Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Tilaknagar Industries Ltd

TI
NSE
464.10
1.61%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Tilaknagar Industries Ltd

TI
NSE
464.10
1.61%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
11,471Cr
Close
Close Price
464.10
Industry
Industry
Alcoholic Beverages
PE
Price To Earnings
70.11
PS
Price To Sales
6.11
Revenue
Revenue
1,877Cr
Rev Gr TTM
Revenue Growth TTM
35.30%
PAT Gr TTM
PAT Growth TTM
-38.41%
Peer Comparison
How does TI stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
TI
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
357304354377359313375340406409398664
Growth YoY
Revenue Growth YoY%
48.332.529.124.40.43.05.8-9.613.130.66.295.0
Expenses
ExpensesCr
314266307325311263309280327315338554
Operating Profit
Operating ProfitCr
4338475148506660789460110
OPM
OPM%
12.212.613.413.613.416.017.617.719.323.115.116.6
Other Income
Other IncomeCr
31168-4234842-157
Interest Expense
Interest ExpenseCr
8688543223239
Depreciation
DepreciationCr
8888888877720
PBT
PBTCr
5926374431405854778953-106
Tax
TaxCr
000000000000
PAT
PATCr
5926374431405854778953-106
Growth YoY
PAT Growth YoY%
154.22,376.0166.9-42.3-46.855.757.223.7145.8121.0-9.1-295.0
NPM
NPM%
16.58.510.411.68.812.815.515.919.121.713.3-15.9
EPS
EPS
3.21.41.92.31.52.13.02.84.04.62.7-4.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
7484585155786616535497831,1641,3941,4341,877
Growth
Revenue Growth%
-9.2-38.812.512.214.5-1.3-15.942.848.619.72.930.9
Expenses
ExpensesCr
6535806125756057054956711,0271,2091,1791,534
Operating Profit
Operating ProfitCr
95-123-96356-5254112137185255343
OPM
OPM%
12.7-26.8-18.70.58.5-8.09.914.311.813.317.818.3
Other Income
Other IncomeCr
2343454851124851118-142
Interest Expense
Interest ExpenseCr
97125157152184129716240271246
Depreciation
DepreciationCr
283938373733333332323141
PBT
PBTCr
-28-283-288-153-160271-3941150138230113
Tax
TaxCr
12-1-8-2020-40000
PAT
PATCr
-40-282-280-151-160270-3845150138230113
Growth
PAT Growth%
-168.9-601.50.845.9-5.5269.1-114.2217.7231.7-7.966.5-50.7
NPM
NPM%
-5.4-61.5-54.3-26.2-24.141.3-7.05.812.99.916.06.0
EPS
EPS
-3.2-22.6-22.2-12.1-12.821.6-3.13.18.87.211.96.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
125125125125125125125159185193194208
Reserves
ReservesCr
417131-104-255-412-143-181-372894616891,783
Current Liabilities
Current LiabilitiesCr
8329291,2771,3031,423355513439434256265291
Non Current Liabilities
Non Current LiabilitiesCr
34334353111146742554441951246548
Total Liabilities
Total LiabilitiesCr
1,7161,5281,3501,2841,2811,0801,0121,0131,0121,0331,2132,330
Current Assets
Current AssetsCr
8847546614484823733404205515897451,838
Non Current Assets
Non Current AssetsCr
833774689836799707671593460445468491
Total Assets
Total AssetsCr
1,7161,5281,3501,2841,2811,0801,0121,0131,0121,0331,2132,330

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
213132617591191856571121178
Investing Cash Flow
Investing Cash FlowCr
-85-3-2-8-350-26-12-17-77
Financing Cash Flow
Financing Cash FlowCr
-113-27-28-105-104-208-78-41-67-129-94
Net Cash Flow
Net Cash FlowCr
15-17-562-17-138-2-8-257
Free Cash Flow
Free Cash FlowCr
12742216288190856261113172
CFO To PAT
CFO To PAT%
-530.6-4.8-9.3-115.6-56.970.7-222.6144.147.687.577.7
CFO To EBITDA
CFO To EBITDA%
224.5-10.9-26.96,079.0161.7-367.3158.058.152.065.170.0

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2482031712331801883691,0542,0864,0534,598
Price To Earnings
Price To Earnings
0.00.00.00.00.00.70.023.313.929.420.0
Price To Sales
Price To Sales
0.30.40.30.40.30.30.71.31.82.93.2
Price To Book
Price To Book
0.51.18.4-1.8-0.6-10.8-6.68.74.46.25.2
EV To EBITDA
EV To EBITDA
10.6-8.5-9.6325.416.8-13.318.914.016.822.317.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
50.439.633.050.851.746.049.551.247.149.149.3
OPM
OPM%
12.7-26.8-18.70.58.5-8.09.914.311.813.317.8
NPM
NPM%
-5.4-61.5-54.3-26.2-24.141.3-7.05.812.99.916.0
ROCE
ROCE%
5.2-14.3-16.8-0.14.776.55.014.626.121.326.1
ROE
ROE%
-7.4-110.2-1,367.8116.255.5-1,552.668.937.331.621.126.1
ROA
ROA%
