Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Varun Beverages Ltd

VBL
NSE
523.10
0.88%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

Varun Beverages Ltd

VBL
NSE
523.10
0.88%
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
1,76,928Cr
Close
Close Price
523.10
Industry
Industry
FMCG - Contract Mfg
PE
Price To Earnings
55.65
PS
Price To Sales
7.80
Revenue
Revenue
22,693Cr
Rev Gr TTM
Revenue Growth TTM
6.75%
PAT Gr TTM
PAT Growth TTM
13.90%
Peer Comparison
How does VBL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VBL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
5,6113,8712,6684,3177,1974,8053,6895,5677,0174,8974,2046,574
Growth YoY
Revenue Growth YoY%
13.321.820.510.928.324.138.328.9-2.51.914.018.1
Expenses
ExpensesCr
4,1002,9882,2493,3295,2063,6543,1094,3035,0193,7493,5655,045
Operating Profit
Operating ProfitCr
1,5118824189891,9911,1515801,2641,9991,1476391,529
OPM
OPM%
26.922.815.722.927.724.015.722.728.523.415.223.3
Other Income
Other IncomeCr
41189843244427761469740
Interest Expense
Interest ExpenseCr
696374941291191094137454749
Depreciation
DepreciationCr
172171166188242257261273306308330357
PBT
PBTCr
1,3116671887161,6638002549781,7329413591,163
Tax
TaxCr
306153441684011715824640719699284
PAT
PATCr
1,0055141445481,2626291967311,325745260879
Growth YoY
PAT Growth YoY%
25.430.076.324.925.522.336.133.55.018.532.920.1
NPM
NPM%
17.913.35.412.717.513.15.313.118.915.26.213.4
EPS
EPS
3.11.50.41.73.91.90.62.13.92.20.72.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearDec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Dec 2025Mar 2026
Revenue
RevenueCr
3,3943,8614,0045,1057,1306,4508,82313,17316,04320,00821,68522,693
Growth
Revenue Growth%
35.713.83.727.539.6-9.536.849.321.824.78.44.6
Expenses
ExpensesCr
2,7573,0653,1684,0995,6825,2487,16910,38512,43315,29716,63617,378
Operating Profit
Operating ProfitCr
6377968361,0071,4481,2021,6552,7883,6094,7115,0495,314
OPM
OPM%
18.820.620.919.720.318.618.821.222.523.623.323.4
Other Income
Other IncomeCr
1438142547-30683979120346358
Interest Expense
Interest ExpenseCr
169433212213310281185186268450170177
Depreciation
DepreciationCr
3173223473854895295316176819471,2161,301
PBT
PBTCr
191792914346963631,0072,0242,7393,4334,0104,195
Tax
TaxCr
7931771342245261474638799948986
PAT
PATCr
112482143004723577461,5502,1022,6343,0623,209
Growth
PAT Growth%
487.4-57.0345.640.157.5-24.3108.8107.835.625.316.24.8
NPM
NPM%
3.31.25.35.96.65.58.511.813.113.214.114.1
EPS
EPS
8.40.20.70.91.50.72.14.66.38.09.09.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearDec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Dec 2025
Equity Capital
Equity CapitalCr
134182183183289289433650650676676
Reserves
ReservesCr
911,5111,5871,8163,0403,2353,6474,4536,28715,93418,902
Current Liabilities
Current LiabilitiesCr
1,3541,7281,5891,7412,2202,4353,0203,9694,1534,5244,074
Non Current Liabilities
Non Current LiabilitiesCr
2,4081,4231,9272,2842,8092,4352,3652,4343,9491,8801,750
Total Liabilities
Total LiabilitiesCr
4,4374,8315,2846,0318,3888,4589,58211,61815,18723,14425,565
Current Assets
Current AssetsCr
7308539691,1411,6721,8002,5463,4044,2367,8647,889
Non Current Assets
Non Current AssetsCr
3,7063,9794,3154,8916,7176,6597,0368,21410,95215,28017,676
Total Assets
Total AssetsCr
4,4374,8315,2846,0318,3888,4589,58211,61815,18723,14425,565

