0.9%-0.1%4.2%0.8%-7.8%-15.6%-2.8%-2.3%0.3%-
Value Creation
Index
-1.1-1.1-1.0-0.7-0.9-1.6-2.1-1.2-1.2-1.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 52.364.272.583.680.70.210.529.428.838.765
Sales YoY Gr.-22.7%12.9%15.4%-3.5%-99.7%4,677.3%179.6%-2%34.2%-
Adj EPS -2.3-1.4-4.40.10.2-2.5-4-0.7-0.80.10.1
YoY Gr.-NANANA100%-1129.2%NANANANA-
BVPS (₹) 29.526.926.227.527.624.519.118.217.417.517.5
Adj Net
Profit
-5.5-3.2-10.60.30.6-5.9-9.6-1.6-1.90.10
Cash Flow from Ops. 2.9-4.11.48.1-0.5-0.2-2.8-8.70.1-0.4-
Debt/CF from Ops. 14.2-9.125.33.8-64.2-170.3-11.6-4.5294-92-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -3.3%-13.7%54.4%34.2%
Adj EPS NA-24.2%NANA
BVPS-5.7%-8.7%-2.9%0.4%
Share Price 11.7% 29.2% 11.3% -15.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-7.4-4.8-16.70.40.9-9.5-18.4-3.5-4.60.30.3
Op. Profit
Mgn %
-2.9-1.1-17.4-0.41.8-2212.8-42.2-32.3-2.4-5.3
Net Profit
Mgn %
-10.5-5-14.60.30.7-2706.4-91.8-5.3-6.80.30.2
Debt to
Equity
0.60.60.60.50.50.50.70.9110
Working Cap
Days
41532428024725075,6021,537551637556207
Cash Conv.
Cycle
997662444428,15328256416928

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Ravi Kumar Distilleries Ltd.

Standalone Consolidated
TTM EPS (₹) 0.1 -
TTM Sales (₹ Cr.) 65.4 -
BVPS (₹.) 17.5 -
Reserves (₹ Cr.) 18 -
P/BV 1.47 -
PE 520.13 -
From the Market
52 Week Low / High (₹) 21.74 / 34.60
All Time Low / High (₹) 3.32 / 93.95
Market Cap (₹ Cr.) 61.9
Equity (₹ Cr.) 24
Face Value (₹) 10
Industry PE 63.3

Management X-Ray of Ravi Kumar Distiller:

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 Ravi Kumar Distiller - 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 Ravi Kumar Distiller

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
Sales52.3264.2072.4683.5980.690.2210.5129.3925.8538.67
Operating Expenses 53.8664.9085.3683.9179.245.0714.9430.2828.1439.61
Manufacturing Costs17.717.908.517.094.480.140.380.330.342.34
Material Costs28.7750.1956.5463.8562.760.168.1624.6122.1132.05
Employee Cost 1.822.222.823.413.551.630.851.701.881.73
Other Costs 5.564.5817.499.568.453.145.553.643.813.50
Operating Profit -1.54-0.69-12.90-0.321.46-4.85-4.43-0.89-2.29-0.94
Operating Profit Margin (%) -2.9%-1.1%-17.8%-0.4%1.8%-2,212.8%-42.2%-3.0%-8.8%-2.4%
Other Income 0.140.020.01000002.951.55
Interest 3.652.311.470.160.090.010.060.070.040.13
Depreciation 0.420.290.420.520.580.500.390.290.400.34
Exceptional Items 0013.214.94-0.10-2-8.36-1.03-2.170
Profit Before Tax -5.47-3.27-1.573.930.68-7.37-13.24-2.28-1.940.13
Tax 0-0.04-0.010.200.17-0.03-0.01000
Profit After Tax -5.47-3.24-1.563.730.51-7.34-13.23-2.28-1.940.13
PAT Margin (%) -10.5%-5.0%-2.2%4.5%0.6%-3,344.5%-125.0%-7.8%-7.5%0.3%
Adjusted EPS (₹)-2.3-1.4-0.71.60.2-3.1-5.5-1.0-0.80.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 70.8164.4862.9265.9866.1958.8945.8143.6341.7441.90
Share Capital 24242424242424242424
Reserves 46.8140.4838.9241.9842.1934.8921.8119.6317.7417.90
Minority Interest0000000000
Debt35.3037.3835.4530.8631.7631.7432.2939.0239.6940.48
Long Term Debt4.90000000000
Short Term Debt30.4037.3835.4530.8631.7631.7432.2939.0239.6940.48
Trade Payables7.036.999.6012.3111.528.627.589.6212.1313.37
Others Liabilities 20.0425.2727.7132.6236.1136.8543.8437.8435.6136.28
Total Liabilities 133.18134.12135.68141.77145.58136.09129.52130.11129.16132.03