-2.3-18.4-20.7-11.8-12.425.0-3.84.514.813.318.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Company Overview** Tilaknagar Industries Ltd (TI) is a leading Indian alcoholic beverage company with a legacy spanning over **90 years**, originating as *Maharashtra Sugar Mills Ltd* in **1933**. After exiting the sugar business, the company transitioned into **Indian Made Foreign Liquor (IMFL)** production in 1974 and has since evolved into a major domestic and international player, particularly in the **brandy and whisky** segments. TI operates a nationwide footprint with **21 manufacturing units across 12 states**, supported by an extensive distribution network of **~40,000 depots in 14 states**. The company distributes through **three primary channels**: state liquor corporations, distributors, and direct sales, while also exporting to **10 countries** across Africa, the Middle East, Southeast Asia, and Europe. --- ### **Strategic Transformation: From Regional Brandy Leader to Pan-India Multi-Category Player** As of November 2025, TI has executed a **comprehensive strategic pivot**, transitioning from a **regional, brandy-centric business** (where >90% of volume came from brandy and 85–86% from Southern India) into a **pan-India, multi-category spirits enterprise**. This shift is being driven by a mix of **organic innovation**, **inorganic acquisitions**, and **strategic investments** in craft and premium segments. Key highlights of this transformation include: - **Volume Diversification**: Whisky now contributes **over 65%** of total volumes, brandy over **30%**, significantly reducing previous brand concentration. - **Geographic Expansion**: Efforts are underway to strengthen presence in **non-Southern regions**, especially East & Northeast India, reducing regional dependency from ~86% to a more balanced footprint. - **Product Portfolio Evolution**: TI now competes across all five major IMFL categories—**whisky, brandy, rum, gin, and vodka**—leveraging both flagship brands and disruptive new product lines. --- ### **Flagship Brands and Product Innovation** #### **1. Brandy Segment: Market Leadership & Premiumization** TI remains **India’s largest brandy manufacturer**, with two global “Millionaire” brands (per Drinks International): - **Mansion House Brandy (MHB)**: - Top-selling brandy in India, second-largest globally. - Sold over **8.5 million cases in FY24**. - Anchors the **Mass Prestige** portfolio, performing strongly across South India and institutions like CSD. - **Courrier Napoleon Brandy (CNB)**: - Third-largest brandy in India, fifth-largest globally. - Third-fastest growing brandy worldwide in CY2024. - Sold over **1.7 million cases in FY24**, reflecting strong growth momentum. - **Monarch Legacy Edition**: - TI’s **first luxury brandy**, launched as a sipping brand to rival cognac. - Made from **100% pure grape distillates** (Indian & French), distilled in coal-fired copper pots, and matured in ex-red wine American oak barrels. - Aged up to **8 years**, targeting aspirational, premium consumers. - Priced at **₹6,750/bottle**, available in **6 Indian states and Hyderabad Duty Free**. - Has earned a **Bronze Medal at the 2025 London Spirits Competition** and multiple awards at the World Drinks Awards. - Part of a broader **premiumisation push**, with future plans including limited cask finishes, distillery experiences, and digital connoisseur platforms. - **Flandy**: - Asia’s **first premium flavored brandy** (Orange, Cherry, Peach, Green Apple). - Captured **20% of Flandy’s volume** in its first quarter of Green Apple variant launch. - Used to reposition brandy as **youthful, aspirational, and inclusive**. #### **2. Whisky Expansion: Entering the Dominant Category** With whisky constituting **over 60% of India’s spirits market**, TI has prioritized aggressive foray into this segment: - **Mansion House Whisky (MHW)**: - Relaunched in **2025** for semi-premium segment. - Targeting **East and Northeast India** (~6 million case market), with expansion into South India. - Combines **Scotch malts and Indian grain spirits**, aged in oak barrels. - Features a **180ml “hipster pack”** to attract younger consumers. - Gaining traction in **Assam**, with plans to expand via TI’s deep Southern distribution. - **Seven Islands Whisky**: - **Pure malt blend** combining four single malts: - Two from India (Himalayan foothills, Vindhyan ranges) - Two from Scotland (Speyside, Lowlands) - Leverages **tropical aging (India)** and **traditional Scottish maturation** for a distinct flavor profile. - Serves as the **anchor product** under the new **‘House of TI’** premium vertical. - Named after **Mumbai’s seven original islands**, with design reflecting maritime