United Breweries (Holdings) Peer Comparison
NSE: UBHOLDINGS | BSE: 507458
₹11.00
As on 19-Mar-2018IST
Market cap
₹72 Cr
Revenue (TTM)
₹419 Cr
P/E Ratio
6.9
P/B Ratio
-0.3
Div. Yield
0 %
| United Breweries (Holdings) | Winsome Breweries | United Breweries | Allied Blenders And Distillers | Tilaknagar Ind | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
72 | 55 | 35,295 | 17,036 | 14,048 |
Revenue (₹ Cr) |
419 | 1 | 18,002 | 7,604 | 6,711 |
Net Profit (₹ Cr) |
10.45 | -1.71 | 395.64 | 209.71 | -36.56 |
Net Margin (%) |
2.29 | -55.44 | 2.19 | 2.75 | -0.54 |
RoE (%) |
-- | -5.11 | 7.72 | 13.86 | 9.01 |
Price to Earnings |
6.89 | -- | 89.21 | 77.09 | -- |
Price-To-Book |
-0.31 | 1.71 | 7.54 | 10.00 | 4.66 |
Income Statement (₹ Cr)
| United Breweries (Holdings) | Winsome Breweries | United Breweries | Allied Blenders And Distillers | Tilaknagar Ind | |
|---|---|---|---|---|---|
|
Operating Revenue
|
605.31 | 76.32 | 4,833.14 | 1,793.81 | 457.78 |
|
Total Income
|
667.26 | 79.43 | 4,919.54 | 1,804.23 | 461.06 |
|
Total Expenditure
|
648.13 | 76.20 | 4,140.19 | 1,605.07 | 580.36 |
|
EBITDA
|
-42.82 | 0.12 | 692.95 | 188.74 | -122.58 |
|
Depreciation
|
24.22 | 0.66 | 243.63 | 20.33 | 38.55 |
|
EBIT
|
-67.04 | -0.54 | 449.32 | 168.41 | -161.13 |
|
Interest
|
96.36 | 0.12 | 81.07 | 84.05 | 125.03 |
|
Other Income
|
61.95 | 3.11 | 86.40 | 10.42 | 3.27 |
|
Exceptional Items
|
127.98 | -- | -- | -13.45 | -- |
|
Profit before Tax
|
26.53 | 2.45 | 454.65 | 81.33 | -282.89 |
|
Provision for Tax
|
29.25 | 1.04 | 155.98 | 29.73 | -1.14 |
|
Profit after Tax
|
-2.72 | 1.41 | 298.67 | 51.60 | -281.74 |
Liabilities (₹ Cr)
| United Breweries (Holdings) | Winsome Breweries | United Breweries | Allied Blenders And Distillers | Tilaknagar Ind | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
214.23 | 33.52 | 2,147.12 | 269.45 | 255.77 |
|
Minority Interest
|
9.20 | -- | 2.53 | -- | -- |
|
Non-Current Liabilities
|
562.08 | 9.12 | 329.83 | 288.93 | 342.77 |
|
Current Liabilities
|
2,861.68 | 20.08 | 1,886.41 | 892.55 | 929.46 |
|
Total Liabilities
|
3,647.18 | 62.71 | 4,365.89 | 1,461.46 | 1,528.00 |
Assets (₹ Cr)
| United Breweries (Holdings) | Winsome Breweries | United Breweries | Allied Blenders And Distillers | Tilaknagar Ind | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1,381.30 | 24.70 | 2,185.24 | 437.44 | 773.74 |
|
Current Assets
|
2,265.89 | 38.01 | 2,180.65 | 1,013.49 | 754.26 |
|
Total Assets
|
3,647.18 | 62.71 | 4,365.89 | 1,461.46 | 1,528.00 |
|
Total Debt*
|
1,975.43 | 8.03 | 806.21 | 765.15 | 884.88 |
|
Net Current Assets
|
-595.79 | 17.93 | 294.24 | 120.94 | -175.20 |
|
Contingent Liabilities
|
9,018.96 | 2.81 | 736.96 | 10.88 | 81.26 |
Cashflow (₹ Cr)
| United Breweries (Holdings) | Winsome Breweries | United Breweries | Allied Blenders And Distillers | Tilaknagar Ind | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
