Varun Beverages Ltd

NSE :VBL   BSE :540180  Sector : FMCG
Buy, Sell or Hold VBL? Ask The Analyst

BSE

prev close

OPEN PRICE

bid price (qty)

offer price (qty)

volume

Today's low / high

52 WK low / high

NSE

prev close

open price

bid price (qty)

offer price (qty)

volume

Today's' low / high

52 WK low / high

27 Sep
608.55
(-2.92%)
26 Sep
626.85
(-1.02%)
25 Sep
633.30
(-2.09%)
24 Sep
646.85
(-1.11%)
23 Sep
654.10
(-0.05%)
20 Sep
654.45
(0.35%)
19 Sep
652.15
(0.84%)
18 Sep
646.70
(-0.45%)
17 Sep
649.65
(4.61%)
16 Sep
621.05
(-3.96%)
13 Sep
646.65
(0.16%)
12 Sep
645.60
(2.86%)
11 Sep
627.66
(3.23%)
10 Sep
608.00
(-0.38%)
09 Sep
610.34
(2.18%)
06 Sep
597.30
(-0.81%)
05 Sep
602.18
(-1.12%)
04 Sep
609.00
(1.51%)
03 Sep
599.94
(-1.42%)
02 Sep
608.58
(1.37%)
30 Aug
600.36
(-0.54%)

Price Chart Historical Data Technical Chart

Technical Analysis

Short Term Investors

Neutral
Medium Term Investors

Neutral
Long Term Investors

Bullish

Moving Averages

5 DMA
Bearish

633.95

10 DMA
Bearish

639.29

20 DMA
Bearish

627.38

50 DMA
Bearish

621.59

100 DMA
Bearish

619.84

200 DMA
Bullish

580.6


Intraday Support and Resistance
(Based on Pivot Points) |

Updated On Sep 27, 2024 04:00 PM For Next Trading Session

Pivots Classic Fibonacci Camarilla Woodie DM
R3 640.86 633.38 614.02 - -
R2 633.38 625.78 612.2 632.15 -
R1 620.96 621.08 610.37 618.5 627.18
P 613.48 613.48 613.48 612.25 616.59
S1 601.06 605.88 606.73 598.6 607.28
S2 593.58 601.18 604.9 592.35 -
S3 581.16 593.58 603.08 - -

Key Metrics

EPS

6.63

P/E

91.89

P/B

23.15

Dividend Yield

0.16%

Market Cap

1,97,698 Cr.

Face Value

2

Book Value

26.32

ROE

34.92%

EBITDA Growth

2,033.71 Cr.

Debt/Equity

0.77

Shareholding Pattern

  62.66% Total Promoter Holding
2.42% Mutual Fund Holdings
25.32% FIIs
7.46% Non Institution
1.62% Insurance Companies
0% Custodians
0.52% Other Parties

Shareholding History

Quarterly Result (Figures in Rs. Crores)


Varun Beverages Ltd Quaterly Results


Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
INCOME 5653 3889.02 2677.01 4325.67 7240.89
PROFIT 993.81 501.07 131.97 537.27 1252.6
EPS 7.65 3.86 1.02 4.14 9.64

Varun Beverages Ltd Quaterly Results


Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
INCOME 4717.81 2923.42 1897.38 3478.76 5868.84
PROFIT 867.97 415.61 118.63 469.27 1150.14
EPS 7.65 3.2 0.91 3.61 8.85

Profit & Loss (Figures in Rs. Crores)


Varun Beverages Ltd Profit & Loss


Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023
INCOME 2516.9 3470.58 3931.15 4090.62 6139.71 8702.78 7608.77 8990.88 13556.5 16206.21
PROFIT -19.77 103.21 47.35 208.3 306.01 467.79 388.15 707.22 1541.39 2120.34
EPS 0 0 0.39 1.74 2.43 3.64 2.75 5.74 11.93 16.18

Varun Beverages Ltd Profit & Loss


Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023
INCOME 2060.39 2942.26 3047.36 3176.18 4022.71 5846.08 4951.58 6729.11 11041.94 12840.79
PROFIT 35.51 151.54 89.95 237 334.88 445.26 283.64 504.71 1303.38 1831.86
EPS 2.65 11.34 0.73 1.91 2.7 3.45 1.74 3.77 9.78 13.66

Balance Sheet (Figures in Rs. Crores)

