Britannia Industries Ltd
NSE:BRITANNIA

Watchlist Manager
Britannia Industries Ltd Logo
Britannia Industries Ltd
NSE:BRITANNIA
Watchlist
Price: 4 907.1499 INR -2.76% Market Closed
Market Cap: 1.2T INR
Have any thoughts about
Britannia Industries Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

170.1B
+1%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+30%
5 Years
+52%
7 Years
+80%
10 Years
+138%
29.3B
+2%
Operating Income
Growth Rates:
1 Year
+6%
3 Years
+37%
5 Years
+87%
7 Years
+152%
10 Years
+420%
21.9B
+2%
Net Income
Growth Rates:
1 Year
-10%
3 Years
+28%
5 Years
+90%
7 Years
+148%
10 Years
+421%

Earnings Waterfall
Britannia Industries Ltd

Revenue
170.1B INR
Cost of Revenue
-95.7B INR
Gross Profit
74.4B INR
Operating Expenses
-45.1B INR
Operating Income
29.3B INR
Other Expenses
-7.4B INR
Net Income
21.9B INR

Income Statement
Britannia Industries Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
71 482
N/A
73 669
+3%
76 072
+3%
78 584
+3%
80 853
+3%
83 145
+3%
85 008
+2%
86 262
+1%
88 088
+2%
90 612
+3%
91 969
+1%
93 241
+1%
94 673
+2%
95 565
+1%
97 687
+2%
99 901
+2%
101 941
+2%
105 184
+3%
107 933
+3%
110 547
+2%
112 114
+1%
113 906
+2%
115 309
+1%
115 996
+1%
123 199
+6%
126 902
+3%
128 731
+1%
131 361
+2%
131 190
0%
133 073
+1%
137 167
+3%
141 363
+3%
144 339
+2%
152 061
+5%
158 279
+4%
163 006
+3%
166 103
+2%
166 636
+0%
167 231
+0%
167 693
+0%
170 089
+1%
Gross Profit
Cost of Revenue
(43 487)
(44 892)
(46 197)
(47 154)
(48 142)
(49 528)
(50 869)
(52 609)
(53 699)
(55 992)
(57 384)
(58 790)
(59 784)
(60 030)
(60 852)
(62 187)
(62 462)
(63 827)
(64 770)
(65 999)
(66 444)
(67 480)
(68 434)
(69 661)
(73 142)
(74 552)
(74 924)
(76 642)
(77 166)
(80 058)
(84 240)
(88 003)
(90 099)
(94 302)
(95 753)
(96 416)
(95 839)
(94 411)
(94 654)
(95 481)
(95 688)
Gross Profit
27 995
N/A
28 778
+3%
29 875
+4%
31 431
+5%
32 710
+4%
33 616
+3%
34 139
+2%
33 653
-1%
34 389
+2%
34 620
+1%
34 584
0%
34 451
0%
34 888
+1%
35 534
+2%
36 835
+4%
37 714
+2%
39 480
+5%
41 358
+5%
43 165
+4%
44 547
+3%
45 671
+3%
46 427
+2%
46 875
+1%
46 334
-1%
50 057
+8%
52 350
+5%
53 807
+3%
54 720
+2%
54 023
-1%
53 014
-2%
52 926
0%
53 360
+1%
54 239
+2%
57 758
+6%
62 525
+8%
66 589
+7%
70 264
+6%
72 225
+3%
72 577
+0%
72 212
-1%
74 401
+3%
Operating Income
Operating Expenses
(22 361)
(22 631)
(23 246)
(24 171)
(24 287)
(24 131)
(23 693)
(22 548)
(23 108)
(23 211)
(23 183)
(22 834)
(23 248)
(23 554)
(24 022)
(24 115)
(25 300)
(26 444)
(27 812)
(28 829)
(29 994)
(30 451)
(30 439)
(29 748)
(30 282)
(30 779)
(31 161)
(31 602)
(32 553)
(32 731)
(33 378)
(33 347)
(34 778)
