What is Tilaknagar Industries Ltd's market cap?

Tilaknagar Industries Ltd (TI) has a market capitalization of ₹11,296 Cr.

What sector is TI in?

Tilaknagar Industries Ltd operates in the Alcoholic Beverages & Tobacco sector.

What is TI's return on equity?

Tilaknagar Industries Ltd has a return on equity (ROE) of 5.7%.

Loading company...

Analyzing...

Tilaknagar Industries Ltd (TI) — Analysis, Financials, Intelligence | The Stock Filter

The Organism · Company Intelligence

Tilaknagar Industries Ltd

TI|BSE: 507205

Alcoholic Beverages & TobaccoConsumer & Retailwww.tilind.com

—

—|MCap ₹11,296 Cr

Promoter: 31.7%

PE 628.7xMedian PE 20.6xPB 11.8x

Tilaknagar Industries Ltd. engages in manufacture and sale of Indian made foreign liquor. The company is headquartered in Mumbai, Maharashtra and currently employs 315 full-time employees. The company

Secular Currents

Theme Connections

Premiumisation Rural Consumption

Intelligence Profile

TSF Score

65/100

The Vitals · Company Health

Health Indicators

Shenanigan Score

29Clean

Trust Score

X-Ray

Concerns

🟠Below-average return on equity (5.7%)Business

Watch

Nothing flagged for monitoring

Strengths

🟢Healthy revenue growth (21.0% CAGR 3yr)Business
🟢Low leverage (D/E: 0.02x)Business
🟢Consistent dividend payerOpportunity

The Numbers · Key Metrics

PE Ratio

628.7x

ROE

5.7%

Revenue Growth 3yr

21.0%

Debt/Equity

0.02x

₹11,280 Cr

The Narrator · StoryTel Intelligence

FY2025Alcoholic Beverages & TobaccoProduct Sales ModelModel:Revenue = Volume Sold × Average Selling Price (varies by state pricing/excise)

Key Insight

“Operates in Alcoholic Beverages & Tobacco.”

The Revenue Story

₹3,175 Cr revenue.

Total Income₹3,192 Cr

Revenue₹3,175 Cr(99.4% of Total Income)

Other Income₹18 Cr(0.6% of Total Income)

The Cost Story

COGS 22.9%, employees 1.7%.

Other Expenses₹2,138 Cr(66.1%)

Cogs₹727 Cr(22.5%)

EBITDA₹272 Cr(8.4%)

Employee₹55 Cr(1.7%)

Depreciation₹31 Cr(0.9%)

Finance Costs₹12 Cr(0.4%)

0.0%EBITDA Margin

Other Expenses

66.1%

Cogs

22.5%

EBITDA

8.4%

Employee

1.7%

Depreciation

0.9%

Finance Costs

0.4%

Key Metrics

ROE

5.7%

vs median 10.0%

ROCE

7.8%

vs median 12.2%

Net Margin

2.7%

vs median 3.8%

EBITDA Margin

4.9%

vs median 7.0%

Debt To Equity

0.02x

vs median 0.16x

Rev Growth 3yr

21.0%

vs median 17.2%

EPS Growth 3yr

60.9%

vs median 1.3%

Forward View · Management Guidance

GUIDANCEQ2FY26High Impact

“Good morning, everyone, and thank you for joining us on Kirat Nagar Industries quarter two h one FY twenty six earnings call.”

GUIDANCEQ2FY26High Impact

“Good morning, everyone, and thank you for joining us on Kirat Nagar Industries quarter two h one FY twenty six earnings call.”

GUIDANCEQ2FY26High Impact

“from next year onwards you can consider around 200 to 300 basis points incremental revenue growth over and above the volume growth that we have guided towards.”

The Context · Where does it sit?

Sector Context

The Canopy · Sector KPIs

Sector KPIs

Alcoholic Beverages & Tobacco

KPI	Company	Sector Median
ROE	5.7%▼	10.0%
ROCE	7.8%▼	12.2%
Net Margin	2.7%▼	3.8%
EBITDA Margin	4.9%▼	7.0%
Debt To Equity	0.02x▼	0.16x
Rev Growth 3yr	21.0%▲	17.2%
EPS Growth 3yr	60.9%▲	1.3%

The Market · What is the market saying?

