United Spirits Ltd (UNITDSPR) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 532432 | NSE: UNITDSPR | Breweries & Distilleries | Mid Cap

United Spirits Share Price

1,427.90 6.20 0.44%
as on 26-Dec'25 16:59

DeciZen - make an informed investing decision on United Spirits

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Semi Strong

United Spirits stock performance -

Key Ratios
mw4me loader
P/E Ratio (CD):
63.44
Market Cap:
1,03,858.4 Cr.
52-wk low:
1,270.5
52-wk high:
1,700

Is United Spirits Ltd an attractive stock to invest in?

1. Is United Spirits Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that United Spirits Ltd is a good quality company.

2. Is United Spirits Ltd undervalued or overvalued?

The key valuation ratios of United Spirits Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is United Spirits Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of United Spirits Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of United Spirits:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
United Spirits Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 14.3%9.1%20.2%21.1%22.7%13.1%22.8%24.5%29.4%29.2%-
Value Creation
Index
0.3-0.20.80.91.00.21.01.21.61.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 8,4958,8188,5919,3419,3258,1319,71210,61211,32112,06927,860
Sales YoY Gr.-3.8%-2.6%8.7%-0.2%-12.8%19.4%9.3%6.7%6.6%-
Adj EPS 2.23.779.28.15.512.513.819.421.422.5
YoY Gr.-72.4%86.6%31.8%-12%-31.7%126.8%9.7%41.2%10.4%-
BVPS (₹) 22.524.533.342.551.256.668.282.898.2111.8115.6
Adj Net
Profit
1582725076695884029111,0001,4121,5581,637
Cash Flow from Ops. 2836479259487831,8189776151,1181,947-
Debt/CF from Ops. 156.43.7330.50.4000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4%5.3%7.5%6.6%
Adj EPS 29%21.5%19.5%10.4%
BVPS19.5%16.9%17.9%13.8%
Share Price 9.1% 20.1% 17.6% -9.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
13.815.924.124.317.310.220.118.321.520.519.8
Op. Profit
Mgn %
11.611.414.114.916.31316.413.417.718.58.4
Net Profit
Mgn %
1.936.175.94.79.29.312.512.95.9
Debt to
Equity
2.62.31.40.90.60.20.10000
Working Cap
Days
838689898992818810511560
Cash Conv.
Cycle
167-6-14-9-18-19-10-12-1229

Recent Performance Summary

Net Profit is growing at healthy rate in last 3 years 19.54%

Return on Equity has declined versus last 3 years average to 19.80%

Sales growth has been subdued in last 3 years 7.51%

Sales growth is not so good in last 4 quarters at 5.44%

Latest Financials - United Spirits Ltd.

Standalone Consolidated
TTM EPS (₹) 22.7 22.5
TTM Sales (₹ Cr.) 27,295 27,860
BVPS (₹.) 110.7 115.6
Reserves (₹ Cr.) 7,903 8,263
P/BV 12.90 12.35
PE 62.79 63.44
From the Market
52 Week Low / High (₹) 1270.50 / 1700.00
All Time Low / High (₹) 5.65 / 1700.00
Market Cap (₹ Cr.) 1,03,858
Equity (₹ Cr.) 145.5
Face Value (₹) 2
Industry PE 62.9

Management X-Ray of United Spirits:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *1.191.181.181.181.181.181.181.181.181.18
* Pledged shares as % of Promoter's holding (%)

Valuation of United Spirits - Consolidated Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of United Spirits