(36 779)
(38 844)
(40 532)
(42 531)
(43 085)
(43 602)
(43 508)
(45 091)
Selling, General & Administrative
(13 216)
(13 170)
(13 401)
(20 557)
(11 849)
(9 301)
(6 511)
(18 855)
(3 467)
(3 520)
(3 503)
(18 780)
(3 585)
(3 775)
(3 829)
(19 593)
(4 176)
(4 186)
(4 420)
(23 329)
(4 538)
(4 694)
(4 740)
(23 911)
(5 031)
(5 140)
(5 242)
(25 416)
(5 298)
(5 489)
(5 450)
(27 000)
(5 499)
(5 589)
(6 092)
(32 968)
(6 997)
(6 970)
(7 173)
(34 292)
(7 223)
Depreciation & Amortization
(955)
(1 052)
(1 165)
(1 625)
(1 401)
(1 365)
(1 321)
(1 134)
(1 140)
(1 157)
(1 179)
(1 190)
(1 246)
(1 293)
(1 319)
(1 418)
(1 445)
(1 478)
(1 573)
(1 616)
(1 710)
(1 790)
(1 833)
(1 846)
(1 881)
(1 917)
(1 936)
(1 976)
(1 990)
(2 007)
(2 025)
(2 003)
(2 025)
(2 040)
(2 116)
(2 252)
(2 458)
(2 658)
(2 859)
(2 995)
(3 036)
Other Operating Expenses
(8 190)
(8 408)
(8 678)
(1 991)
(11 037)
(13 466)
(15 862)
(2 559)
(18 501)
(18 535)
(18 502)
(2 864)
(18 419)
(18 486)
(18 874)
(3 104)
(19 678)
(20 779)
(21 818)
(3 884)
(23 746)
(23 968)
(23 868)
(3 991)
(23 372)
(23 724)
(23 984)
(4 211)
(25 264)
(25 234)
(25 903)
(4 344)
(27 255)
(29 152)
(30 637)
(5 312)
(33 077)
(33 457)
(33 571)
(6 221)
(34 832)
Operating Income
5 635
N/A
6 148
+9%
6 631
+8%
7 259
+9%
8 425
+16%
9 486
+13%
10 446
+10%
11 105
+6%
11 281
+2%
11 409
+1%
11 402
0%
11 618
+2%
11 641
+0%
11 981
+3%
12 813
+7%
13 599
+6%
14 180
+4%
14 914
+5%
15 353
+3%
15 718
+2%
15 677
0%
15 976
+2%
16 435
+3%
16 587
+1%
19 774
+19%
21 570
+9%
22 646
+5%
23 117
+2%
21 471
-7%
20 284
-6%
19 549
-4%
20 013
+2%
19 462
-3%
20 980
+8%
23 682
+13%
26 057
+10%
27 733
+6%
29 140
+5%
28 974
-1%
28 704
-1%
29 310
+2%
Pre-Tax Income
Interest Income Expense
(50)
(51)
(46)
811
(36)
(40)
(42)
1 182
(57)
(57)
(56)
1 434
(50)
(48)
(61)
1 562
(92)
(104)
(116)
1 929
(178)
(314)
(512)
2 003
(919)
(1 055)
(1 139)
1 964
(1 186)
(1 276)
(1 339)
746
(1 526)
(1 680)
(1 666)
479
(1 717)
(1 721)
(1 678)
395
(1 467)
Non-Reccuring Items
0
1 582
1 461
(139)
1 461
(121)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(156)
(167)
(167)
(170)
(15)
(9)
(9)
(6)
(5)
0
(10)
(10)
(10)
(10)
3 756
3 756
3 756
3 756
(29)
(29)
(275)
Gain/Loss on Disposition of Assets
0
0
0
1 535
0
0
0
(92)
0
0
0
(17)
0
0
0
4
0
0
0
10
0
0
0
1
0
0
0
3
0
0
0
10
0
0
0
8
0
0
0
5
0
Total Other Income
412
555
705
30
904
1 050
1 169
10
1 400
1 482
1 556
6
1 482
1 578
1 548
16
1 731
1 663
1 904
22
2 320
2 562
2 614
23
3 057
3 110
3 284
58
2 798
2 597
2 322
25
2 178
2 176
2 133
28
2 143
2 135
2 132
61
2 159
Pre-Tax Income
5 996
N/A
8 233
+37%
8 751
+6%
9 496
+9%
10 754
+13%
10 375
-4%
11 574
+12%
