
Britannia Industries (BRITANNIA) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
45.3B
Gross Profit
17.8B
39.16%
Operating Income
6.8B
14.88%
Net Income
5.2B
11.47%
EPS (Diluted)
₹21.62
Balance Sheet Metrics
Total Assets
88.4B
Total Liabilities
44.6B
Shareholders Equity
43.8B
Debt to Equity
1.02
Cash Flow Metrics
Revenue & Profitability Trend
Britannia Industries Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 175.4B | 165.5B | 159.8B | 139.4B | 128.8B |
Cost of Goods Sold | 106.7B | 95.5B | 96.4B | 88.0B | 76.6B |
Gross Profit | 68.6B | 70.0B | 63.4B | 51.4B | 52.2B |
Gross Margin % | 39.1% | 42.3% | 39.7% | 36.9% | 40.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 12.6B | 14.3B | 13.8B | 11.0B | 11.2B |
Other Operating Expenses | 20.3B | 18.3B | 17.0B | 14.1B | 12.8B |
Total Operating Expenses | 32.8B | 32.5B | 30.8B | 25.2B | 24.0B |
Operating Income | 28.7B | 28.7B | 26.1B | 20.0B | 23.1B |
Operating Margin % | 16.4% | 17.3% | 16.3% | 14.3% | 17.9% |
Non-Operating Items | |||||
Interest Income | 1.3B | 1.8B | 1.6B | 1.8B | 2.3B |
Interest Expense | 1.4B | 1.6B | 1.7B | 1.4B | 1.1B |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 29.3B | 29.1B | 30.3B | 20.8B | 25.1B |
Income Tax | 7.5B | 7.8B | 7.2B | 5.6B | 6.6B |
Effective Tax Rate % | 25.6% | 26.7% | 23.6% | 27.1% | 26.4% |
Net Income | 21.8B | 21.3B | 23.2B | 15.2B | 18.5B |
Net Margin % | 12.4% | 12.9% | 14.5% | 10.9% | 14.4% |
Key Metrics | |||||
EBITDA | 33.2B | 33.5B | 30.1B | 23.9B | 27.5B |
EPS (Basic) | ₹90.45 | ₹88.84 | ₹96.39 | ₹63.31 | ₹77.43 |
EPS (Diluted) | ₹90.45 | ₹88.84 | ₹96.39 | ₹63.31 | ₹77.40 |
Basic Shares Outstanding | 240868296 | 240868296 | 240868296 | 240868296 | 240716747 |
Diluted Shares Outstanding | 240868296 | 240868296 | 240868296 | 240868296 | 240716747 |
Income Statement Trend
Britannia Industries Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.3B | 3.2B | 1.0B | 1.2B | 1.4B |
Short-term Investments | 12.4B | 17.7B | 18.5B | 8.6B | 14.3B |
Accounts Receivable | 4.5B | 3.9B | 3.3B | 3.3B | 2.6B |
Inventory | 12.4B | 11.8B | 11.9B | 13.7B | 10.9B |
Other Current Assets | 1.2B | 1.3B | 1.8B | 1.3B | -3.1M |
Total Current Assets | 39.1B | 48.5B | 47.5B | 39.8B | 44.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 27.3B | 26.0B | 24.7B | 15.8B | 16.3B |
Goodwill | 2.7B | 2.7B | 2.7B | 2.9B | 2.8B |
Intangible Assets | 66.9M | 109.0M | 142.4M | 156.0M | 85.4M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 8.2M | 586.8M | 485.6M | -12.2M | 2.2M |
Total Non-Current Assets | 49.2B | 42.2B | 46.1B | 35.5B | 35.9B |
Total Assets | 88.4B | 90.7B | 93.5B | 75.3B | 80.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 17.5B | 16.3B | 14.5B | 13.2B | 13.1B |
Short-term Debt | 5.3B | 11.5B | 14.4B | 17.6B | 13.6B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.9B | 1.7B | 12.2M | 1.3B | 823.2M |
