Radico Khaitan Ltd
NSE:RADICO

Watchlist Manager
Radico Khaitan Ltd Logo
Radico Khaitan Ltd
NSE:RADICO
Watchlist
Price: 2 447.2 INR -1.67%
Market Cap: 327.4B INR
Have any thoughts about
Radico Khaitan Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

159.2B
+1%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+33%
5 Years
+83%
7 Years
-
10 Years
+979%
4.5B
+8%
Operating Income
Growth Rates:
1 Year
+35%
3 Years
+20%
5 Years
+45%
7 Years
-
10 Years
+202%
2.9B
+6%
Net Income
Growth Rates:
1 Year
+21%
3 Years
-2%
5 Years
+25%
7 Years
-
10 Years
+356%

Earnings Waterfall
Radico Khaitan Ltd

Revenue
159.2B INR
Cost of Revenue
-140.3B INR
Gross Profit
18.9B INR
Operating Expenses
-14.4B INR
Operating Income
4.5B INR
Other Expenses
-1.6B INR
Net Income
2.9B INR

Income Statement
Radico Khaitan Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2013 Dec-2013 Mar-2014 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-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 Sep-2024
Revenue
Revenue
13 669
N/A
14 318
+5%
14 517
+1%
14 643
+1%
14 748
+1%
14 964
+1%
14 884
-1%
22 165
+49%
28 743
+30%
36 087
+26%
42 711
+18%
43 861
+3%
45 771
+4%
46 699
+2%
48 680
+4%
21 153
-57%
40 214
+90%
60 798
+51%
80 580
+33%
86 199
+7%
87 207
+1%
91 871
+5%
94 179
+3%
85 155
-10%
92 616
+9%
97 747
+6%
105 040
+7%
116 078
+11%
119 320
+3%
122 008
+2%
124 705
+2%
127 701
+2%
127 115
0%
125 710
-1%
127 439
+1%
135 835
+7%
142 799
+5%
153 597
+8%
154 839
+1%
157 262
+2%
159 177
+1%
Gross Profit
Cost of Revenue
(6 571)
(6 782)
(6 531)
(6 625)
(6 601)
(6 981)
(7 502)
(14 474)
(21 275)
(28 506)
(35 415)
(36 175)
(37 979)
(38 869)
(41 286)
(18 537)
(34 935)
(52 718)
(70 289)
(75 253)
(76 082)
(80 406)
(82 660)
(74 151)
(81 371)
(86 167)
(93 077)
(103 483)
(106 557)
(109 181)
(111 799)
(114 361)
(113 862)
(112 723)
(115 371)
(121 825)
(127 870)
(137 084)
(139 083)
(139 181)
(140 309)
Gross Profit
7 098
N/A
7 535
+6%
7 985
+6%
8 017
+0%
8 146
+2%
7 984
-2%
7 382
-8%
7 693
+4%
7 470
-3%
7 582
+1%
7 296
-4%
7 685
+5%
7 790
+1%
7 827
+0%
7 393
-6%
2 616
-65%
5 279
+102%
8 080
+53%
10 291
+27%
10 946
+6%
11 125
+2%
11 465
+3%
11 519
+0%
11 003
-4%
11 243
+2%
11 578
+3%
11 964
+3%
12 594
+5%
12 763
+1%
12 827
+1%
12 906
+1%
13 339
+3%
13 252
-1%
12 985
-2%
12 069
-7%
14 009
+16%
14 928
+7%
16 513
+11%
15 755
-5%
18 081
+15%
18 868
+4%
Operating Income
Operating Expenses
(5 627)
(5 995)
(6 419)
(6 507)
(6 673)
(6 580)
(5 768)
(6 387)
(6 126)
(6 143)
(5 623)
(6 136)
(6 141)
(6 236)
(5 687)
(1 805)
(3 658)
(5 608)
(7 186)
(7 800)
(8 055)
(8 352)
(8 359)
(8 057)
(8 092)
(8 211)
(8 413)
(8 906)
(9 061)
(9 214)
(9 581)
(9 975)
(10 112)
(10 069)
(9 252)
(10 941)
(11 639)
(12 910)
(11 863)
(13 948)
(14 411)
Selling, General & Administrative
(3 352)
(3 625)
(3 097)
(3 194)
(3 180)
(3 208)
(5 385)
(3 643)
(3 506)
(3 231)
(5 192)
(3 127)
(3 272)
(3 318)
(5 270)
(1 080)
(2 248)
(3 436)
(6 753)
(4 826)
(4 867)
(4 956)
(7 747)
(3 933)
(3 829)
(3 796)
(7 869)
(4 541)
(4 566)
(4 536)
(8 913)
(5 399)
(5 402)
(5 429)
(8 337)
(5 166)
(5 533)
(6 013)
(10 490)
(5 189)
(5 258)
Depreciation & Amortization
(370)
(379)
(389)
(399)
(407)
(398)
(383)
(385)
(388)
(407)
(431)
(429)
(426)
(422)
(417)
(101)
(208)
(315)
(424)
(451)
(476)
(500)
(525)
(526)
(527)
(532)
(539)
(565)
(594)
(627)
(649)
(662)
(672)
(674)
(709)
(786)
(875)
(1 022)
(1 138)
(1 223)
(1 319)
Other Operating Expenses
(1 903)
(1 990)
(2 934)
(2 914)
(3 088)
(2 976)
0
(2 359)
(2 232)
(2 505)
0
(2 580)
(2 443)
(2 495)
0
(624)
(1 202)
(1 856)
(8)
(2 524)
(2 713)
(2 898)
(88)
(3 599)
(3 737)
(3 884)
(6)
