Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹46,309Cr
Rev Gr TTM
Revenue Growth TTM
26.48%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

RADICO
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 2.4 | 25.9 | 21.5 | 46.5 | 29.7 | 19.1 | 20.7 | 11.5 | 20.9 | 32.5 | 33.8 | 19.5 |
| 753 | 834 | 804 | 1,018 | 956 | 990 | 953 | 1,110 | 1,127 | 1,274 | 1,256 | 1,280 |
Operating Profit Operating ProfitCr |
| 9.5 | 12.5 | 13.1 | 12.3 | 11.4 | 12.9 | 14.6 | 14.2 | 13.6 | 15.4 | 15.9 | 17.3 |
Other Income Other IncomeCr | 7 | 6 | 4 | 6 | -1 | 2 | 0 | 1 | 3 | -5 | 3 | -7 |
Interest Expense Interest ExpenseCr | 9 | 12 | 12 | 18 | 17 | 16 | 17 | 20 | 22 | 16 | 16 | 16 |
Depreciation DepreciationCr | 20 | 24 | 26 | 32 | 32 | 33 | 36 | 36 | 36 | 36 | 37 | 37 |
| 57 | 89 | 86 | 99 | 74 | 100 | 110 | 129 | 123 | 175 | 187 | 206 |
| 14 | 21 | 21 | 24 | 20 | 25 | 30 | 34 | 31 | 44 | 47 | 52 |
|
Growth YoY PAT Growth YoY% | -8.3 | 17.2 | 25.1 | 31.8 | 26.4 | 10.4 | 24.4 | 27.1 | 70.8 | 73.2 | 73.0 | 62.3 |
| 5.1 | 7.2 | 7.0 | 6.5 | 5.0 | 6.6 | 7.2 | 7.4 | 7.1 | 8.7 | 9.3 | 10.0 |
| 3.2 | 5.1 | 4.8 | 5.6 | 4.0 | 5.6 | 6.0 | 7.1 | 6.9 | 9.8 | 10.4 | 11.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 1.7 | 8.5 | 15.0 | 15.7 | -1.2 | 19.6 | 9.6 | 31.1 | 17.8 | 20.6 |
| 1,464 | 1,468 | 1,553 | 1,747 | 2,055 | 1,990 | 2,466 | 2,784 | 3,612 | 4,178 | 4,936 |
Operating Profit Operating ProfitCr |
| 11.4 | 12.6 | 14.8 | 16.7 | 15.3 | 17.1 | 14.0 | 11.4 | 12.3 | 13.9 | 15.6 |
Other Income Other IncomeCr | 44 | 20 | 27 | 13 | -15 | 14 | 7 | 25 | 15 | 5 | -6 |
Interest Expense Interest ExpenseCr | 85 | 80 | 68 | 35 | 32 | 22 | 13 | 22 | 59 | 74 | 70 |
Depreciation DepreciationCr | 43 | 42 | 41 | 42 | 53 | 54 | 65 | 71 | 114 | 140 | 147 |
| 103 | 110 | 188 | 286 | 273 | 347 | 332 | 291 | 348 | 465 | 691 |
| 25 | 29 | 64 | 98 | 45 | 83 | 83 | 70 | 86 | 119 | 174 |
|
| | 3.3 | 53.6 | 51.7 | 21.0 | 16.2 | -6.0 | -11.3 | 19.0 | 31.8 | 49.6 |
| 4.7 | 4.8 | 6.8 | 9.0 | 9.4 | 11.0 | 8.7 | 7.0 | 6.4 | 7.1 | 8.8 |
| 5.9 | 6.1 | 9.3 | 14.6 | 17.2 | 20.8 | 19.7 | 16.5 | 19.6 | 25.8 | 38.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
| 951 | 1,018 | 1,130 | 1,309 | 1,516 | 1,766 | 2,000 | 2,181 | 2,413 | 2,727 | 2,951 |
Current Liabilities Current LiabilitiesCr | 1,089 | 1,009 | 951 | 779 | 843 | 727 | 654 | 1,101 | 1,212 | 1,544 | 1,589 |
Non Current Liabilities Non Current LiabilitiesCr | 259 | 182 | 138 | 137 | 96 | 102 | 101 | 410 | 443 | 341 | 271 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,311 | 1,247 | 1,239 | 1,225 | 1,422 | 1,532 | 1,612 | 1,872 | 2,061 | 2,525 | 2,628 |