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014
SOURCES OF FUNDS :
Share Capital 649.61649.55433.03288.69288.69182.64182.59182.31583.77333.77
Reserves Total 6,286.544,452.833,646.883,235.313,039.731,815.861,586.841,511.2890.519.31
Equity Application Money0.35000000000
Total Shareholders Funds6,936.55,102.384,079.913,5243,328.421,998.51,769.431,693.59674.28343.08
Minority Interest148.16113.11116.7964.7930.687.77-1.43-12.9100
Secured Loans 3,897.142,270.452,276.823,105.033,203.572,774.732,487.391,728.461,210.621,419.57
Unsecured Loans 1,534.171,613.361,109.94111.1213.6133.14166.31486.94866.73995.74
Total Debt5,431.313,883.813,386.763,216.133,417.182,807.872,653.72,215.42,077.352,415.31
Other Liabilities219.48204.71209.22229.08171.16112.0385.2576.04680.636.99
Total Liabilities12,735.459,304.017,792.687,0346,947.444,926.174,506.953,972.123,432.232,795.38
APPLICATION OF FUNDS :
Gross Block 12,445.0910,441.429,409.899,032.838,744.546,171.645,634.545,158.934,632.475,380.41
Less: Accumulated Depreciation4,035.923,509.23,099.122,624.222,265.491,784.671,654.021,443.431,136.93,025.55
Net Block8,409.176,932.226,310.776,408.616,479.054,386.973,980.523,715.53,495.572,354.86
Capital Work in Progress1,922.22606.63496.6166.8263.82352.36145.4495.5837.9124.75
Investments 21.080.0100011.248.236.873.27303.74
Inventories 2,150.531,993.891,448.09928.8881.51578.4438.89489.93424.66289.25
Sundry Debtors 359.39299.34221.25241.8172.56128.03150.25131.3597.9197.29
Cash and Bank Balance459.86285.27336.62190.05171.0893.4894.4665.758.0734.41
Loans and Advances 1,265.85825.54540.15439.03446.74340.84285.03165.59149.56135.97
Total Current Assets4,235.633,404.032,546.111,799.681,671.881,140.74968.63852.56730.21556.92
Current Liabilities 1,987.181,872.621,414.41,161.381,113.31864.55602.93707.97819.74400.82
Provisions 121.55104.7663.6837.0645.1848.5223.5922.5137.2117.63
Total Current Liabilities & Provisions2,108.721,977.381,478.081,198.451,158.49913.08626.52730.49856.14418.45
Net Current Assets2,126.91,426.651,068.03601.23513.39227.67342.11122.07-125.93138.47
Deferred Tax Assets66.8269.18106.83382.41499.31271.4786.8492.993.37
Deferred Tax Liability409.83406.03415.56597.34768.97430.23150.15128.64235.8881.18
Net Deferred Tax-343.01-336.85-308.73-214.93-269.66-158.76-142.15-121.8-142.89-77.81
Other Assets599.08675.36225.99172.25160.83106.69172.8153.91164.2951.37
Total Assets12,735.449,304.027,792.677,033.986,947.434,926.174,506.953,972.123,432.222,795.39
Contingent Liabilities225.4230.05282.92268.79303.93206.31118.62180.9397.7193.38
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014
SOURCES OF FUNDS :
Share Capital 649.61649.55433.03288.69288.69182.64182.59182.31583.77333.77
Reserves Total 6,425.854,867.853,965.593,723.083,578.432,406.32,114.211,954.42276.66120.28
Equity Application Money0.35000000000
Total Shareholders Funds7,075.815,517.44,398.624,011.773,867.122,588.942,296.82,136.73860.43454.05
Secured Loans 3,491.052,086.292,107.972,489.893,000.842,530.581,870.71915.56934.141,106.69
Unsecured Loans 1,391.051,508.671,077.61561.652004.86216.36544.11819.91924.59
Total Debt4,882.13,594.963,185.583,051.543,200.842,535.442,087.071,459.671,754.052,031.28
Other Liabilities212.47198.26200.13201.84161.5102.0870.4555.17663.6320.78
Total Liabilities12,170.389,310.627,784.337,265.157,229.465,226.464,454.323,651.573,278.112,506.11
APPLICATION OF FUNDS :
Gross Block 10,138.828,559.897,410.597,308.347,175.724,743.234,554.314,087.153,813.331,911.08
Less : Accumulated Depreciation 3,200.612,808.022,398.982,044.931,773.961,421.411,276.31,095.62897.14177.96
Net Block 6,938.215,751.875,011.615,263.415,401.763,321.823,278.012,991.532,916.191,733.12
Capital Work in Progress1,576539.95477.9539.0158.58339.2311.9768.9432.0316.87
Investments 1,449.951,354.321,352.241,352.17907.78774.5627.19500.53303.93522.57
Inventories 1,535.871,426.151,066.27679.06672.98418.33315.67359.97350.79213.87
Sundry Debtors 212.94150.24132.07170.53130.53134.4794.6947.1450.0534.75
Cash and Bank Balance52.3147.4924.2436.4832.421.8431.2714.9419.583.29
Loans and Advances 1,134828.02545.64380.41472.66346.99289.84134.13134.43116.24
Total Current Assets2,935.122,451.891,768.221,266.481,308.59901.63731.47556.18554.86368.15
Current Liabilities 1,410.621,342.6926.35778.15827.68614.37668.42795.2678.61269.12
Provisions 115.1495.7556.7532.2840.342.820.6621.3936.6317.04
Total Current Liabilities & Provisions1,525.751,438.35983.1810.43867.98657.18689.08816.59715.25286.16
Net Current Assets1,409.371,013.55785.12456.04440.61244.4542.39-260.41-160.3982
Deferred Tax Assets64.5261.1281.980221.38183.69200.25162.7783.020
Deferred Tax Liability377.85381.1380.16220.99497.51386.32355.4294.24231.279.58
Net Deferred Tax-313.33-319.98-298.18-220.99-276.13-202.63-155.15-131.47-148.18-79.58
Other Assets1,110.17970.92455.6375.52696.86749.09649.92482.46334.53231.12
Total Assets12,170.379,310.627,784.347,265.167,229.455,226.464,454.323,651.583,278.12,506.11
Contingent Liabilities506.58457.96239.93412.76384.19371.47133.85216.55196.92203.52