Total Current Liabilities | 36.2B | 40.8B | 41.3B | 41.5B | 36.1B |
Non-Current Liabilities | |||||
Long-term Debt | 7.3B | 9.2B | 15.7B | 7.2B | 7.6B |
Deferred Tax Liabilities | 18.0M | 20.6M | 18.7M | 8.1M | 86.9M |
Other Non-Current Liabilities | - | - | - | 12.2M | - |
Total Non-Current Liabilities | 8.4B | 10.2B | 16.5B | 7.9B | 8.2B |
Total Liabilities | 44.6B | 51.1B | 57.9B | 49.4B | 44.2B |
Equity | |||||
Common Stock | 240.9M | 240.9M | 240.9M | 240.9M | 240.9M |
Retained Earnings | 40.4B | 36.3B | 32.3B | 20.9B | 21.9B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 43.8B | 39.7B | 35.6B | 25.9B | 35.8B |
Key Metrics | |||||
Total Debt | 12.6B | 20.7B | 30.1B | 24.8B | 21.2B |
Working Capital | 3.0B | 7.6B | 6.1B | -1.6B | 8.1B |
Balance Sheet Composition
Britannia Industries Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 29.4B | 29.2B | 30.3B | 20.8B | 25.1B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | 0 | 47.8M | 189.4M |
Working Capital Changes | -2.1B | -755.7M | 1.1B | -3.9B | -4.3B |
Operating Cash Flow | 27.3B | 28.3B | 31.5B | 16.5B | 19.7B |
Investing Activities | |||||
Capital Expenditures | -3.7B | -5.0B | -6.3B | -5.5B | -2.4B |
Acquisitions | - | 0 | 454.4M | 0 | - |
Investment Purchases | -9.5B | -1.9B | -14.7B | -206.8M | -12.0B |
Investment Sales | 9.2B | 7.7B | 4.4B | 10.7B | 16.7B |
Investing Cash Flow | -4.5B | 552.4M | -17.8B | 5.0B | 2.0B |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -17.7B | -17.3B | -13.6B | -24.8B | -28.2B |
Debt Issuance | 0 | 2.0B | 10.1B | 7.0B | 14.3B |
Debt Repayment | -8.5B | -1.1B | -7.9B | -9.8B | -9.6B |
Financing Cash Flow | -25.9B | -26.7B | -8.3B | -30.9B | -21.4B |
Free Cash Flow | 21.1B | 20.1B | 18.1B | 7.5B | 16.4B |
Net Change in Cash | -3.1B | 2.1B | 5.4B | -9.4B | 389.0M |
Cash Flow Trend
Britannia Industries Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
59.17
Forward P/E
66.20
Price to Book
29.79
Price to Sales
7.11
PEG Ratio
66.20
Profitability Ratios
Profit Margin
12.02%
Operating Margin
14.60%
Return on Equity
49.73%
Return on Assets
24.65%
Financial Health
Current Ratio
1.08
Debt to Equity
28.45
Beta
0.53
Per Share Data
EPS (TTM)
₹91.04
Book Value per Share
₹180.83
Revenue per Share
₹758.02
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
britannia | 1.3T | 59.17 | 29.79 | 49.73% | 12.02% | 28.45 |
Nestle India | 2.1T | 68.10 | 52.79 | 79.99% | 15.21% | 29.11 |
Tata Consumer | 1.0T | 78.14 | 5.20 | 5.98% | 7.33% | 11.19 |
Patanjali Foods | 648.3B | 49.72 | 5.68 | 12.06% | 3.81% | 6.93 |
Ador Welding | 326.0B | 28.38 | 3.46 | 13.01% | 1.73% | 20.56 |
Hatsun Agro Product | 198.8B | 69.93 | 11.58 | 16.23% | 3.18% | 149.66 |
Financial data is updated regularly. All figures are in the company's reporting currency.