Non Current Assets Non Current AssetsCr | 1,015 | 987 | 1,007 | 1,026 | 1,061 | 1,090 | 1,170 | 1,847 | 2,034 | 2,114 | 2,209 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -36 | 250 | 316 | 309 | 60 | 370 | 222 | 239 | 166 | 363 |
Investing Cash Flow Investing Cash FlowCr | 81 | 5 | -21 | -7 | -67 | -76 | -108 | -705 | -226 | -171 |
Financing Cash Flow Financing Cash FlowCr | -87 | -234 | -293 | -226 | 9 | -183 | -134 | 487 | 24 | -237 |
|
Free Cash Flow Free Cash FlowCr | -78 | 232 | 293 | 238 | -10 | 241 | 86 | -466 | -60 | 189 |
| -46.5 | 309.3 | 254.7 | 164.1 | 26.2 | 140.0 | 89.3 | 108.3 | 63.3 | 105.0 |
CFO To EBITDA CFO To EBITDA% | -19.4 | 117.7 | 117.1 | 88.1 | 16.1 | 90.5 | 55.2 | 66.6 | 32.8 | 53.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 1,273 | 1,829 | 4,414 | 5,273 | 3,567 | 7,491 | 11,860 | 15,967 | 23,085 | 32,480 |
Price To Earnings Price To Earnings | 16.3 | 22.8 | 35.6 | 27.2 | 15.6 | 27.0 | 45.1 | 72.5 | 88.0 | 94.0 |
Price To Sales Price To Sales | 0.8 | 1.1 | 2.4 | 2.5 | 1.5 | 3.1 | 4.1 | 5.1 | 5.6 | 6.7 |
Price To Book Price To Book | 1.3 | 1.8 | 3.8 | 4.0 | 2.3 | 4.2 | 5.8 | 7.2 | 9.5 | 11.8 |
| 11.1 | 11.6 | 18.2 | 15.9 | 10.6 | 18.7 | 29.7 | 46.3 | 47.0 | 49.2 |
Profitability Ratios Profitability Ratios |
| 45.9 | 45.1 | 47.8 | 51.6 | 48.6 | 49.9 | 45.0 | 41.8 | 66.9 | 66.2 |
| 11.4 | 12.6 | 14.8 | 16.7 | 15.3 | 17.1 | 14.0 | 11.4 | 12.3 | 13.9 |
| 4.7 | 4.8 | 6.8 | 9.0 | 9.4 | 11.0 | 8.7 | 7.0 | 6.4 | 7.1 |
| 10.5 | 11.2 | 15.3 | 19.4 | 15.7 | 17.7 | 15.5 | 10.6 | 12.5 | 15.4 |
| 8.0 | 7.7 | 10.7 | 14.1 | 14.7 | 14.8 | 12.3 | 10.0 | 10.8 | 12.6 |
| 3.4 | 3.6 | 5.5 | 8.3 | 9.2 | 10.1 | 8.9 | 5.9 | 6.4 | 7.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Radico Khaitan Limited, established in 1943 as Rampur Distillery Company, is one of India’s oldest, largest, and most respected producers of Indian Made Foreign Liquor (IMFL). Over its 80+ year legacy, the company has transformed from a third-party distiller and bottler to a market-leading brand innovator with a strong domestic presence and rapidly expanding global footprint. Headquartered in Noida, the company is now a flagship of Indian luxury spirits, driven by a strategic focus on **premiumization, innovation, and global expansion**.
---
### **Core Strategy: Premium-First & Global Aspirations**
Since the mid-2000s, Radico Khaitan has pursued a clear and consistent **premium-first strategy**, shifting its portfolio from volume-based to value-led growth. The company’s core strategic pillars include:
- **Premiumization:** Targeting evolving consumer aspirations with a strong mix in Prestige & Above (P&A) and luxury categories.