159.38 | 2.48 | 539.21 | -112.24 | 13.42 |
|
Cash Flow from Investing Activities
|
169.53 | -1.58 | -245.24 | -164.40 | -3.44 |
|
Cash from Financing Activities
|
-286.96 | -0.80 | -296.83 | 287.71 | -27.06 |
|
Net Cash Inflow / Outflow
|
41.95 | 0.10 | -2.86 | 11.06 | -17.09 |
Ratios
Profitability Ratios
| United Breweries (Holdings) | Winsome Breweries | United Breweries | Allied Blenders And Distillers | Tilaknagar Ind | |
|---|---|---|---|---|---|
|
ROCE (%)
|
7.64 | 6.28 | 19.00 | 19.99 | -13.27 |
|
ROE (%)
|
0.00 | 4.29 | 14.94 | 24.80 | -85.92 |
|
ROA (%)
|
-0.07 | 2.46 | 7.24 | 4.38 | -17.37 |
|
EBIT Margin (%)
|
3.16 | 4.23 | 16.13 | 11.10 | -26.06 |
|
Net Margin (%)
|
-0.41 | 1.77 | 6.07 | 2.86 | -61.11 |
|
Cash Profit Margin (%)
|
3.55 | 2.71 | 5.62 | 2.39 | -25.22 |
Growth Ratios
| United Breweries (Holdings) | Winsome Breweries | United Breweries | Allied Blenders And Distillers | Tilaknagar Ind | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-3.01 | 4.26 | 3.09 | 27.07 | -38.82 |
|
EBIT Growth (%)
|
101.17 | 29.71 | 18.20 | 20.22 | -222.62 |
|
Net Profit Growth (%)
|
-108.99 | -8.88 | 14.78 | 17.61 | -601.50 |
|
EPS Growth (%)
|
-110.19 | -8.88 | 15.79 | -40.11 | -601.57 |
|
Book Value Growth (%)
|
4.53 | 4.39 | 16.02 | 29.06 | -60.10 |
Valuation Ratios
| United Breweries (Holdings) | Winsome Breweries | United Breweries | Allied Blenders And Distillers | Tilaknagar Ind | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 14.68 | 73.04 | 0.00 | 0.00 |
|
Price / Book Value
|
-0.21 | 0.62 | 10.15 | 0.00 | 1.08 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.14 | -- | 0.00 |
|
EV/EBITDA
|
94.58 | 8.83 | 28.97 | 3.92 | -9.03 |
|
Market Cap (₹ Cr)
|
133.30 | 20.67 | 21,786.56 | 0.00 | 202.73 |
Solvency Ratios
| United Breweries (Holdings) | Winsome Breweries | United Breweries | Allied Blenders And Distillers | Tilaknagar Ind | |
|---|---|---|---|---|---|
|
Debt to Equity
|
-3.08 | 0.24 | 0.38 | 2.84 | 4.73 |
|
Short term debt to equity ratio
|
1.51 | -- | 0.10 | 1.74 | 2.43 |
|
Current Ratio
|
0.79 | 1.89 | 1.16 | 1.14 | 0.81 |
|
Quick Ratio
|
0.78 | 1.68 | 0.79 | 1.04 | 0.70 |
|
Interest Coverage
|
1.28 | 21.79 | 6.61 | 1.97 | -1.26 |
Operating Efficiency Ratios
| United Breweries (Holdings) | Winsome Breweries | United Breweries | Allied Blenders And Distillers | Tilaknagar Ind | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
23.15 | 0.14 | 23.15 | 14.94 | 25.06 |
|
Asset Turnover
|
0.16 | 1.33 | 2.34 | 2.55 | 0.59 |
|
Receivable days
|
71.89 | 0.50 | 39.43 | 26.10 | 49.82 |
|
Inventory Days
|
19.56 | 18.90 | 23.61 | 7.65 | 43.13 |
|
Payable days
|
178.08 | 42.05 | 181.74 | 81.42 | 410.23 |
|
Cash Conversion Cycle
|
-86.63 | -22.65 | -118.70 | -47.67 | -317.27 |