Fixed Assets

Gross Block9.9910.3210.4712.0812.1512.1512.2212.231414.18
Accumulated Depreciation6.997.277.688.208.799.299.699.9810.3710.72
Net Fixed Assets 33.052.793.883.372.862.542.263.623.46
CWIP 00.320.591.451.501.501.501.5000
Investments 13.0413.0310.7410.7410.7410.7410.7410.7410.7410.74
Inventories21.8021.5118.2019.8322.2522.1020.7916.7413.6312.08
Trade Receivables19.9521.9427.9729.6530.6321.9117.4823.4026.7530.41
Cash Equivalents 0.710.590.1611.180.970.240.080.120.09
Others Assets 74.6873.6875.2375.2275.9076.0176.2375.3974.3075.24
Total Assets 133.18134.12135.68141.77145.58136.09129.52130.11129.16132.03

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 2.87-4.131.408.06-0.49-0.19-2.77-8.710.14-0.44
PBT -5.47-3.27-1.5740.68-7.33-13.08-2.18-1.900.16
Adjustment 3.902.602.19-0.050.680.510.450.360.440.48
Changes in Working Capital 4.44-3.450.794.3-1.86.649.86-6.91.59-1.08
Tax Paid 000-0.19-0.0500000
Cash Flow From Investing Activity 0.22-0.661.85-3.37-1.0300.83-0.01-0.26-0.18
Capex 0.08-0.64-0.43-2.47-0.130-0.07-0.01-0.26-0.18
Net Investments 0-0.022.28-0.90-0.9000.90000
Others 0.1400-0000000
Cash Flow From Financing Activity -3.334.66-3.40-4.750.80-0.022.118.560.170.59
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0.46000000000
Interest Paid -3.62-2.31-1.47-0.16-0.09-0.01-0.06-0.07-0.04-0.13
Dividend Paid 0000000000
Others -0.176.97-1.93-4.590.90-0.022.178.640.210.72
Net Cash Flow -0.24-0.13-0.15-0.06-0.72-0.210.17-0.160.04-0.03

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-7.44-4.78-2.465.790.77-11.73-25.28-5.1-4.560.32
ROCE (%)-1.58-0.9-0.14.20.79-7.8-15.63-2.75-2.320.33
Asset Turnover Ratio0.770.991.151.311.2900.210.590.490.58
PAT to CFO Conversion(x)N/AN/AN/A2.16-0.96N/AN/AN/AN/A-3.38
Working Capital Days
Receivable Days6758595860025898145137
Inventory Days76604738420281908861
Payable Days80515463690362128180145

Ravi Kumar Distilleries Ltd Stock News

Ravi Kumar Distilleries Ltd FAQs

The current trading price of Ravi Kumar Distiller on 05-Dec-2025 16:59 is ₹25.29.
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 Ravi Kumar Distiller stood at ₹61.90.
The latest P/E ratio of Ravi Kumar Distiller as of 04-Dec-2025 is 520.1.
The latest P/B ratio of Ravi Kumar Distiller as of 04-Dec-2025 is 1.47.
The 52-week high of Ravi Kumar Distiller is ₹34.60 and the 52-week low is ₹21.74.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Ravi Kumar Distiller is ₹65.41 ( Cr.) .

About Ravi Kumar Distilleries Ltd

Ravi Kumar Distilleries was incorporated as 'Ravi Kumar Distilleries Limited' on October 11, 1993 under the Companies Act, 1956 vide Certificate of Incorporation issued by the Registrar of Companies, Tamil Nadu and received its Certificate for Commencement of Business on 4th day of December, 1998. The company is engaged in the business of manufacturing and trade of Indian Made Foreign Liquor (IMFL) under their own brand portfolio as well as under tie-up arrangements with other companies. The IMFL comprises of Whisky, Brandy, Rum, Gin & Vodka.

