Stock GMBREW G.M. BREWERIES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials G.M. Breweries Limited

Equities

GMBREW

INE075D01018

Distillers & Wineries

Market Closed - NSE India S.E.
Other stock markets
 07:43:48 2024-05-09 EDT 		5-day change 1st Jan Change
747.8 INR -2.67% Intraday chart for G.M. Breweries Limited -4.37% +6.00%
04-19 G.M. Breweries Limited Reports Earnings Results for the Full Year Ended March 31, 2024 CI
04-04 G.M. Breweries Limited Proposes Dividend CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 11,998 5,650 7,616 13,047 9,770 11,588
Enterprise Value (EV) 1 11,992 5,439 7,553 12,787 9,538 11,463
P/E ratio 18.2 x 10.4 x 11.9 x 17.5 x 12.2 x 9.56 x
Yield 0.37% 0.78% 0.77% 0.56% 0.9% 0.88%
Capitalization / Revenue 1.22 x 0.58 x 1.07 x 1.25 x 0.72 x 0.82 x
EV / Revenue 1.22 x 0.56 x 1.06 x 1.23 x 0.7 x 0.81 x
EV / EBITDA 10.3 x 6.13 x 10 x 13.4 x 8.15 x 10.7 x
EV / FCF 18.1 x 9.59 x 45.1 x 20 x 9.82 x 21.3 x
FCF Yield 5.53% 10.4% 2.22% 5% 10.2% 4.69%
Price to Book 4.09 x 1.64 x 1.89 x 2.76 x 1.79 x 1.76 x
Nbr of stocks (in thousands) 18,278 18,278 18,278 18,278 18,278 18,278
Reference price 2 656.4 309.1 416.7 713.8 534.6 634.0
Announcement Date 19-04-18 20-07-10 21-06-03 22-04-25 23-04-26 24-04-19
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 9,823 9,712 7,099 10,413 13,579 14,095
EBITDA 1 1,169 886.8 753.1 955.4 1,170 1,073
EBIT 1 1,095 814.1 698.3 894.8 1,112 1,013
Operating Margin 11.15% 8.38% 9.84% 8.59% 8.19% 7.18%
Earnings before Tax (EBT) 1 1,232 907.8 1,001 1,181 1,316 1,812
Net income 1 823 678.5 800.9 933.6 998.6 1,515
Net margin 8.38% 6.99% 11.28% 8.97% 7.35% 10.75%
EPS 2 36.02 29.70 35.06 40.86 43.69 66.32
Free Cash Flow 1 663.2 567.3 167.4 639.9 971.4 537.8
FCF margin 6.75% 5.84% 2.36% 6.15% 7.15% 3.82%
FCF Conversion (EBITDA) 56.76% 63.98% 22.22% 66.98% 83.04% 50.11%
FCF Conversion (Net income) 80.59% 83.62% 20.9% 68.55% 97.27% 35.49%
Dividend per Share 2 2.400 2.400 3.200 4.000 4.800 5.600
Announcement Date 19-04-18 20-07-10 21-06-03 22-04-25 23-04-26 24-04-19
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - - - -
Net Cash position 1 6.19 210 63 260 232 125
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 663 567 167 640 971 538
ROE (net income / shareholders' equity) 25% 17% 17.1% 17% 15.7% 20.1%
ROA (Net income/ Total Assets) 17.7% 11.2% 8.26% 9.01% 9.67% 7.5%
Assets 1 4,655 6,050 9,696 10,358 10,327 20,192
Book Value Per Share 2 161.0 188.0 221.0 259.0 298.0 360.0
Cash Flow per Share 2 0.2300 0.1500 2.760 0.6700 0.7000 0.4600
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 19-04-18 20-07-10 21-06-03 22-04-25 23-04-26 24-04-19
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Distillers & Wineries

1st Jan change Capi.
G.M. BREWERIES LIMITED Stock G.M. Breweries Limited
+6.00% 168M
DIAGEO PLC Stock Diageo plc
-0.67% 77.88B
PERNOD RICARD Stock Pernod Ricard
-6.73% 40.27B
BROWN-FORMAN CORPORATION Stock Brown-Forman Corporation
-15.48% 22.64B
THAI BEVERAGE Stock Thai Beverage
-6.67% 9.08B
EMPERADOR INC. Stock Emperador Inc.
-11.85% 5.05B
ZJLD GROUP INC Stock ZJLD Group Inc
+15.68% 4.77B
RADICO KHAITAN LIMITED Stock Radico Khaitan Limited
-3.15% 2.68B
MGP INGREDIENTS, INC. Stock MGP Ingredients, Inc.
-14.95% 1.81B
FEVERTREE DRINKS PLC Stock Fevertree Drinks PLC
+10.01% 1.68B
Other Distillers & Wineries
  1. Stock Market
  2. Equities
  3. GMBREW Stock
  4. Financials G.M. Breweries Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW