Winsome Breweries Ltd (526471) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 526471 | NSE: | Breweries & Distilleries | Small Cap

Winsome Breweries Share Price

27.40 1.29 4.94%
as on 05-Dec'25 16:59

Winsome Breweries Ltd (526471) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 526471 | NSE: | Breweries & Distilleries | Small Cap

DeciZen - make an informed investing decision on Winsome Breweries

Based on:

M-Cap below 100cr DeciZen not available

Winsome Breweries stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
463.10
Market Cap:
72.2 Cr.
52-wk low:
25.9
52-wk high:
47.3

Is Winsome Breweries Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Winsome Breweries: 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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

Sales 76.348.727.109.26.18.30.61.41.71
Sales YoY Gr.--36.2%-44.4%-100%NA-33.8%36.1%-92.5%122.6%24.6%-
Adj EPS 0.510.4-0.4-0.4-0.7-0.7-0.300.10.1
YoY Gr.-100%-65.7%-225.7%NANANANANA66.7%-
BVPS (₹) 12.113.814.21413.612.912.412.112.312.412.5
Adj Net
Profit
1.42.81-1.2-1.1-1.9-1.9-0.80.10.10
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

CAGR Colour Code Guide

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 13.4% 44.7% 38.3% -40.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
4.37.92.5-3.1-2.8-5.3-5.4-2.40.30.40.5
Op. Profit
Mgn %
0.2-5.4-31.10-76.3-184.4-65.2-312.8-80.4-51.2-19.6
Net Profit
Mgn %
1.95.83.60-11.6-31.6-22.6-132.16.3826.8
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

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Winsome Breweries Ltd.

Standalone Consolidated
TTM EPS (₹) 0.1 -
TTM Sales (₹ Cr.) 0.6 -
BVPS (₹.) 12.5 -
Reserves (₹ Cr.) 7 -
P/BV 2.09 -
PE 463.10 -
From the Market
52 Week Low / High (₹) 25.85 / 47.30
All Time Low / High (₹) 0.10 / 65.55
Market Cap (₹ Cr.) 72.2
Equity (₹ Cr.) 27.7
Face Value (₹) 10
Industry PE 63.3

Management X-Ray of Winsome Breweries:

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 Winsome Breweries - 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 Winsome Breweries

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
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
Interest 0.120.180.280.220.160.100.03000.01
Depreciation 0.660.620.700.841.361.370.951.280.820.93
Exceptional Items 0000000000
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 (%) 1.8%6.0%4.3%--9.0%-29.6%-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%

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
Minority Interest0000000000
Debt7.719.809.188.838.818.098.358.989.119.34
Long Term Debt7.712.721.991.280.520.010000
Short Term Debt07.087.197.558.298.088.358.989.119.34
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

Gross Block28.5529.6330.1234.3737.7037.5037.7738.3238.5738.87
Accumulated Depreciation20.7721.4022.1022.8724.1325.5026.4527.6728.4829.28
Net Fixed Assets 7.778.238.0211.5013.581211.3110.6610.099.58
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

Finance 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 Days1000700000
Inventory Days1932001281890000
Payable Days19531637606751,3631,038000

Winsome Breweries Ltd Stock News

Winsome Breweries Ltd FAQs

The current trading price of Winsome Breweries on 05-Dec-2025 16:59 is ₹27.40.
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 Winsome Breweries stood at ₹72.24.
The latest P/E ratio of Winsome Breweries as of 04-Dec-2025 is 463.1.
The latest P/B ratio of Winsome Breweries as of 04-Dec-2025 is 2.09.
The 52-week high of Winsome Breweries is ₹47.30 and the 52-week low is ₹25.85.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Winsome Breweries is ₹0.62 ( Cr.) .

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

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×