Cash Flow (Figures in Rs. Crores)

Net Profit before Tax and Extr...2,739.84
Depreciation680.91
Interest (Net)244.3
P/L on Sales of Assets84.36
P/L on Sales of Invest-0.35
Prov. and W/O (Net)-24.97
P/L in Forex0.33
Total Adjustments (PBT and Ext...992.36
Operating Profit before Workin...3,732.2
Trade and 0ther Receivables-73.02
Inventories-160.17
Total Adjustments (OP before W...-673.48
Cash Generated from/(used in) ...3,058.72
Direct Taxes Paid-667.94
Total Adjustments(Cash Generat...-667.94
Cash Flow before Extraordinary...2,390.78
Net Cash from Operating Activi...2,390.78
Purchased of Fixed Assets-3,264.05
Sale of Fixed Assets70.13
Sale of Investments0.35
Interest Received22.02
Investment in Group Cos.-21.56
Acquisition of Companies-10
Net Cash used in Investing Act...-3,287.8
Proceeds from Issue of shares ...4.44
Proceed from 0ther Long Term B...2,401.66
Proceed from Short Tem Borrowi...381.27
Share Application Money0.35
Of the Long Tem Borrowings-1,276.52
Of Financial Liabilities-29.51
Dividend Paid-227.35
Interest Paid-269.44
Net Cash used in Financing Act...984.9
Net Profit before Tax and Extr...2,368.16
Depreciation518.33
Interest (Net)189.87
Dividend Received51.25
P/L on Sales of Assets76.41
P/L on Sales of Invest-0.35
Prov. and W/O (Net)-28.97
P/L in Forex-11.19
Total Adjustments (PBT and Ext...706.8
Operating Profit before Workin...3,074.96
Trade and 0ther Receivables-62.52
Inventories-109.73
Total Adjustments (OP before W...-491.26
Cash Generated from/(used in) ...2,583.7
Direct Taxes Paid-630.82
Total Adjustments(Cash Generat...-630.82
Cash Flow before Extraordinary...1,952.88
Net Cash from Operating Activi...1,952.88
Purchased of Fixed Assets-2,646.45
Sale of Fixed Assets56.32
Sale of Investments0.35
Interest Received36.62
Acquisition of Companies-93.06
Net Cash used in Investing Act...-2,769.57
Proceeds from Issue of shares ...4.44
Proceed from 0ther Long Term B...2,268.91
Proceed from Short Tem Borrowi...258.21
Share Application Money Refund0.35
Of the Long Tem Borrowings-1,237.79
Of Financial Liabilities-9.83
Dividend Paid-227.35
Interest Paid-238.17
Net Cash used in Financing Act...818.78

Company Details

Registered Office
AddressF-2/7 Okhla Industrial Area,
Phase-I
CityNew Delhi
StateNew Delhi
Pin Code110020
Tel. No.91-124-4643100/41706720-25
Fax. No.91-124-4643303
Emailcomplianceofficer@rjcorp.in
Internethttps://www.varunbeverages.com
Registrars
AddressF-2/7 Okhla Industrial Area
CityNew Delhi
StateNew Delhi
Pin Code110020
Tel. No.91-124-4643100/41706720-25
Fax. No.91-124-4643303
Emailcomplianceofficer@rjcorp.in
Internethttps://www.varunbeverages.com
Management
Name Designation
RAVI KANT JAIPURIAChairman (Non-Executive)
Varun JaipuriaExecutive Vice Chairman
RAJ PAL GANDHIWhole-time Director
Ravi BatraCompany Sec. & Compli. Officer
Sita KhoslaIndependent Director
Ravi GuptaIndependent Director
Rashmi DhariwalIndependent Director
Rajinder Jeet Singh BaggaWhole-time Director
Abhiram SethIndependent Director
Anil Kumar SondhiIndependent Director