- **Organic Brand Development:** All brands are developed in-house, showcasing deep R&D and consumer insight capabilities.
- **Backward Integration:** Fully integrated production via owned distilleries and bottling units to ensure quality control, cost efficiency, and scalability.
- **Global Expansion:** Positioning Indian-made spirits as world-class through premium branding, award-winning products, and strategic partnerships.
- **Sustainability & Debt Reduction:** Completed major capex projects and aims to be nearly debt-free by FY2026.
---
### **Financial & Operational Performance (FY2025)**
As of FY2025 (ended June 2025), Radico Khaitan has posted strong financial growth, supported by rising premiumization.
| Key Metric | FY2025 |
|-----------|--------|
| **Net Revenue** | ₹4,851 crore (18% YoY growth) |
| **EBITDA Margin** | 13.8% |
| **IMFL Production Capacity** | 321 million liters (doubled from 160 million) |
| **Distillation Capacity** | 321.3 million liters annually (Rampur, Sitapur, Aurangabad JV) |
| **Own Bottling Units** | 5; Contract/Royalty Units: 39 |
| **Distribution Network** | 100,000+ retail & 10,000+ on-premise outlets across India |
| **Exports** | Products in over 100 countries; export sales rising 10% YoY |
The **Prestige & Above (P&A)** segment now accounts for **46.1% of volume** and **69.4% of value** in IMFL sales, underscoring the success of the premiumization journey. Luxury & Semi-Luxury brands are projected to achieve ₹500 crore in FY2026, up from ₹250 crore in 9MFY25.
---
### **Flagship Brands & Product Portfolio**
Radico Khaitan's brand portfolio spans whisky, brandy, vodka, rum, and gin, with innovation concentrated in high-margin premium segments.
#### **1. Vodka: Magic Moments – Market Leader**
- **Market Share:** 60% in Indian vodka, ~90% in its premium segment.
- **Sales:** Over 7 million cases in FY25 (₹1,000+ crore revenue).
- **Innovation:**
- “**Flavors of India**” range: Jamun SpicyMint, Alphonso Mango, Thandaai.
- “**Remix Pink Vodka**” – flavored, colored, and targeted at youth.
- Pocket-sized packs to enhance accessibility.
- **Consumer Engagement:** Launched “Magic Moments Music Studio” with Saregama, generating over 30 million views.
#### **2. Brandy: Morpheus – India’s #1 Premium Brandy**
- **Sales:** 1.2 million cases in FY25; sold in 27 countries.
- **Market Share:** >60% in India’s super-premium brandy segment.
- **Morpheus Super Premium Whisky (launched May 2025):**
- Blend of imported Scotch malts and Indian grain spirits.
- Aged in bourbon barrels; priced ₹1,200–₹1,500.
- Part of the #BeYourDream campaign targeting ambitious consumers.
#### **3. Whisky: Diversified Portfolio with Strong Growth**
- **8PM Premium Black Whisky:**
- Available in 24 states; exceeded 3 million case sales.
- Awarded **Gold at Monte Selection 2025**, and **3 consecutive Golds at Monde Selection**.
- Rebranded packaging and “hipster” pack launched for youth appeal.
- **After Dark Blue Whisky:**
- **Grew 100% YoY in FY25**, selling 1.9 million cases.
- Joined the “Millionaire’s Club” (8th brand), targeting young consumers.
- Distribution expanded from 13 to 18 states; pocket pack launched.
- **Royal Ranthambore Heritage Whisky:**
- Over 100% growth in FY24; 55% growth in Q3 FY25.
- Being introduced into **Canteen Stores Department (CSD)**—a major B2B channel.
- Star-endorsed (Saif Ali Khan) to strengthen “Indi-Lux” (Indian Luxury) positioning.
#### **4. Indian Single Malt & Craft Spirits**
- **Rampur Indian Single Malt:**
- Produced at India’s largest and oldest single malt distillery in the Himalayan foothills.
- 8 expressions: Double Cask, Asava (first in the world finished in Indian Cabernet Sauvignon casks), PX Sherry, Trigun, Jugalbandi, Signature Reserve.