(3 801)
(3 902)
(4 051)
(19)
(3 913)
(4 036)
(3 965)
(206)
(4 989)
(5 231)
(5 876)
(236)
(7 536)
(7 834)
Operating Income
1 473
N/A
1 542
+5%
1 568
+2%
1 511
-4%
1 474
-2%
1 403
-5%
1 614
+15%
1 305
-19%
1 343
+3%
1 439
+7%
1 673
+16%
1 550
-7%
1 651
+7%
1 594
-3%
1 707
+7%
810
-53%
1 620
+100%
2 471
+53%
3 105
+26%
3 145
+1%
3 068
-2%
3 111
+1%
3 160
+2%
2 945
-7%
3 152
+7%
3 368
+7%
3 550
+5%
3 689
+4%
3 702
+0%
3 613
-2%
3 325
-8%
3 364
+1%
3 140
-7%
2 917
-7%
2 817
-3%
3 069
+9%
3 291
+7%
3 603
+9%
3 892
+8%
4 133
+6%
4 457
+8%
Pre-Tax Income
Interest Income Expense
(762)
(806)
(848)
(870)
(899)
(907)
(671)
(887)
(868)
(835)
(593)
(802)
(800)
(798)
(594)
(86)
(167)
(235)
(195)
(261)
(243)
(216)
(166)
(304)
(295)
(308)
(121)
(200)
(177)
(154)
(24)
(115)
(124)
(154)
(112)
(314)
(399)
(515)
(480)
(653)
(717)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
(70)
(156)
(242)
(230)
(172)
(86)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
(61)
0
0
0
(28)
0
0
0
(14)
0
0
0
(8)
0
0
0
(7)
0
0
0
(6)
0
0
0
(6)
0
0
0
3
0
0
0
(6)
0
0
Total Other Income
333
338
345
353
371
381
(11)
454
451
433
(18)
330
273
248
(9)
27
69
97
16
139
116
106
(2)
78
97
105
47
141
120
110
21
98
90
101
39
61
59
80
14
114
139
Pre-Tax Income
1 042
N/A
1 073
+3%
1 064
-1%
995
-6%
946
-5%
879
-7%
871
-1%
873
+0%
926
+6%
1 037
+12%
1 034
0%
1 078
+4%
1 124
+4%
1 043
-7%
1 089
+4%
752
-31%
1 522
+102%
2 332
+53%
2 918
+25%
3 010
+3%
2 871
-5%
2 847
-1%
2 743
-4%
2 490
-9%
2 782
+12%
3 078
+11%
3 470
+13%
3 628
+5%
3 645
+0%
3 568
-2%
3 316
-7%
3 348
+1%
3 106
-7%
2 865
-8%
2 747
-4%
2 816
+2%
2 951
+5%
3 168
+7%
3 420
+8%
3 594
+5%
3 879
+8%
Net Income
Tax Provision
(303)
(302)
(351)
(341)
(316)
(252)
(195)
(185)
(212)
(293)
(253)
(253)
(251)
(216)
(288)
(254)
(519)
(800)
(976)
(998)
(564)
(471)
(452)
(316)
(684)
(772)
(825)
(862)
(911)
(874)
(831)
(842)
(774)
(729)
(704)
(723)
(757)
(806)
(863)
(906)
(988)
Income from Continuing Operations
739
770
712
653
629
627
676
687
713
743
781
825
873
827
802
497
1 003
1 532
1 941
2 012
2 305
2 373
2 291
2 172
2 097
2 305
2 645
2 765
2 733
2 694
2 485
2 506
2 332
2 136
2 044
2 093
2 194
2 362
2 557
2 688
2 892
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23
59
127
166
182
171
147
138
126
143
160
173
176
147
64
25
(20)
Net Income (Common)
739
N/A
770
+4%
712
-8%
653
-8%
629
-4%
627
0%
676
+8%
687
+2%
713
+4%
743
+4%
781
+5%
825
+6%
873
+6%
827
-5%
802
-3%
497
-38%
1 003
+102%
1 532
+53%
1 941
+27%
2 012
+4%
2 305
+15%
2 373
+3%
2 291
-3%
2 172
-5%
2 120
-2%
2 364
+12%
2 772
+17%
2 932
+6%
2 916
-1%
2 866
-2%
2 632
-8%
2 644
+0%
2 458
-7%
2 279
-7%
2 204
-3%
2 266
+3%
2 370
+5%
2 509
+6%
2 622
+4%
2 713
+3%
2 871
+6%
EPS (Diluted)
5.54
N/A
5.78
+4%
5.35
-7%
4.91
-8%
4.73
-4%
4.71
0%
5.08
+8%
5.05
-1%
5.44
+8%
5.57
+2%
5.84
+5%
6.2
+6%
6.56
+6%
6.08
-7%
5.99
-1%
3.73
-38%
7.54
+102%
11.51
+53%
14.48
+26%
15.12
+4%
16.94
+12%
17.7
+4%
17.09
-3%
16.2
-5%
15.36
-5%
17.77
+16%
20.68
+16%
21.88
+6%
21.76
-1%
21.38
-2%
19.64
-8%
19.73
+0%
18.34
-7%
17
-7%
16.48
-3%
16.96
+3%
17.73
+5%
18.77
+6%
19.6
+4%
20.28
+3%
21.42
+6%

See Also

Summary
RADICO intrinsic value, competitors valuation, and company profile.
DCF Valuation
RADICO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RADICO stock valuation using valuation multiples.
Wall Street Estimates
RADICO 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
RADICO 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 210,300+ 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 Wide Economic Moat 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.