Radico Khaitan Peer Comparison
NSE: RADICO | BSE: 532497
₹4,289.10
As on 05-Oct-2026IST
Market cap
₹57,347 Cr
Revenue (TTM)
₹21,531 Cr
P/E Ratio
81.5
P/B Ratio
16.2
Div. Yield
0.2 %
| Radico Khaitan | United Spirits | Allied Blenders And Distillers | Tilaknagar Ind | Piccadily Agro | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
57,347 | 99,651 | 19,499 | 13,420 | 5,806 |
Revenue (₹ Cr) |
21,531 | 28,118 | 7,604 | 6,711 | 1,177 |
Net Profit (₹ Cr) |
691.64 | 1,885.00 | 209.71 | -36.56 | 140.24 |
Net Margin (%) |
3.21 | 5.90 | 2.75 | -0.54 | 11.82 |
RoE (%) |
22.59 | 21.49 | 13.86 | 9.01 | 16.47 |
Price to Earnings |
81.51 | 52.89 | 88.24 | -- | 41.31 |
Price-To-Book |
16.24 | 10.84 | 11.44 | 4.57 | 6.30 |
Income Statement (₹ Cr)
| Radico Khaitan | United Spirits | Allied Blenders And Distillers | Tilaknagar Ind | Piccadily Agro | |
|---|---|---|---|---|---|
|
Operating Revenue
|
21,530.56 | 28,118.00 | 7,604.13 | 6,711.15 | 1,176.57 |
|
Total Income
|
21,543.12 | 28,618.00 | 7,627.67 | 6,737.51 | 1,186.75 |
|
Total Expenditure
|
20,392.32 | 25,837.00 | 7,058.41 | 6,217.45 | 937.38 |
|
EBITDA
|
1,138.24 | 2,281.00 | 545.72 | 493.70 | 239.19 |
|
Depreciation
|
158.00 | 293.00 | 86.40 | 117.92 | 28.12 |
|
EBIT
|
980.24 | 1,988.00 | 459.32 | 375.78 | 211.07 |
|
Interest
|
59.75 | 139.00 | 136.64 | 176.61 | 27.74 |
|
Other Income
|
12.56 | 500.00 | 23.54 | 26.36 | 10.19 |
|
Exceptional Items
|
-9.56 | -161.00 | -2.85 | -262.09 | 0.04 |
|
Profit before Tax
|
923.49 | 2,188.00 | 343.37 | -36.56 | 193.55 |
|
Provision for Tax
|
231.85 | 500.00 | 133.66 | 0.00 | 53.32 |
|
Profit after Tax
|
691.64 | 1,688.00 | 209.71 | -36.56 | 140.24 |
Liabilities (₹ Cr)
| Radico Khaitan | United Spirits | Allied Blenders And Distillers | Tilaknagar Ind | Piccadily Agro | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
3,315.73 | 8,953.00 | 1,662.67 | 2,981.71 | 901.03 |
|
Minority Interest
|
0.00 | 0.00 | 11.28 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
305.88 | 367.00 | 287.53 | 2,300.95 | 184.21 |
|
Current Liabilities
|
1,349.92 | 5,145.00 | 2,180.44 | 877.42 | 553.95 |
|
Total Liabilities
|
4,971.53 | 15,036.00 | 4,325.03 | 6,160.07 | 1,650.29 |
Assets (₹ Cr)
| Radico Khaitan | United Spirits | Allied Blenders And Distillers | Tilaknagar Ind | Piccadily Agro | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
2,225.71 | 1,396.00 | 900.07 | 3,858.88 | 723.28 |
|
Current Assets
|
2,593.43 | 10,563.00 | 2,930.61 | 2,190.43 | 901.68 |
|
Total Assets
|
4,971.53 | 15,036.00 | 4,325.03 | 6,160.07 | 1,650.29 |
|
Total Debt*
|
632.19 | 6.00 | 1,145.78 | 2,294.92 | 530.62 |
|
Net Current Assets
|
1,243.51 | 5,418.00 | 750.17 | 1,313.02 | 347.73 |
|
Contingent Liabilities
|
159.75 | 820.00 | 235.26 | 206.09 | 0.28 |
Cashflow (₹ Cr)