They started with initial capacity of 7,20,000 cases per annum and a bond capacity of 6300 cases of Excise Bonded warehouse. Presently, their plant is having an installed capacity of 14,25,000 cases per annum and 26,000 cases of Excise Bonded Warehouse. They are an ISO 9001: 2000 certified company since 2007. They currently operate through their manufacturing unit located at - R.S 89/4A, Katterikuppam Village, Mannadipet Commune, Puducherry. Their unit is equipped with State -of-art infrastructure facilities & technology, which encompasses all modern facilities for blending and bottling, can undertake the manufacturing of IMFL.

The company’s core competencies are there in house technical and formulation knowledge, skilled workforce and well-equipped manufacturing facilities, which enables them to manufacture a wide range of IMFL products, to meet diverse client requirements. The company is promoted by R.V. Ravikumar. The company entered into the Distillery Industry in the year 1999 by starting manufacture of IMFL products by means of setting up of their distillery unit which is located at R.S 89/4A, Katterikuppam Village, Mannadipet Commune, Puducherry with an installed capacity of 7,20,000 cases per annum with initial production running on two (2) semi auto lines.

They currently operate through same unit which is now having a installed capacity of 14,25,000 cases per annum with a State -of-art infrastructure and all modern facilities for blending and bottling. They are one of the major suppliers of IMFL products in regions of Union Territory of Puducherry and one of the top ten selling brands of IMFL 180 ML Pack. They have 30 different brands under their portfolio like namely Capricorn Super Brandy, Capricorn Super White Rum,Capricorn Super XXX Rum, Chevalier Brandy, Chevalier XXX Rum, Chevalier Whisky, Capricorn Super Vodka, Capricorn Super Gin, Konark Grape Brandy, 2 Barrels Blended Whisky etc. They have also approximately 65 brands under tie up arrangements.

 

Milestones:

  • 1993 - Incorporation of the Company.
  • 1999 - Established their manufacturing unit at Puducherry with initial capacity of 7,20,000 cases per annum and a bond capacity of 6300 cases of Excise Bonded warehouse with 2(two) semi- automatic lines.
  • 1999 - Strategic tie-up with Shashi Distilleries, Bangalore & Gemini Distilleries (Puducherry) for bottling of their premium brands.
  • 2000 - Launching of their first brand namely ‘Capricorn Super Brandy’.
  • 2000 - Strategic tie-up with Radico Khaitan for bottling of their premium brands.
  • 2001 - Launching of their medium segment brands namely 2 Barrels Grape Brandy.
  • 2001 - Tie-up with Kapitan Distillery, Hyderabad, Andhra Pradesh for production and marketing of own brands in Andhra Pradesh Market and also Tie-up with John Distilleries, Bangalore for producing their brands.
  • 2002 - They launched their medium segment brand namely Green Magic Brandy.
  • 2003 - Tie-up with United Distilleries, Kerala, for production of IMFL products of their own brands at their distillery.
  • 2003 - Expansion of capacity by installing one more semi-automatic and one automatic line unit and capacity enhanced to 8,00,000 cases per annum.
  • 2005 - They launched their new medium segment brand namely ‘Once more, Grape Brandy & 3 Jacs No. 1, Fine Brandy’.
  • 2005 - Increase in the raw material and packing material storage capacity from 16,000 Sq.ft to 32,000 Sq.ft
  • 2006 - Increase in Excise Bonded ware house capacity to 26,000 cases.
  • 2007 - Received ISO 9001: 2000 certificate from Ukas Quality Management.
  • 2008 - Increase in the capacity to 12,00,000 cases per annum, by adding one more production line and also installed a Reverse Osmosis Plant in the unit
  • 2009 - Increase in the capacity to 14,25,000 cases per annum.

 

Products:

1. Products manufactured under our own brand name:

Premium segment -

  • 2 BARRELS Napoleon Brandy
  • CAPRICORN Super Brandy
  • CAPRICORN Super Premium Whisky
  • CAPRICORN Super XXX Rum

Regular segment -

  • DUPLEIX Fine Whisky
  • Black Grape Doctor No.1 Brandy
  • FREEDOM Brandy
  • FREEDOM Whisky

Medium segment -

  • KONARAK Malt Whisky
  • KONARAK Classic Brandy
  • KONARAK XXX Rum
  • KONARAK Grape Brandy

Cheap segment -

  • CHEVALIER Brandy
  • CHEVALIER Deluxe Brandy
  • CHEVALIER XXX Rum
  • CHEVALIER Whisky

2. Products manufactured for others in their brand name:

  • 8 PM Rare Whisky
  • Special Appointment Premium Whisky
  • Contessa XXX Rum
  • Contessa Brandy
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.

×