United Spirits LtdBreweries and DistilleriesINE854D01024Consolidated₹1419.30+38.40 (+2.78%)
Valuation
Market Cap₹1.03L Cr
TTM PE53.70x
Forward PE51.80x
PEG-28.87
Book Value₹124.59
P/B11.39x
TTM EPS₹26.43
Fwd EPS₹27.40
TTM Revenue₹27.93K Cr
TTM PAT₹1.85K Cr
TTM EBITDA₹2.26K Cr
TTM EBIT₹1.96K Cr
Last Qtr PAT₹428.00 Cr
Last Qtr EBITDA₹643.00 Cr
Last Qtr EBIT₹567.00 Cr
Profitability
ROE20.38%
ROCE24.48%
TTM NPM6.61%
TTM EBITDA %8.11%
Curr OPM6.05%
Last OPM7.47%
Curr NPM—
Last NPM—
Curr EPS₹6.03
Last EPS₹6.52
Balance sheet
Equity₹145.00 Cr
Reserve₹8.92K Cr
Total Debt₹430.00 Cr
D/E0.05x
Interest %5.61%
Curr Interest₹24.00 Cr
Price / range
Close₹1419.30
vs 52W High—
vs 52W Low—
MA50—
MA200—
Returns
1D+2.78%
1W+15.63%
1M+6.31%
3M-6.93%
6M+7.38%
1Y-2.18%
2Y-1.19%
3Y+32.51%
5Y+45.39%
Diwali+1.04%
Sector peers — Breweries and Distilleries
CompanyCloseMkt CapTTM P/EROE
UNITDSPR1419.30₹1.03L Cr53.7020.38%
RADICO4396.50₹58.87K Cr73.9321.70%
UBL1204.50₹31.85K Cr65.7510.61%
ABDL697.50₹19.51K Cr85.4813.15%
TI473.60₹11.71K Cr-261.66-1.16%
GLOBUSSPR669.10₹1.94K Cr21.087.05%
GMBREW829.80₹1.90K Cr12.0913.79%
SDBL73.83₹1.53K Cr-50.22-4.03%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Standalone

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue7,001-2.7%6,1136,8387,9287,19227,781
Other Income6422229514476576
Total Income7,065-2.8%6,3357,1338,0727,26828,357
Interest2430691921158
Expenditure-6,456+2.3%-5,781-6,387-7,408-6,606-25,926
PBDT000000
EBITDA643-4.3%4325916186722,296
Depreciation-74-70-71-79-65-283
EBIT569-6.3%3625205396072,013
PBT620-1.9%4737066546322,340
Tax-158-82-135-125-160-510
Equity1451451451450145
OPM8.787.479.908.108.798.25
Net Profit462-2.1%3915715294721,830
NPM6.546.178.016.556.566.45
EPS6.35-2.2%5.387.857.276.4925.16

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 6 years
MetricFY 25-26FY 24-25FY 23-24FY 22-23FY 21-22FY 20-21
Revenue27,781+3.7%26,780+5.5%25,389-7.9%27,577.50-10.3%30,731.10+13.1%27,176.40
Other Income57642633574.2041.5047.80
Total Income28,357+4.2%27,206+5.8%25,724-7.0%27,651.70-10.1%30,772.60+13.0%27,224.20
Expenditure-25,926-3.4%-25,085-4.4%-24,021+9.5%-26,533.30+10.2%-29,539.50-11.0%-26,603.80
Interest-158-89-76-103.90-64.90-165.80
PBDT000000
EBITDA2,296+11.6%2,058+20.5%1,708+20.4%1,418.70-6.1%1,510.70+53.0%987.70
Depreciation-283-274-264-270.60-254.20-249.30
EBIT2,013+12.8%1,784+23.5%1,444+25.8%1,148.10-8.6%1,256.50+70.2%738.40
PBT2,340+13.8%2,056+21.9%1,686+30.8%1,289.30+25.9%1,024+118.3%469
Tax-510-498-374-237.60-254.20-158.70
Equity1451450000
OPM (%)8.257.567.005.003.002.00
Net Profit1,830+17.5%1,558+18.8%1,312+24.8%1,051.70+36.6%769.80+148.1%310.30
NPM (%)6.455.735.004.003.001.00
EPS (Rs)25.16+17.5%21.42+18.7%18.04+24.8%14.46+36.5%10.59+148.0%4.27
CEPS25.1621.4218.0414.4610.594.27

Consolidated

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue7,014-2.6%6,1226,8557,9427,19927,816
Other Income65732955181478
Total Income7,079-2.8%6,1957,1507,9937,28028,294
Interest2430691921158
Expenditure-6,471+2.3%-5,795-6,407-7,442-6,625-25,977
PBDT000000
EBITDA643-2.6%4295935996602,286
Depreciation-76-72-76-80-65-289
EBIT567-4.7%3575175195951,997
PBT619-1.0%3197035416252,226
Tax-158-82-135-123-160-510
Equity1451451451450145
OPM8.745.159.836.778.597.87
Net Profit428-7.8%462.50539417.704641,838
NPM6.057.477.545.236.376.50
EPS6.03-7.7%6.5285.886.5325.89

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 6 years
MetricFY 25-26FY 24-25FY 23-24FY 21-22FY 20-21FY 19-20
Revenue27,816+2.0%27,276+4.8%26,01831,061.80+13.3%27,418.50-4.9%28,823.70
Other Income47833622535.5039.6022
Total Income28,294+2.5%27,612+5.2%26,24331,097.30+13.3%27,458.10-4.8%28,845.70
Expenditure-25,977-2.3%-25,405-4.3%-24,368-29,845.50-11.1%-26,852.50+3.2%-27,748.70
Interest-158-89-76-88-187.60-212
PBDT000000
EBITDA2,286+1.9%2,243+12.1%2,0011,608.10+52.8%1,052.70-33.0%1,572.30
Depreciation-289-283-275-303.80-299.10-285.30
EBIT1,997+1.9%1,960+13.6%1,7261,304.30+73.1%753.60-41.4%1,287
PBT2,226+3.9%2,142+15.3%1,8581,086.60+100.7%541.30-53.5%1,163.60
Tax-510-553-449-276-177.90-539.70
Equity1451450000
OPM (%)7.877.767.083.491.974.03
Net Profit1,838+16.2%1,582+12.4%1,408810.60+123.9%362.10-41.7%620.60
NPM (%)6.505.735.372.611.322.15
EPS (Rs)25.89+16.2%22.28+12.4%19.8311.68+115.9%5.41-41.8%9.29
CEPS25.8922.2819.8311.685.419.29

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

6
YearTypeAmountEx-Date
2026Final Dividend1108 Jul 2026
2026Interim Dividend627 Jan 2026
2025Final Dividend801 Aug 2025
2026Interim Dividend403 Apr 2025
2024Final Dividend512 Jul 2024
2024Interim Dividend417 Nov 2023

Bonus

0

No bonus history.

Split

1
YearRatioEx-Date
2018Rs.10/- to Rs.2/-15 Jun 2018
Loading company dashboard...
Fetching ratios, charts, and peers