SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Winsome Breweries Ltd (526471)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 526471 NSE: Breweries & Distilleries | Small Cap | Winsome Breweries Share Price

₹21.59 -0.92 (-4.09%)

As on 25-Jun'26 16:59

Winsome Breweries Ltd (526471)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 526471 NSE: Breweries & Distilleries | Small Cap | Winsome Breweries Share Price

₹21.59 -0.92 (-4.09%)

As on 25-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹60 Cr.
Current Price
₹21.6
52-Week Low / High
₹18 / 36
TTM EPS
₹-0.5
TTM Sales
₹0 Cr.
Book Value per Share
₹11.7
P/E Ratio
0.00
Lower than its 5-year historical median
Industry PE
57.8
Price to Book (P/B)
1.84
Higher than its 5-year historical median
Price to Sales (P/S)
0.00
Lower than its 5-year historical median
EV/EBITDA
64.23
Higher than its 5-year historical median
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
0.44%
Underperforms industry median
Return on Capital Employed (ROCE)
0.65%
Underperforms industry median
Return on Assets (ROA)
0.30%
Operating Profit Margin
-51.2%
Net Profit Margin
8.73%
Gross Profit Margin
70.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
24.64%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-73.68%
Asset Quality
Promoter Holding
44.97%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹5 Cr.
Equity
₹27.7 Cr.
Face Value
₹10
All Time Low / High
₹0.10 / 65.55

Winsome Breweries stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Winsome Breweries Ltd a good quality company?
Winsome Breweries Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Winsome Breweries Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Winsome Breweries Ltd vs industry peers?
Winsome Breweries Ltd revenue CAGR is -28.52%, compared to the industry median CAGR of 15.31%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Winsome Breweries Ltd?
Promoters hold 44.97% of the Winsome Breweries Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Winsome Breweries Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 9.8% based on the current price.

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

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 6.3%9%3.9%-3.6%-1.6%-5.1%-4.1%-2.3%1.6%0.7%-
Value Creation
Index
-0.6-0.4-0.7-1.3-1.1-1.4-1.3-1.2-0.9-1.0-

Growth Parameters

Sales 76.348.727.109.26.18.30.61.41.70
Sales YoY Gr.--36.2%-44.4%-100%NA-33.8%36.1%-92.5%122.6%24.6%-
Adj EPS 0.510.4-0.4-0.4-0.7-0.7-0.300.1-0.5
YoY Gr.-100%-65.7%-225.7%NANANANANA66.7%-
BVPS (₹) 12.113.814.21413.612.912.412.112.312.411.7
Adj Net
Profit
1.42.81-1.2-1.1-1.9-1.9-0.80.10.1-1
Cash Flow from Ops. 2.5-2.83.31.6-2.4-0.3-4.6-2.2-1-2.6-
Debt/CF from Ops. 3.2-3.836.1-4.1-33.1-1.8-4.1-9.6-3.6-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -34.4%-28.5%-40.8%24.6%
Adj EPS -22.7%NANA66.7%
BVPS0.2%-1.8%-0.1%0.5%
Share Price 11.4% 22.4% 28% -36.1%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
4.37.92.5-3.1-2.8-5.3-5.4-2.40.30.4-4.5
Op. Profit
Mgn %
0.2-5.4-31.10-76.3-184.4-65.2-312.8-80.4-51.2NAN
Net Profit
Mgn %
1.95.83.60-11.6-31.6-22.6-132.16.38-INF
Debt to
Equity
0.20.30.30.30.30.20.20.30.30.30
Working Cap
Days
16327744901,3332,1511,39816,2336,4824,9410
Cash Conv.
Cycle
-23-42-380-29-4-67-103-97-990

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales76.3248.6827.0509.226.108.300.621.381.72
Operating Expenses + 76.2051.3235.503.4516.3417.5613.712.552.502.60
Manufacturing Costs38.7124.7016.871.047.965.246.670.140.110.13
Material Costs15.9711.366.1102.241.901.55000
Employee Cost 5.915.274.331.202.852.571.620.740.730.58
Other Costs 15.619.998.191.213.297.853.881.661.661.89
Operating Profit 0.12-2.64-8.45-3.45-7.12-11.46-5.41-1.93-1.11-0.88
Operating Profit Margin (%) 0.2%-5.4%-31.3%--77.2%-187.0%-65.2%-312.0%-80.4%-51.2%
Other Income + 3.117.3111.052.527.7310.504.582.222.622.09
Exceptional Items 0000000000
Interest 0.120.180.280.220.160.100.03000.01
Depreciation 0.660.620.700.841.361.370.951.280.820.93
Profit Before Tax 2.453.861.61-1.99-0.91-2.43-1.81-10.690.27
Tax 1.040.930.44-1.02-0.08-0.63-0.42-0.190.120.12
Profit After Tax 1.412.931.17-0.97-0.83-1.81-1.40-0.810.570.15
PAT Margin (%) 1.9%6.0%4.3%--9.0%-29.7%-16.8%-131.0%41.1%8.7%
Adjusted EPS (₹)0.51.10.4-0.4-0.3-0.7-0.5-0.30.20.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Winsome Breweries - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