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales8,4958,8188,5919,3419,3258,1319,71210,61211,32112,069
Operating Expenses 7,5307,8287,3837,9477,8107,0798,1179,1959,3209,835
Manufacturing Costs2,1572,1881,9612,0271,9041,8092,1412,0732,2272,342
Material Costs2,9633,1102,6653,0063,5342,9463,4374,2244,0564,269
Employee Cost 680688681690530556653610547609
Other Costs 1,7311,8422,0772,2241,8431,7671,8862,2882,4902,615
Operating Profit 9659891,2071,3941,5161,0531,5951,4172,0012,234
Operating Profit Margin (%) 11.4%11.2%14.1%14.9%16.3%12.9%16.4%13.4%17.7%18.5%
Other Income 441052196979404873225345
Interest 457375278237212188881047689
Depreciation 157189192215285299304282275283
Exceptional Items -27-368-45367-64-165176-17-65
Profit Before Tax 3661639121,0121,1605401,0871,2791,8572,135
Tax 22370260328540178276153449553
Profit After Tax 143936526846213628111,1261,4081,582
PAT Margin (%) 1.7%1.1%7.6%7.3%6.7%4.5%8.3%10.6%12.4%13.1%
Adjusted EPS (₹)1.91.48.79.69.15.311.415.719.421.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%46%55%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 1,6351,7822,4193,0853,7224,1134,9546,0007,1208,103
Share Capital 145145145145145145145145145145
Reserves 1,4891,6362,2742,9403,5773,9684,8095,8556,9757,958
Minority Interest6-314-3-41-61-79000
Debt3,7273,7773,0642,8701,6218773400250
Long Term Debt7318707637801521000
Short Term Debt2,9972,9072,3012,0891,6068753390250
Trade Payables1,0191,2251,4251,4081,1991,4171,5821,7831,9542,239
Others Liabilities 1,7531,9371,9732,4152,1913,0471,9661,8212,5433,406
Total Liabilities 8,1398,7188,8949,7758,6929,3938,7649,60411,64213,748

Fixed Assets

Gross Block2,0392,3002,3952,5742,9483,1012,9972,9152,8673,163
Accumulated Depreciation1523836047329921,2161,1081,4061,4261,526
Net Fixed Assets 1,8871,9171,7911,8411,9561,8861,8891,5091,4411,637
CWIP 2821991021181219796833772
Investments 90025220222286645923
Inventories1,9521,9281,9201,9341,9282,0522,1572,2302,0632,305
Trade Receivables2,3032,9532,7112,5432,2842,1872,3742,4343,0563,410
Cash Equivalents 137872562837484608831,2692,030
Others Assets 1,5691,6342,1143,0302,3093,0881,9662,1793,1313,371
Total Assets 8,1398,7188,8949,7758,6929,3938,7649,60411,64213,748

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 2836479259487831,8189776151,1181,947
PBT 3661639121,0121,1605401,0871,2791,8572,135
Adjustment 686546460558375581553169243184
Changes in Working Capital -579138-34217-170804-205-565-645-209
Tax Paid -191-200-413-837-583-107-457-268-337-163
Cash Flow From Investing Activity 751-227104-66-194-99-313-55226-1,114
Capex -258-258-30-77-200-138-96-110-79-161
Net Investments 82411109-270-2-2228257-978
Others 1862026386415474825
Cash Flow From Financing Activity -1,160-470-966-808-740-1,707-688-500-407-557
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -420000-7500-1-10
Interest Paid -460-375-253-229-181-142-50-36-21-40
Dividend Paid -00000000-284-355
Others -658-95-713-579-559-815-638-463-101-162
Net Cash Flow -126-506375-15012-2360937276

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)12.55.4431.0424.8418.239.2417.8820.5621.4620.78
ROCE (%)14.299.1120.2121.1422.7313.1122.8224.4829.429.17
Asset Turnover Ratio33.063.023.093.123.033.423.032.452.15
PAT to CFO Conversion(x)1.986.961.421.391.265.021.20.550.791.23
Working Capital Days
Receivable Days31373933313027323943
Inventory Days28272624242625293029
Payable Days111132181172135162159145168179

United Spirits Ltd Stock News

United Spirits Ltd FAQs

The current trading price of United Spirits on 26-Dec-2025 16:59 is ₹1,427.9.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 25-Dec-2025 the market cap of United Spirits stood at ₹1,03,858.4.
The latest P/E ratio of United Spirits as of 25-Dec-2025 is 62.79.
The latest P/B ratio of United Spirits as of 25-Dec-2025 is 12.90.
The 52-week high of United Spirits is ₹1,700 and the 52-week low is ₹1,270.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of United Spirits is ₹27,295 ( Cr.) .