- **Awards:** Double Gold at Barleycorn 2023; “Best World Single Malt.”
- Available in **35+ countries**, travel retail, and 15 Indian states.
- **Rampur Signature Reserve** (₹5 lakh super-luxury edition) launched for 75th anniversary.
- **Jaisalmer Indian Craft Gin:**
- Holds **50% market share** in India’s luxury gin segment.
- Launched **Gold Edition** (saffron-infused, filtered through gold), priced ₹4,000–₹7,000.
- Recognized as **world’s top 100 spirits and best Asian gin**.
- Distributed in 30+ countries.
#### **5. Rum: Legacy & Luxury**
- **1965 Spirit of Victory Premium Rum:**
- One of Radico’s seven “millionaire brands.”
- 16% market share in Indian defence segment.
- **Kohinoor Reserve Indian Dark Rum:**
- Ultra-luxury product: Double-distilled molasses spirit, aged in American oak, Cognac XO, and Vermouth casks.
- Priced at ~$50, rolled out globally in USA, UK, EU, and travel retail.
- **Spirit of Victory 1999 Pure Malt Whisky:**
- Tribute to Kargil War heroes.
- Blend of Indian and global single malts; double-pot distilled.
---
### **Innovation & Diversification (2024–2025)**
Radico has expanded aggressively into new formats and categories:
- **Sangam World Malt Whisky:** A “culturally convergent” blend of Eastern and Western traditions; launched globally. Recognized for innovation.
- **Ankahi Zaffran Spiced Liqueur:** Herbal liqueur with saffron, tulsi, cinnamon—launched at ProWein 2025 as part of luxury push.
- **RTDs:** Magic Moments Vodka Cocktails (Cosmopolitan, Cola, Mojito) launched to attract Gen Z and casual drinkers.
- **Flavored Extensions:** Jamun, Mango, Thandaai (vodka); Lemon Dash (rum) – tapping into Indian taste preferences.
---
### **Global Expansion & Joint Ventures**
#### **D'YAVOL Spirits (Aug 2025)**
A **landmark joint venture** launched with **Shah Rukh Khan, Aryan Khan, and Nikhil Kamath** to create premium, bottled-in-origin spirits with global appeal.
- Focus: **Luxury Tequila** – Radico’s entry into a high-growth international spirits category.
- Strategy: “**Taking India to the World**” while targeting next-gen global consumers.
- Leverages Radico’s production expertise and partners' cultural influence.
#### **Export Strategy**
- Present in **100+ countries**, including USA, UK, EU, Australia, UAE, Singapore.
- Strong presence in **global travel retail** (duty-free).
- Key export brands: Rampur, Jaisalmer, Morpheus, Kohinoor.
- **Partnership with MICHELIN Guide Dubai** to promote Rampur as a luxury dining pairing.
---
### **Manufacturing & Supply Chain**
- **Pan-India Platform:**
- 8 distilleries (Rampur, Sitapur, Aurangabad JV) with 321.3 million liters capacity.
- **Sitapur Distillery (350 KLPD grain-based ENA):** Fully operational since FY2024; secures 6–7 years of captive alcohol supply.
- Dual-feed (molasses + grain) at Rampur; shift toward 100% grain-based ENA for premium quality.
- **Backward Integration:**
- Self-sufficient in power (bio-fueled captive plants).
- Own grain storage (25,000 MT), enhanced process efficiency.
- 10,000-barrel maturation facility at Sitapur supports future single malt growth.
---
### **Marketing & Consumer Engagement**
Radico employs a **multi-pronged engagement strategy**:
- **Digital & Social Media:** Dedicated microsites, influencer campaigns (Nidhhi Agerwal for Morpheus), and AI-driven targeting.
- **Music & Culture:** “Magic Moments Music Studio” with Saregama; 30.5M+ YouTube views.
- **Nostalgia & Humor:** "8PM Time for Friends" campaign with Gabbar Thakur – 23.2M impressions.
- **Sports & Patriotism:** “1971 War Chronicles” animated series; Spirit of Victory brand linked to national pride.