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

Equity and Liabilities

Shareholders Fund + 33.5238.1339.3138.6437.4935.7034.2633.4734.0434.19
Share Capital 27.6727.6727.6727.6727.6727.6727.6727.6727.6727.67
Reserves 5.8510.4611.6410.979.828.036.595.806.376.52
Debt +7.719.809.188.838.818.098.358.989.119.34
Long Term Debt7.712.721.991.280.520.010000
Short Term Debt07.087.197.558.298.088.358.989.119.34
Minority Interest0000000000
Trade Payables12.237.475.102.126.178.010.790.440.450.44
Others Liabilities 9.255.044.919.3812.599.118.968.805.846.74
Total Liabilities 62.7160.4558.5158.9865.0760.9152.3551.6949.4350.71

Fixed Assets

Net Fixed Assets +7.778.238.0211.5013.581211.3110.6610.099.58
Gross Block28.5529.6330.1234.3737.7037.5037.7738.3238.5738.87
Accumulated Depreciation20.7721.4022.1022.8724.1325.5026.4527.6728.4829.28
CWIP 1.630.860.871.31000000
Investments 15.0414.9618.4816.3313.7213.8310.4410.359.709.74
Inventories4.324.20003.233.110000
Trade Receivables0.110.02000.1700000
Cash Equivalents 0.170.510.420.080.160.801.295.146.038.48
Others Assets 33.6731.6730.7229.7634.2131.1729.3125.5423.6122.90
Total Assets 62.7160.4558.5158.9865.0760.9152.3551.6949.4350.71

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 2.48-2.763.281.58-2.39-0.26-4.60-2.21-0.95-2.58
PBT 2.453.861.61-1.99-0.91-2.43-1.81-10.690.27
Adjustment 0.122.08-0.260.40-0.93-0.05-0.45-0.77-1.87-0.83
Changes in Working Capital 0.34-7.873.193.46-0.382.31-2.31-0.440.23-2.02
Tax Paid -0.44-0.65-0.99-0.07-0.01-00000
Cash Flow From Investing Activity + -1.580.87-2.76-1.193.241.624.481.292.951.29
Capex -1.14-1.24-0.49-3.98-2.690.21-0.27-0.61-0.25-0.41
Net Investments -1.100.49-3.511.813.240.103.580.051.380.01
Others 0.661.621.240.992.681.311.171.851.821.69
Cash Flow From Financing Activity + -0.802.26-0.63-0.71-0.76-0.72-0.260.620.130.23
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 02.72-0.73-0.71-0.76-0.51-0.01000
Interest Paid -0.12000000000
Dividend Paid 0000000000
Others -0.68-0.460.1000-0.21-0.250.620.130.23
Net Cash Flow 0.100.36-0.12-0.320.090.64-0.37-0.302.12-1.06

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)4.298.183.02-2.48-2.19-4.94-3.99-2.391.690.44
ROCE (%)6.288.983.87-3.63-1.58-5.11-4.1-2.341.620.65
Asset Turnover Ratio1.330.790.4500.150.10.150.010.030.03
PAT to CFO Conversion(x)1.76-0.942.8N/AN/AN/AN/AN/A-1.67-17.2
Working Capital Days
Receivable Days0.500.50006.8000000
Inventory Days18.9031.9000127.70189.400000
Payable Days195.30316.40375.500675.101,362.601,038.10000

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Winsome Breweries Ltd FAQs

The current trading price of Winsome Breweries on 25-Jun-2026 16:59 is ₹21.59.

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 24-Jun-2026 the market cap of Winsome Breweries stood at ₹59.74 Cr

The latest P/E ratio of Winsome Breweries as of 24-Jun-2026 is 0.00.

The latest P/B ratio of Winsome Breweries as of 24-Jun-2026 is 1.84.

The 52-week high of Winsome Breweries is ₹35.80 and the 52-week low is ₹17.50.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Winsome Breweries is ₹0.00 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Winsome Breweries Ltd is a below average quality company.

The key valuation ratios of Winsome Breweries Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

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

About Winsome Breweries Ltd

Winsome Breweries was incorporated on June 18, 1992 under the Companies Act, 1956 with the Registrar of Companies, Delhi and Haryana at New Delhi. The certificate of commencement was obtained by the company on July 9, 1992.  The time lag between the incorporation and the setting up of the project has been on account of the time required by the company to change the site from Himachal Pradesh to Rajasthan, acquisition of land, conversion of land and tie-up of collaboration arrangements.  After entering into the collaboration agreement on May 7, 1993, the company has proceeded with implementation of its project.

Winsome Breweries is an Indo-German joint venture with Henninger Brau, Germany with financial participation through the latter`s associate concern, Holmswood.

The company engages in the manufacture and sale of beer, primarily in India. It manufactures and markets beer under the brand name `Henninger` in India, Bangladesh, Nepal and Sri Lanka.

During the year 1997-98, the company launched its two indigenous brands namely `German Thunder` and `Limo Lemon`. Besides its own brands, the company also brews and bottles `Haywards 2000`, `Haywards 5000`, and `Royal Challenge` brands of Shaw Wallace. The company`s plant is located in Alwar, Rajasthan.

Future Prospects:

Winsome Breweries is continuing its arrangement with United Breweries and has continuously increased its capacity utilization. In order to have maximum capacity utilisation, the company is also discussing the possibilities of tie-ups with several other foreign companies, as they consider the plant as one of the best in India.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: