Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Radico Khaitan Ltd

RADICO
NSE
3,458.50
1.74%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

Radico Khaitan Ltd

RADICO
NSE
3,458.50
1.74%
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
46,309Cr
Close
Close Price
3,458.50
Industry
Industry
Alcoholic Beverages
PE
Price To Earnings
89.53
PS
Price To Sales
7.91
Revenue
Revenue
5,851Cr
Rev Gr TTM
Revenue Growth TTM
26.48%
PAT Gr TTM
PAT Growth TTM
69.29%
Peer Comparison
How does RADICO stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
RADICO
VS

Quarterly Results

Upcoming Results on
6 May 2026
Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
8329549251,1611,0791,1371,1161,2941,3041,5061,4941,547
Growth YoY
Revenue Growth YoY%
2.425.921.546.529.719.120.711.520.932.533.819.5
Expenses
ExpensesCr
7538348041,0189569909531,1101,1271,2741,2561,280
Operating Profit
Operating ProfitCr
79120121143123147163184178232238267
OPM
OPM%
9.512.513.112.311.412.914.614.213.615.415.917.3
Other Income
Other IncomeCr
7646-12013-53-7
Interest Expense
Interest ExpenseCr
91212181716172022161616
Depreciation
DepreciationCr
202426323233363636363737
PBT
PBTCr
5789869974100110129123175187206
Tax
TaxCr
142121242025303431444752
PAT
PATCr
436865755475819592131140155
Growth YoY
PAT Growth YoY%
-8.317.225.131.826.410.424.427.170.873.273.062.3
NPM
NPM%
5.17.27.06.55.06.67.27.47.18.79.310.0
EPS
EPS
3.25.14.85.64.05.66.07.16.99.810.411.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1,6521,6801,8232,0972,4272,3992,8683,1434,1194,8515,851
Growth
Revenue Growth%
1.78.515.015.7-1.219.69.631.117.820.6
Expenses
ExpensesCr
1,4641,4681,5531,7472,0551,9902,4662,7843,6124,1784,936
Operating Profit
Operating ProfitCr
188212270350372409402358506674915
OPM
OPM%
11.412.614.816.715.317.114.011.412.313.915.6
Other Income
Other IncomeCr
44202713-1514725155-6
Interest Expense
Interest ExpenseCr
8580683532221322597470
Depreciation
DepreciationCr
4342414253546571114140147
PBT
PBTCr
103110188286273347332291348465691
Tax
TaxCr
252964984583837086119174
PAT
PATCr
7881124188228264249220262346517
Growth
PAT Growth%
3.353.651.721.016.2-6.0-11.319.031.849.6
NPM
NPM%
4.74.86.89.09.411.08.77.06.47.18.8
EPS
EPS
5.96.19.314.617.220.819.716.519.625.838.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
2727272727272727272727
Reserves
ReservesCr
9511,0181,1301,3091,5161,7662,0002,1812,4132,7272,951
Current Liabilities
Current LiabilitiesCr
1,0891,0099517798437276541,1011,2121,5441,589
Non Current Liabilities
Non Current LiabilitiesCr
25918213813796102101410443341271
Total Liabilities
Total LiabilitiesCr
2,3252,2342,2462,2512,4832,6222,7813,7194,0954,6394,837
Current Assets
Current AssetsCr
1,3111,2471,2391,2251,4221,5321,6121,8722,0612,5252,628
Non Current Assets
Non Current AssetsCr
1,0159871,0071,0261,0611,0901,1701,8472,0342,1142,209
Total Assets
Total AssetsCr
2,3252,2342,2462,2512,4832,6222,7813,7194,0954,6394,837

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-3625031630960370222239166363
Investing Cash Flow
Investing Cash FlowCr
815-21-7-67-76-108-705-226-171
Financing Cash Flow
Financing Cash FlowCr
-87-234-293-2269-183-13448724-237
Net Cash Flow
Net Cash FlowCr
-42212762111-2021-36-46
Free Cash Flow
Free Cash FlowCr
-78232293238-1024186-466-60189
CFO To PAT
CFO To PAT%
-46.5309.3254.7164.126.2140.089.3108.363.3105.0
CFO To EBITDA
CFO To EBITDA%
-19.4117.7117.188.116.190.555.266.632.853.9

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,2731,8294,4145,2733,5677,49111,86015,96723,08532,480
Price To Earnings
Price To Earnings
16.322.835.627.215.627.045.172.588.094.0
Price To Sales
Price To Sales
0.81.12.42.51.53.14.15.15.66.7
Price To Book
Price To Book
1.31.83.84.02.34.25.87.29.511.8
EV To EBITDA
EV To EBITDA
11.111.618.215.910.618.729.746.347.049.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
45.945.147.851.648.649.945.041.866.966.2
OPM
OPM%
11.412.614.816.715.317.114.011.412.313.9
NPM
NPM%
4.74.86.89.09.411.08.77.06.47.1
ROCE
ROCE%
10.511.215.319.415.717.715.510.612.515.4
ROE
ROE%
8.07.710.714.114.714.812.310.010.812.6
ROA
ROA%
3.43.65.58.39.210.18.95.96.47.5
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.