About United Spirits Ltd

United Spirits Limited (Diageo India) is among India’s leading beverage alcohol (alcobev) companies with a portfolio of premium brands. A subsidiary of Diageo Plc., it is listed in India on both the National Stock Exchange (NSE) and the Bombay Stock Exchange (BSE) as United Spirits Limited (USL). Headquartered in Bengaluru, the Company manufactures, sells and distributes an outstanding collection of iconic Global and Indian brands, blending global expertise with local innovation to deliver world-class products and experiences to consumers.

Business area of the company

The company is engaged in the business of manufacture, purchase and sale of beverage alcohol and other allied spirits, including through tie-up manufacturing units and through strategic franchising of some of its brands. A subsidiary of global leader, Diageo, its world class portfolio includes premium brands such as Johnnie Walker, Black Dog, Black & White, Vat 69, Antiquity, Signature, Singleton, Royal Challenge, McDowell’s No 1, Smirnoff, Ketel One, Tanqueray and Captain Morgan.

Products of the company

  • Gin
  • Liqueur
  • Rum
  • Scotch whisky
  • Tequila
  • Vodka
  • Other whisk(e)y
Awards and Recognitions 

2021-22 

  • Company’s Nashik plant was recognized for Best-in-Class Excellence in Continuous Improvement by India Future Supply Chain and also won a Gold in the National Awards for Manufacturing Competitiveness Assessment awarded by International Research Institute for Manufacturing (IRIM).
  • Company’s plant in Aurangabad won the India Green Manufacturing Challenge, Silver Award-2021 by International Research Institute for Manufacturing India and received a Gold and a Silver Award in Kaizen Competition conducted by Chapter Convention of Quality Circle – 2022 (Quality Circle Forum of India).
  • Company’s plant in Nacharam received the BRONZE award in 3rd Kaizen competition 2021 organized by Confederation of Indian Industry (CII).
  • Company’s marketing team received multiple awards during the year with 1 Silver and 4 Bronzes at the transform Awards.
  • Company was awarded a total of 13 awards at the E4M Indian Marketing Awards this year including the Marketing Team Of The Year Ahead Of Stalwarts in the CPG Sector.
2022-23

  • The renovated Black Dog packaging won the WorldStar Award from the World Packaging organisation.
  • Company won the silver award for the Best Media Innovation Digital Social Media for the Johnnie Walker Refreshing Mixer Drone Campaign at Emvies, introduced, by the Advertising Club Bombay.
  • Company was recognised as the winner in the ‘CSR of the Year’ category at the Spiritz Achievers’ Awards 2022.
  • Company received the Silver Employer award by Pride Circle India Workplace Equality Index and was recognised as one of the ‘Most Preferred Workplaces of 2022, in association with India Today.

2023-24

  • The Company received the Gold Employer by Pride Circle India Workplace Equality Index.
  • The Company received Distiller of the year recognition at the 2024 Icons of Whisky India awards 2024.
  • The Company won 2 awards for its ESG initiatives: Excellence in Contribution to ESG at the Ambrosia INDSPIRIT Awards 2024 and CSR Company Of The Year award by Spiritz magazine.
  • Nimpara unit received 2 Gold awards from Quality Circle Forum of India (QCFI) for enhancing Overall Equipment Efficiency (OEE) in Line No. 3 and improving the Manpower Productivity (Cases per Man Hour) in Q2F23.
2024-25

