GM Breweries Peer Comparison

NSE: GMBREW | BSE: 507488

₹891.70

₹-1.60 (-0.18%)

As on 27-Aug-2026IST

Market cap

₹2,040 Cr

Revenue (TTM)

₹3,141 Cr

P/E Ratio

12.1

P/B Ratio

1.8

Div. Yield

1 %

Edit

	GM Breweries	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Market cap (₹ Cr)	2,040	17,015	13,769	6,452	2,868
Revenue (₹ Cr)	3,141	7,604	6,711	1,177	3,813
Net Profit (₹ Cr)	168.71	209.71	-36.56	140.24	102.50
Net Margin (%)	5.32	2.75	-0.54	11.82	2.68
RoE (%)	16.36	13.86	9.01	16.47	9.47
Price to Earnings	12.09	77.00	--	45.91	28.52
Price-To-Book	1.83	9.99	4.57	7.00	2.18

Income Statement (₹ Cr)

	GM Breweries	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Operating Revenue	1,735.48	3,922.78	1,434.15	818.13	2,710.24
Total Income	1,781.24	3,948.77	1,451.72	824.68	2,723.01
Total Expenditure	1,570.29	3,380.40	1,179.27	635.12	2,451.53
EBITDA	165.19	542.38	254.89	183.01	258.71
Depreciation	5.19	79.16	30.51	19.47	91.74
EBIT	160.00	463.22	224.38	163.54	166.97
Interest	0.32	135.19	12.16	27.88	58.52
Other Income	45.76	25.99	17.57	6.55	12.77
Exceptional Items	--	-2.85	--	0.00	--
Profit before Tax	205.44	351.17	229.78	142.20	118.97
Provision for Tax	48.61	131.05	-0.01	39.50	27.91
Profit after Tax	156.83	220.12	229.79	102.70	91.05

	GM Breweries	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Shareholder's Funds	1,078.26	1,662.67	882.25	680.09	1,091.37
Minority Interest	--	23.06	--	--	-2.13
Non-Current Liabilities	1.13	338.37	65.33	166.23	358.31
Current Liabilities	146.03	2,283.82	265.25	314.96	827.46
Total Liabilities	1,225.42	4,325.03	1,212.83	1,161.28	2,275.01

	GM Breweries	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Non-Current Assets	1,028.01	1,273.93	467.59	592.85	1,442.70
Current Assets	197.41	3,033.99	745.23	568.44	832.31
Total Assets	1,225.42	4,325.03	1,212.83	1,161.28	2,275.01
Total Debt*	0.00	1,145.78	42.43	308.17	515.08
Net Current Assets	51.38	750.17	479.99	253.47	4.85
Contingent Liabilities	--	235.26	101.84	--	29.28

	GM Breweries	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Cash From Operating Activities	-95.62	361.96	178.42	-27.07	267.80
Cash Flow from Investing Activities	113.89	-331.08	-76.93	-269.55	-185.01
Cash from Financing Activities	-17.45	9.94	-94.41	291.75	-87.56
Net Cash Inflow / Outflow	0.82	40.82	7.09	-4.86	-4.77

	GM Breweries	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
ROCE (%)	20.40	18.53	28.50	22.68	11.34
ROE (%)	15.55	13.75	30.27	20.17	8.79
ROA (%)	13.50	5.52	20.46	10.77	4.15
EBIT Margin (%)	12.15	14.49	19.00	23.17	10.02
Net Margin (%)	8.80	5.57	15.83	12.45	3.34
Cash Profit Margin (%)	5.44	3.95	8.14	13.79	5.01

	GM Breweries	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Revenue Growth (%)	18.79	11.45	2.88	4.96	6.82
EBIT Growth (%)	27.29	25.76	36.51	25.60	68.03
Net Profit Growth (%)	21.54	12.97	66.50	-6.95	315.31
EPS Growth (%)	21.54	17.17	65.58	-6.76	290.92
Book Value Growth (%)	14.88	7.49	35.09	99.76	10.19

	GM Breweries	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Price / Earnings	14.33	49.57	20.03	52.07	25.34
Price / Book Value	2.08	6.82	5.27	7.85	2.14
Dividend Yield (%)	0.92	1.33	0.42	0.00	0.82
EV/EBITDA	10.60	21.64	16.65	29.49	10.21
Market Cap (₹ Cr)	2,247.27	11,318.39	4,597.90	5,328.78	2,326.20

	GM Breweries	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Debt to Equity	0.00	0.69	0.05	0.45	0.47
Short term debt to equity ratio	--	0.49	--	0.22	0.26
Current Ratio	1.35	1.33	2.81	1.80	1.01
Quick Ratio	1.46	1.00	2.19	0.84	0.66
Interest Coverage	650.71	3.60	19.89	6.10	3.03

	GM Breweries	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Debtors to sales (%)	0.13	45.93	28.62	16.73	11.86
Asset Turnover	2.56	1.90	2.85	0.93	1.66
Receivable days	0.30	85.54	47.29	56.30	32.23
Inventory Days	4.11	31.85	15.18	102.81	24.79
Payable days	19.32	98.36	155.36	91.36	58.53
Cash Conversion Cycle	-14.91	19.03	-92.89	67.75	-1.51

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.