Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,76,928Cr
Rev Gr TTM
Revenue Growth TTM
6.75%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VBL
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 13.3 | 21.8 | 20.5 | 10.9 | 28.3 | 24.1 | 38.3 | 28.9 | -2.5 | 1.9 | 14.0 | 18.1 |
| 4,100 | 2,988 | 2,249 | 3,329 | 5,206 | 3,654 | 3,109 | 4,303 | 5,019 | 3,749 | 3,565 | 5,045 |
Operating Profit Operating ProfitCr |
| 26.9 | 22.8 | 15.7 | 22.9 | 27.7 | 24.0 | 15.7 | 22.7 | 28.5 | 23.4 | 15.2 | 23.3 |
Other Income Other IncomeCr | 41 | 18 | 9 | 8 | 43 | 24 | 44 | 27 | 76 | 146 | 97 | 40 |
Interest Expense Interest ExpenseCr | 69 | 63 | 74 | 94 | 129 | 119 | 109 | 41 | 37 | 45 | 47 | 49 |
Depreciation DepreciationCr | 172 | 171 | 166 | 188 | 242 | 257 | 261 | 273 | 306 | 308 | 330 | 357 |
| 1,311 | 667 | 188 | 716 | 1,663 | 800 | 254 | 978 | 1,732 | 941 | 359 | 1,163 |
| 306 | 153 | 44 | 168 | 401 | 171 | 58 | 246 | 407 | 196 | 99 | 284 |
|
Growth YoY PAT Growth YoY% | 25.4 | 30.0 | 76.3 | 24.9 | 25.5 | 22.3 | 36.1 | 33.5 | 5.0 | 18.5 | 32.9 | 20.1 |
| 17.9 | 13.3 | 5.4 | 12.7 | 17.5 | 13.1 | 5.3 | 13.1 | 18.9 | 15.2 | 6.2 | 13.4 |
| 3.1 | 1.5 | 0.4 | 1.7 | 3.9 | 1.9 | 0.6 | 2.1 | 3.9 | 2.2 | 0.7 | 2.6 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Mar 2026 |
|---|
|
| 35.7 | 13.8 | 3.7 | 27.5 | 39.6 | -9.5 | 36.8 | 49.3 | 21.8 | 24.7 | 8.4 | 4.6 |
| 2,757 | 3,065 | 3,168 | 4,099 | 5,682 | 5,248 | 7,169 | 10,385 | 12,433 | 15,297 | 16,636 | 17,378 |
Operating Profit Operating ProfitCr |
| 18.8 | 20.6 | 20.9 | 19.7 | 20.3 | 18.6 | 18.8 | 21.2 | 22.5 | 23.6 | 23.3 | 23.4 |
Other Income Other IncomeCr | 14 | 38 | 14 | 25 | 47 | -30 | 68 | 39 | 79 | 120 | 346 | 358 |
Interest Expense Interest ExpenseCr | 169 | 433 | 212 | 213 | 310 | 281 | 185 | 186 | 268 | 450 | 170 | 177 |
Depreciation DepreciationCr | 317 | 322 | 347 | 385 | 489 | 529 | 531 | 617 | 681 | 947 | 1,216 | 1,301 |
| 191 | 79 | 291 | 434 | 696 | 363 | 1,007 | 2,024 | 2,739 | 3,433 | 4,010 | 4,195 |
| 79 | 31 | 77 | 134 | 224 | 5 | 261 | 474 | 638 | 799 | 948 | 986 |
|
| 487.4 | -57.0 | 345.6 | 40.1 | 57.5 | -24.3 | 108.8 | 107.8 | 35.6 | 25.3 | 16.2 | 4.8 |
| 3.3 | 1.2 | 5.3 | 5.9 | 6.6 | 5.5 | 8.5 | 11.8 | 13.1 | 13.2 | 14.1 | 14.1 |
| 8.4 | 0.2 | 0.7 | 0.9 | 1.5 | 0.7 | 2.1 | 4.6 | 6.3 | 8.0 | 9.0 | 9.4 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|