  • Malkajgiri Unit won CII FACE - Bronze Award (Food Safety & Quality Kaizen Competition Seminar 2024) for the L-4 RC-WHISKY-750ML Productivity Improvement Project, enhancing efficiency.
  • Malkajgiri Unit won Gold Award in the Environment category at the 9th Annual HSE Excellence & ESG Global Awards by OHSSAI (Occupational Health, Safety, Sustainability, and Environment Association of India).
  • Kumbalgodu Unit won Performance Excellence Award (Manufacturing Category) at the IMC Ramkrishna Bajaj National Quality Award (RBNQA).
  • Goa Unit won FICCI Water Award with the Special Jury’s Award under Industrial Water Use Efficiency at the 12th Edition of FICCI Water Awards.
Milestones

  • 2019: United Spirits Ltd. gets Board approval to merge its majority owned subsidiary Pioneer Distilleries Ltd.
  • 2019: USL enters into a Share Purchase Agreement for the Sale of Equity Shares in Four Seasons Wines Limited.
  • 2021: Diageo India announces its entry in craft whisky with United’s Epitome Reserve.
  • 2021: Black & White Scotch collaborates with Michelin Star Chef Patron Heston Blumenthal.
  • 2022: Diageo India leads industry-first water stewardship initiative in partnership with renewable water technology innovator, SOURCE Global, PBC.
  • 2022: Diageo India initiates phased removal of mono cartons starting with its premium Scotch brands: VAT 69, Black & White and Black Dog.
  • 2022: Diageo India releases maiden ESG Reporting Index, highlighting efforts to shape a more sustainable and inclusive business and society.
  • 2022: United Spirits Limited closes the transaction involving the sale and franchise of select Popular brands to Inbrew.
  • 2022: Diageo India invests Rs 45 crore in its state-of-the-art Craft and Innovation Hub in Ponda, Goa.
  • 2022: Diageo India Launches a New Line of Refreshing Mixers; Expands Its Non-Alcoholic Beverage Category in India.
  • 2022: Diageo India invests in Nao Spirits, maker of premium Indian craft gin brands, ’Hapusa’ and ’Greater Than’.
  • 2023: McDowell’s No1 Soda launches Yaariverse, a Metaverse Marvel for Unforgettable Experiences.
  • 2023: From Mexico with love: Don Julio, world’s finest tequila, debuts in India.
  • 2023: Diageo India Introduces Godawan 100, a Collector’s-Edition Artisanal Single Malt.
  • 2023: Diageo’s distillery in Alwar, Rajasthan becomes the first spirit distillery in Asia to receive Alliance for Water Stewardship (AWS) Certification (Core).
  • 2024: Diageo India Presents ‘The Dessert Collection’ by Baileys x SMOOR – Luxurious Non-Alcoholic Flavoured Treats Crafted with Couverture Chocolate.
  • 2024: DIAGEO India Launches India Rare Spirits – A First-of-Kind Personalised Cask Program in the Country.
  • 2024: A Taste of Indian Excellence: Award-Winning Godawan Artisanal Indian Single Malt launches in UK.
  • 2024: X Series from McDowell's & Co, a premium new range of Vodka, Rum and Gin hits the market.
  • 2024: Taj collaborates with Diageo India to unveil 'Godawan Single Malt, exclusive to the Palaces of Taj'.
  • 2025: McDowell’s & Co. Unveils X Series Vodka with Natural Flavours.
  • 2025: Diageo India Breaks Ground on The Good Craft Co. Flavour Market in Ponda, Goa.
  • 2025: Smirnoff Introduces Three Bold New Flavours Tailored for Indian Palates: Minty Jamun, Mirchi Mango and Zesty Lime.
  • 2025: Godawan Artisanal Indian Single Malt Launches an Exclusive Triple Cask Expression for Global Travel Retail Markets.
  • 2025: Diageo India (USL) to acquire NAO Spirits, maker of premium Indian craft gin brands like ’Greater Than’ and ’Hapusa’.

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×