Cash Flow

Consolidated
Standalone
Financial YearDec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Dec 2025
Operating Cash Flow
Operating Cash FlowCr
5558266201,0001,3081,0121,2311,7902,3913,3813,509
Investing Cash Flow
Investing Cash FlowCr
-300-1,048-745-873-2,319-471-1,011-1,705-3,290-4,317-2,735
Financing Cash Flow
Financing Cash FlowCr
-236230159-841,107-574-178-189852,954-1,266
Net Cash Flow
Net Cash FlowCr
198334296-334367862,018-492
Free Cash Flow
Free Cash FlowCr
2904510319157547641640-803-359797
CFO To PAT
CFO To PAT%
496.41,719.0289.5333.4276.9283.3165.1115.5113.8128.3114.6
CFO To EBITDA
CFO To EBITDA%
87.1103.874.199.390.384.274.464.266.271.869.5

Ratios

Consolidated
Standalone
Financial YearDec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Dec 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
06,95211,89314,37720,43826,42838,39185,9031,60,6542,15,8931,65,667
Price To Earnings
Price To Earnings
0.0164.456.649.143.680.355.357.478.283.254.5
Price To Sales
Price To Sales
0.01.83.02.42.43.54.36.510.010.87.6
Price To Book
Price To Book
0.04.16.77.26.17.59.416.823.213.08.5
EV To EBITDA
EV To EBITDA
2.810.716.616.515.924.125.132.145.945.932.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
49.455.054.856.054.857.154.352.553.855.555.2
OPM
OPM%
18.820.620.919.720.318.618.821.222.523.623.3
NPM
NPM%
3.31.25.35.96.65.58.511.813.113.214.1
ROCE
ROCE%
17.515.413.214.816.410.316.024.624.320.018.9
ROE
ROE%
49.82.812.115.014.210.118.330.430.315.915.6
ROA
ROA%
2.51.04.05.05.64.27.813.313.811.412.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Varun Beverages Limited (VBL) is the **second-largest PepsiCo franchisee globally outside the United States**, operating under a deep, 33+ year strategic partnership. The company is a key driver of PepsiCo’s beverage sales in India, accounting for **over 90% of its sales volume** in the country. VBL operates a fully integrated, franchise-based business model—handling end-to-end operations including manufacturing, distribution, warehousing, marketing execution, and capital allocation—while PepsiCo provides brands, concentrates, R&D, and above-the-line (ATL) marketing support. --- ### **Geographic Footprint & Global Expansion** As of November 2025, VBL operates in **14 countries** across two continents: - **India (dominant market)**: Contributes ~72% of total operating revenue (FY24). - **South Asia**: Nepal, Sri Lanka. - **Africa (high-growth focus)**: Morocco, Zambia, Zimbabwe, South Africa, Lesotho, Eswatini, Democratic Republic of the Congo (DRC), Botswana, Namibia, Mozambique, Madagascar, Tanzania, Kenya (new), and Ghana (pending). The company holds **franchise rights in 10 countries** and **distribution rights in 4 additional nations**, with aggressive expansion underway in Africa. #### **Key Expansion Initiatives (2023–2025):** - **Acquired BevCo (South Africa)**: Consolidated operations in South Africa, Lesotho, and Eswatini; gained distribution rights in Botswana, Namibia, Mozambique, and Madagascar. BevCo generated ~ZAR 3.6 billion (~₹15.9 billion) in FY23. - **Greenfield Entries**: - **DRC**: New plant operational since July 2024; reached **full capacity on a three-shift basis**, with strong demand supporting plans for a second facility and backward integration. - **Kenya**: Announced in Oct 2025—the incorporation of a **wholly-owned subsidiary** for manufacturing and distribution. - **South Africa**: Entered in 2024 via acquisition; achieved double-digit volume growth in its first year. - **Acquisition Agreements (Pending Approvals)**: - **SBC Tanzania Limited (SBCT)**: Controls 5 facilities and a leading market position with ~74 million 8oz case sales (FY24). Valued at ~$154.5M. - **SBC Beverages Ghana Limited (SBCG)**: One facility in Accra; produces PepsiCo brands and own-brand energy drink ‘Cheetah’. Valued at ~$15.06M. --- ### **Operational Scale & Infrastructure** As of December 2024: - **48 state-of-the-art manufacturing facilities**: 36 in India, 12 internationally. - **Supply Chain Backbone**: - >130 depots - 2,600+ owned vehicles - 2,800+ primary distributors - >1.15 million **visi-coolers** installed - Serves **~4 million retail outlets**, with plans to reach **8–10 million** in India over the long term. - Reaches a target consumer base of **over 1.4 billion people**. Capacity expansion remains central: VBL commissioned **7 greenfield plants in India (2023–2025)**—Supa (MH), Gorakhpur (UP), Khordha (OD), Kangra (HP), Prayagraj (UP), Bihar, and Meghalaya—and one in DRC. These facilities support carbonated soft drinks (CSD), non-carbonated beverages (NCB), packaged water, and juice products. --- ### **Product Portfolio & Diversification** VBL produces and distributes a broad range of PepsiCo-branded beverages: - **CSDs**: Pepsi, Mountain Dew, Mirinda, 7UP - **Energy Drinks**: Sting (key contributor; ~16% of sales in recent quarters), Rockstar (launched) - **Sports & Hydration**: Gatorade - **Juices & NCBs**: Tropicana, Slice - **Packaged Water**: Aquafina #### **Strategic Diversification (Beyond Soft Drinks)** 1. **Snack Foods**: - Launched distribution and manufacturing of **PepsiCo snacks** in Morocco, Zambia, and Zimbabwe. - **Cheetos production** began in Morocco (May 2025). - **Simba Munchiez (PepsiCo subsidiary)**: Secure exclusive rights; manufacturing expected by **Oct 2025 (Zimbabwe)** and **Apr 2026 (Zambia)**. 2. **Alcoholic Beverages**: - Entered into **exclusive test-marketing agreement with Carlsberg Breweries A/S** in select African territories. - Expanded corporate charter to include production and distribution of **RTD alcoholic beverages** (beer, wine, spirits) in India and globally. 3. **Value-Added Segments**: - **Dairy-based beverages** and **juice products** growing at ~100% YoY; enhanced reach enabled by expanded capacity. - Focus on **low-sugar variants** (Sting, Gatorade, 7UP, Lipton) to align with health-conscious trends. - Product innovation ongoing—e.g., **malt-based energy drink** (launched Mar 2025). --- ### **Growth Strategy & Market Presence** #### **India (Core Growth Engine)**: - Revenue contribution: ~72% in FY24. - Expanding in **semi-urban and rural markets**, which represent large untapped potential due to low per capita consumption. - Strategies include: - Affordable pack sizes (small SKUs) - Enhanced chilling infrastructure (visi-coolers in rural areas) - Last-mile distribution improvements - Despite monsoon-led short-term consumption headwinds, long-term demand outlook remains strong. - Backward integration (preforms, caps, crates, films) at **17+ plants**, reducing costs and improving quality control. #### **Africa (Next Frontier)**: - Revenue contribution rose from ~15% (2022) to ~17% (FY23); rising with new acquisitions. - Focus on **geographic diversification**, with no single African market exceeding 2–5% of total turnover. - South Africa: Shifting from **private-label (B-Brand, 85% of sales)** and low-margin modern trade (~40–45%) to **higher-margin general trade** (60–65%). - **Double-digit growth** achieved in first year in South Africa; margin improvement expected with backward integration. - Regulatory approvals for Tanzania and Ghana acquisitions pending. --- ### **Financial & Capital Allocation** - **Revenue Growth**: ~24.7%, EBITDA growth: ~30.5%, PAT: ~25.3% (driven by Africa and new facilities). - **Sales Volume CAGR**: ~18% (FY2019–FY2024). - **Unit Benchmark**: One unit case = 5.678 liters (~24 bottles of 237ml). - **Capital Expenditure**: - **INR 25,000–26,000 crore** planned for CY2025. - Focus: Greenfield plants, snack manufacturing in Africa, backward integration. - Funded via internal cash flows—**zero debt** balance sheet; generates interest income from surplus cash. - **Funding & Liquidity**: - Raised ~Rs 7,500 crore via **QIP (Oct 2024)** to fund expansion, acquisitions, and balance sheet strengthening. - Localized financing used (e.g., South Africa) to hedge forex risk. --- ### **Operational Efficiency & Sustainability** - **Backward Integration**: - 17+ plants integrated for packaging materials (preforms, crates, closures, films). - Reduces input costs, ensures supply security, improves margins. - **Production Efficiency**: - New bottling lines: **800–900 bottles per minute (vs. 100–200 in older plants)**. - Better fixed cost absorption as volumes ramp up. - **Cold Chain & Distribution**: - Over **1.15 million visi-coolers** installed—critical for product visibility and chilled availability. - Deployed more in South Africa in one year than entire prior period. - **Supply Chain Agility**: - Multi-line, large-scale plants allow product switching and operational flexibility. - Improved last-mile delivery, cold storage access, and route optimization.