Market Signals

The Antenna · Media Intelligence

Media Signal

Low Impact

7d0.00→30d0.00

Based on 1 article (0 in last 7 days)

The Numbers · Show me the data

Financials

Revenue₹4,114 Cr

PBT₹113 Cr

EPS₹6.83

(₹ Cr)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Revenue	₹4,114 Cr +29.6%	₹3,175 Cr +7.3%	₹2,958 Cr +19.8%	₹2,469 Cr +37.8%	₹1,792 Cr +26.3%	₹1,418 Cr -4.4%	₹1,483 Cr -2.8%	₹1,525 Cr
Other Income	₹28 Cr +56.7%	₹18 Cr +24.2%	₹14 Cr +88.4%	₹8 Cr -28.3%	₹10 Cr -8.3%	₹11 Cr -61.9%	₹30 Cr +475.1%	₹5 Cr
Total Income	₹4,141 Cr +29.7%	₹3,192 Cr +7.4%	₹2,972 Cr +20.0%	₹2,477 Cr +37.4%	₹1,803 Cr +26.1%	₹1,430 Cr -5.5%	₹1,513 Cr -1.1%	₹1,531 Cr
COGS	₹947 Cr +30.2%	₹727 Cr +2.6%	₹709 Cr +15.0%	₹616 Cr +61.2%	₹382 Cr +37.9%	₹277 Cr -21.2%	₹352 Cr +10.2%	₹320 Cr
	₹3,858 Cr +30.2%	₹2,962 Cr +4.6%	₹2,831 Cr +17.7%	₹2,405 Cr +35.5%	₹1,775 Cr +20.9%	₹1,468 Cr -13.5%	₹1,697 Cr +0.4%	₹1,690 Cr
Profit Before Tax	₹113 Cr -50.7%	₹230 Cr +66.5%	₹138 Cr -7.9%	₹150 Cr +263.9%	₹41 Cr ↑ Recovery	(₹39 Cr) ↓ Decline	₹271 Cr ↑ Recovery	(₹160 Cr)
Exceptional Items	(₹169 Cr)	₹0.00 Cr +100.0%	(₹3 Cr) ↓ Decline	₹78 Cr +488.3%	₹13 Cr	₹0.00 Cr -100.0%	₹455 Cr	₹0.00 Cr
	(₹0.01 Cr) 0.0%	(₹0.01 Cr)	₹0.00 Cr +100.0%	(₹0.01 Cr) +99.9%	(₹4 Cr)	(₹0.18 Cr) ↓ Decline	₹2 Cr ↑ Recovery	(₹0.10 Cr)
Net Profit	₹113 Cr -50.7%	₹230 Cr +66.4%	₹138 Cr -7.9%	₹150 Cr +231.7%	₹45 Cr ↑ Recovery	(₹38 Cr) ↓ Decline	₹270 Cr ↑ Recovery	(₹160 Cr)
Profit (Owners)	₹113 Cr -50.7%	₹230 Cr +66.4%	₹138 Cr -7.9%	₹150 Cr +231.7%	₹45 Cr ↑ Recovery	(₹38 Cr) ↓ Decline	₹270 Cr ↑ Recovery	(₹160 Cr)
Other Comprehensive Income	₹1 Cr ↑ Recovery	(₹1 Cr) -575.0%	(₹0.20 Cr) +61.0%	(₹0.51 Cr) -30.4%	(₹0.39 Cr) -14.1%	(₹0.34 Cr) -149.1%	(₹0.14 Cr) +20.2%	(₹0.17 Cr)
EPS	₹6.83	₹11.86	₹7.16	₹8.09	₹2.85	(₹3.06)	₹21.56	(₹12.75)
Diluted Shares	₹25 Cr	₹19 Cr	₹19 Cr	₹19 Cr	₹16 Cr	₹13 Cr	₹13 Cr	₹13 Cr
Profit Or Loss Of Associates	(₹0.17 Cr) +13.6%	(₹0.19 Cr)	₹0.00 Cr	₹0.00 Cr	₹0.00 Cr	₹0.00 Cr	₹0.00 Cr	₹0.00 Cr