| Radico Khaitan | United Spirits | Allied Blenders And Distillers | Tilaknagar Ind | Piccadily Agro | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
742.64 | 1,459.00 | 361.96 | -444.59 | 118.08 |
|
Cash Flow from Investing Activities
|
-266.39 | -428.00 | -331.08 | -3,570.21 | -163.25 |
|
Cash from Financing Activities
|
-446.16 | -1,450.00 | 9.94 | 4,217.26 | 50.45 |
|
Net Cash Inflow / Outflow
|
30.09 | -419.00 | 40.82 | 202.46 | 5.29 |
Ratios
Profitability Ratios
| Radico Khaitan | United Spirits | Allied Blenders And Distillers | Tilaknagar Ind | Piccadily Agro | |
|---|---|---|---|---|---|
|
ROCE (%)
|
22.64 | 27.86 | 18.53 | 4.31 | 18.01 |
|
ROE (%)
|
22.59 | 21.49 | 13.86 | 9.01 | 16.47 |
|
ROA (%)
|
14.39 | 12.18 | 5.46 | -0.99 | 10.08 |
|
EBIT Margin (%)
|
4.55 | 7.07 | 6.04 | 5.60 | 17.94 |
|
Net Margin (%)
|
3.21 | 5.90 | 2.75 | -0.54 | 11.82 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Radico Khaitan | United Spirits | Allied Blenders And Distillers | Tilaknagar Ind | Piccadily Agro | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
18.65 | 5.01 | -5.92 | 101.16 | 29.74 |
|
EBIT Growth (%)
|
59.84 | 15.58 | 12.69 | 39.62 | 21.85 |
|
Net Profit Growth (%)
|
73.54 | 20.31 | -12.43 | -113.14 | 30.75 |
|
EPS Growth (%)
|
75.79 | 28.72 | -7.08 | -34.17 | 25.07 |
|
Book Value Growth (%)
|
20.46 | 10.48 | 7.49 | 232.96 | 32.64 |
Valuation Ratios
| Radico Khaitan | United Spirits | Allied Blenders And Distillers | Tilaknagar Ind | Piccadily Agro | |
|---|---|---|---|---|---|
|
Price / Earnings
|
80.41 | 52.18 | 85.13 | 57.32 | 40.74 |
|
Price / Book Value
|
16.19 | 10.59 | 11.15 | 4.57 | 6.21 |
|
Dividend Yield (%)
|
0.21 | 1.27 | 0.79 | 0.18 | 0.17 |
|
EV/EBITDA
|
50.72 | 41.30 | 36.62 | 31.13 | 25.53 |
|
Market Cap (₹ Cr)
|
35,210.45 | 88,381.06 | 11,318.39 | 10,284.68 | 5,103.58 |
Solvency Ratios
| Radico Khaitan | United Spirits | Allied Blenders And Distillers | Tilaknagar Ind | Piccadily Agro | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.01 | 0.00 | 0.16 | 0.68 | 0.16 |
|
Short term debt to equity ratio
|
0.15 | 0.00 | 0.49 | -- | 0.39 |
|
Current Ratio
|
1.92 | 2.05 | 1.34 | 2.50 | 1.63 |
|
Quick Ratio
|
1.06 | 1.53 | 1.00 | 2.04 | 0.89 |
|
Interest Coverage
|
16.46 | 16.74 | 3.51 | 0.79 | 7.98 |
Operating Efficiency Ratios
| Radico Khaitan | United Spirits | Allied Blenders And Distillers | Tilaknagar Ind | Piccadily Agro | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.52 | 12.84 | 23.69 | 18.95 | 20.64 |
|
Asset Turnover
|
4.48 | 2.03 | 1.98 | 1.82 | 0.85 |
|
Receivable days
|
20.23 | 46.05 | 85.54 | 58.51 | 61.05 |
|
Inventory Days
|
19.13 | 32.63 | 31.85 | 19.72 | 114.69 |
|
Payable days
|
59.42 | 186.70 | 98.36 | 192.23 | 63.90 |
|
Cash Conversion Cycle
|
-20.07 | -108.02 | 19.03 | -114.00 | 111.84 |