Equity Capital Equity CapitalCr | 134 | 182 | 183 | 183 | 289 | 289 | 433 | 650 | 650 | 676 | 676 |
| 91 | 1,511 | 1,587 | 1,816 | 3,040 | 3,235 | 3,647 | 4,453 | 6,287 | 15,934 | 18,902 |
Current Liabilities Current LiabilitiesCr | 1,354 | 1,728 | 1,589 | 1,741 | 2,220 | 2,435 | 3,020 | 3,969 | 4,153 | 4,524 | 4,074 |
Non Current Liabilities Non Current LiabilitiesCr | 2,408 | 1,423 | 1,927 | 2,284 | 2,809 | 2,435 | 2,365 | 2,434 | 3,949 | 1,880 | 1,750 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 730 | 853 | 969 | 1,141 | 1,672 | 1,800 | 2,546 | 3,404 | 4,236 | 7,864 | 7,889 |
Non Current Assets Non Current AssetsCr | 3,706 | 3,979 | 4,315 | 4,891 | 6,717 | 6,659 | 7,036 | 8,214 | 10,952 | 15,280 | 17,676 |
Total Assets Total AssetsCr |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 555 | 826 | 620 | 1,000 | 1,308 | 1,012 | 1,231 | 1,790 | 2,391 | 3,381 | 3,509 |
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 | -236 | 230 | 159 | -84 | 1,107 | -574 | -178 | -18 | 985 | 2,954 | -1,266 |
|
Free Cash Flow Free Cash FlowCr | 290 | 45 | 103 | 191 | 575 | 476 | 416 | 40 | -803 | -359 | 797 |
| 496.4 | 1,719.0 | 289.5 | 333.4 | 276.9 | 283.3 | 165.1 | 115.5 | 113.8 | 128.3 | 114.6 |
CFO To EBITDA CFO To EBITDA% | 87.1 | 103.8 | 74.1 | 99.3 | 90.3 | 84.2 | 74.4 | 64.2 | 66.2 | 71.8 | 69.5 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 6,952 | 11,893 | 14,377 | 20,438 | 26,428 | 38,391 | 85,903 | 1,60,654 | 2,15,893 | 1,65,667 |
Price To Earnings Price To Earnings | 0.0 | 164.4 | 56.6 | 49.1 | 43.6 | 80.3 | 55.3 | 57.4 | 78.2 | 83.2 | 54.5 |
Price To Sales Price To Sales | 0.0 | 1.8 | 3.0 | 2.4 | 2.4 | 3.5 | 4.3 | 6.5 | 10.0 | 10.8 | 7.6 |
Price To Book Price To Book | 0.0 | 4.1 | 6.7 | 7.2 | 6.1 | 7.5 | 9.4 | 16.8 | 23.2 | 13.0 | 8.5 |
| 2.8 | 10.7 | 16.6 | 16.5 | 15.9 | 24.1 | 25.1 | 32.1 | 45.9 | 45.9 | 32.9 |
Profitability Ratios Profitability Ratios |
| 49.4 | 55.0 | 54.8 | 56.0 | 54.8 | 57.1 | 54.3 | 52.5 | 53.8 | 55.5 | 55.2 |
| 18.8 | 20.6 | 20.9 | 19.7 | 20.3 | 18.6 | 18.8 | 21.2 | 22.5 | 23.6 | 23.3 |
| 3.3 | 1.2 | 5.3 | 5.9 | 6.6 | 5.5 | 8.5 | 11.8 | 13.1 | 13.2 | 14.1 |
| 17.5 | 15.4 | 13.2 | 14.8 | 16.4 | 10.3 | 16.0 | 24.6 | 24.3 | 20.0 | 18.9 |
| 49.8 | 2.8 | 12.1 | 15.0 | 14.2 | 10.1 | 18.3 | 30.4 | 30.3 | 15.9 | 15.6 |
| 2.5 | 1.0 | 4.0 | 5.0 | 5.6 | 4.2 | 7.8 | 13.3 | 13.8 | 11.4 | 12.0 |
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.