heritage—anchors, cartographic contours, and a modern aesthetic. - **Imperial Blue (IB)** – Strategic Acquisition: - **Third-largest whisky brand in India** by volume and value (8% market share), with **22.4 million 9L cases sold in FY25**. - Acquired via **slump sale** from **Pernod Ricard India** in July 2025 for **€412.6 million (~₹4,150 crores)**. - Includes **€70 million normalized working capital** and **€28 million deferred payment due in FY30**. - Financing plan: **Equity (₹2,296 crore via preferential issue)** + **debt**. - Received **CCI approval on October 7, 2025**; expected closing in **Q3 FY26**. - Expected to be **cash EPS accretive** post-closing, with margin expansion supported by **synergies and the UK-India Free Trade Agreement (FTA)**. - Marks TI’s **strategic entry into the national whisky market** and is poised to become the **base platform** for premium whisky launches. --- ### **Strategic Investments & Partnerships: Building the Craft & Disruptive Spirits Portfolio** TI is actively building presence in **craft, ready-to-drink (RTD), and premium categories** through equity stakes and commercial partnerships: #### **1. Spaceman Spirits Lab Pvt. Ltd. (SSL)** - **Maker of**: Samsara Gin, Sitara Rum, Amara Vodka. - TI’s stake: **21.36%** as of November 2025 (up from 12.98%), with investment of **₹13.15 crore** committed over 18 months. - **Option to increase ownership** upon SSL achieving strategic milestones. - **Usership Agreement**: TI distributes SSL brands across **Odisha, Puducherry**, and select **international markets**. - **Product Highlights**: - **Samsara Gin**: India’s **#3 craft gin brand** and known as "India’s favorite pink gin." - 6–7% market share in premium gin. - FY25 revenue: **₹25 crore**, >27,000 cases. - New variants: **Jamun & Pink Salt, Raw Mango & Jalapeño**, and **RTD Gin & Soda** (with Everyday Friday). - **Amara Pink Vodka**: **India’s first artisanal pink vodka**, filtered through pink rubies, targeting celebratory consumption. #### **2. Round The Cocktails Pvt. Ltd. (RTC)** - **Maker of Bartisans**, premium "ready-to-pour" cocktail mixers. - TI stake: **36.2%**, acquired via **₹8 crore investment**. - Bartisans offers **19 natural-flavor mixers**, including **Raid and Run (Jamun & Himalayan Salt)** and **Indian Summer (Mango, Chilli)**. - Distributed via **D2C, quick commerce, and modern retail**, with **₹3.5 crore FY24 revenue**. - Strategic goal: Align with India’s rising **at-home cocktail culture** and promote **brandy-based cocktails**. --- ### **Distribution and Manufacturing Strength** - **Manufacturing Network**: - **4 owned distilleries** (including Prag Distillery, Punjab Expo Breweries). - **17 contract/leased/tied-up units** across 12 states. - In-house **50,000 LPD molasses-based** and **100,000 LPD grain-based** distillation plants in **Shrirampur, Maharashtra**. - Expansion underway at **Prag Distillery (Andhra Pradesh)** to increase capacity from **6 to 36 lakh cases/year** (CAPEX: ₹35–50 crore). - **Distribution Strength**: - Deep penetration in **South, East, and North-East India**. - Strong **CSD (Canteen Stores Department)** presence. - Plans to leverage **Imperial Blue’s pan-India network** to accelerate reach of TI and SSL brands. --- ### **Growth Drivers & Strategic Objectives** #### **Core Growth Strategies** - **Premiumisation**: Across all categories, especially brandy (Monarch), whisky (Seven Islands), gin (Samsara), and vodka (Amara). - **Portfolio Diversification**: Reduce brandy volume share from 93% (2023) to **~80%**; scale whisky, gin, and RTD segments. - **Geographic Expansion**: Scale in **East & Northeast India**, reduce concentration risk. - **Export Growth**: Up **70% YoY** in FY25; new markets in Africa (DRC, Kenya), Middle East (Oman, Qatar). - **Inorganic Growth**: Focus on **acquisitions and strategic stakes** in high-potential brands and formats. #### **Marketing & Brand Building** - **A&SP Investments Increasing**: To improve brand perception and **“share of voice”**. - Major campaigns: - **“The Warm Embrace of Fatherhood”** – 15M viewers, 30M impressions, won **Ambrosia Award 2025**. - **“Mansion House Boyzzzz”** – Telugu web series (21 episodes) to engage youth in AP/Telangana. - **‘Welcome The Now’** brand anthem for Mansion House. - Rebranding **brandy as fun, youthful, and aspirational** through digital, music, and influencer marketing.