12 205
+5%
12 626
+3%
12 835
+2%
12 902
+1%
13 040
+1%
13 072
+0%
13 512
+3%
14 301
+6%
15 182
+6%
15 821
+4%
16 474
+4%
17 142
+4%
17 679
+3%
17 662
0%
18 055
+2%
18 369
+2%
18 443
+0%
21 898
+19%
23 618
+8%
24 783
+5%
25 136
+1%
23 078
-8%
21 604
-6%
20 521
-5%
20 783
+1%
20 103
-3%
21 467
+7%
27 906
+30%
30 328
+9%
31 916
+5%
33 310
+4%
29 400
-12%
29 135
-1%
29 726
+2%
Net Income
Tax Provision
(1 797)
(2 310)
(2 459)
(2 611)
(3 070)
(3 182)
(3 646)
(3 961)
(4 126)
(4 206)
(4 176)
(4 197)
(4 259)
(4 429)
(4 786)
(5 142)
(5 362)
(5 595)
(5 899)
(6 125)
(6 204)
(5 600)
(5 215)
(4 507)
(5 021)
(5 816)
(6 154)
(6 630)
(6 129)
(5 789)
(5 540)
(5 624)
(5 456)
(5 732)
(6 539)
(7 165)
(7 555)
(7 991)
(7 847)
(7 793)
(7 889)
Income from Continuing Operations
4 198
5 923
6 292
6 885
7 684
7 193
7 928
8 244
8 500
8 629
8 726
8 843
8 813
9 083
9 516
10 040
10 460
10 880
11 244
11 555
11 460
12 457
13 155
13 936
16 877
17 802
18 629
18 506
16 949
15 815
14 981
15 160
14 647
15 735
21 367
23 163
24 361
25 320
21 552
21 342
21 837
Income to Minority Interest
(1)
3
1
1
1
(3)
(3)
0
(1)
(2)
(2)
(1)
(1)
0
(2)
3
4
3
10
37
59
75
97
90
97
111
114
133
128
123
112
88
80
83
63
55
59
43
50
56
43
Equity Earnings Affiliates
(3)
(3)
(3)
2
3
5
7
2
4
3
3
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
4 196
N/A
5 925
+41%
6 292
+6%
6 886
+9%
7 688
+12%
7 194
-6%
7 929
+10%
8 245
+4%
8 499
+3%
8 628
+2%
8 725
+1%
8 845
+1%
8 814
0%
9 085
+3%
9 516
+5%
10 042
+6%
10 465
+4%
10 884
+4%
11 255
+3%
11 591
+3%
11 519
-1%
12 531
+9%
13 250
+6%
14 026
+6%
16 973
+21%
17 912
+6%
18 744
+5%
18 639
-1%
17 078
-8%
15 939
-7%
15 093
-5%
15 248
+1%
14 727
-3%
15 818
+7%
21 430
+35%
23 218
+8%
24 419
+5%
25 362
+4%
21 602
-15%
21 398
-1%
21 879
+2%
EPS (Diluted)
17.48
N/A
24.68
+41%
26.21
+6%
28.71
+10%
32.16
+12%
29.97
-7%
33.03
+10%
34.36
+4%
35.71
+4%
35.95
+1%
36.35
+1%
36.85
+1%
36.72
0%
37.84
+3%
39.65
+5%
41.84
+6%
43.6
+4%
45.35
+4%
46.89
+3%
48.29
+3%
47.99
-1%
52.21
+9%
54.97
+5%
58.44
+6%
70.42
+20%
74.32
+6%
77.77
+5%
77.34
-1%
70.86
-8%
66.13
-7%
62.62
-5%
63.26
+1%
61.1
-3%
65.63
+7%
88.92
+35%
96.39
+8%
101.38
+5%
105.36
+4%
89.71
-15%
88.84
-1%
90.83
+2%

See Also

Summary
BRITANNIA intrinsic value, competitors valuation, and company profile.
DCF Valuation
BRITANNIA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BRITANNIA stock valuation using valuation multiples.
Wall Street Estimates
BRITANNIA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BRITANNIA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 198,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.