login
Current Deals

company details

B9 BEVERAGES LIMITED

  • www.bira91.com
  • Sector: Consumer Goods
  • CHRYSEUM SCORE: 2.50/10.00
    ×

    B9 BEVERAGES LIMITED

    • Sector: Consumer Goods
    • CHRYSEUM SCORE: 2.50/10.00

    Description: B9 Beverages Private Limited manufactures alcoholic beverages. The Company offers various flavors of beer

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    -2.10

    AVG P/E of Key Peer/s

    50.94

    Valuation Score

    0.00

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    14.25%

    PAT Growth

    NA

    ROE

    155.18%

    Growth Score

    1.50

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    -0.64

    AVG Industry Debt / Equity

    0.34

    Leverage Score

    0.00

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    1.00

    Timely Disclosure

    0.00

    Management Score

    1.00

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹168.00 -4.00 (-2.33%)

As on 05 Dec, 2025
L 172.00 52 Week Range H 545.00
Company Description : Company manufactures alcoholic beverages in various flavors. Bira is one of the fastest growing beer brand in the world
Company Overview
  • Name of Company B9 BEVERAGES LIMITED
  • Sector Consumer Goods
  • ISIN INE833U01014
  • Scrip Code BIRA
  • CIN U80903DL2012PTC236595
  • Pan No AAECD6739Q
  • Face Value 10
  • Price ₹ 168.00
  • No. of Shares outstanding 6.68 Cr.
  • Market Cap ₹ 1,121.55 Cr
Financials
  • Revenue from operations ₹ 638.53 Cr.
  • EBITDA ₹ -445.06 Cr.
  • EBITDA Margin % -69.70%
  • Profit After Tax ₹ -748.81 Cr.
  • PAT Margin % -112.06%
  • EPS -112.17
  • Stock P/E -1.50
  • Book Value Per Share -72.28
  • P/B -2.32
  • Debt/Equity -0.64
Other Key Statistics
  • 52 week High/Low 545.00/172.00
  • Dividend Per Share 0.00
  • Dividend Yield 0.00%
  • Sales Growth - 3 years 14.25%
  • EBITDA Growth - 3 years NA
  • PAT Growth - 3 years NA
  • EPS Growth - 3 years NA
  • ROE 155.18%
  • ROCE -102.44%
  • Cash Equivalents 172.43
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY24
Company Name. B9 Beverages Ltd Som Distilleries & Breweries Ltd
Listing Status Unlisted Listed
Revenue from Operations 824.32 2,464.29
Total Income 848.72 2,470.01
Finance Cost 96.60 11.89
Depreciation & Amortization 121.42 21.35
Total Expenses 1,282.42 2,348.07
EBITDA -215.68 155.18
PAT -445.49 86.50
No. of Shares Outstanding 6.94 19.50
EPS (in ₹) -64.17 4.44
Share Capital 19.02 38.99
Total Net Worth 161.86 593.12
Total Assets 1,274.16 1,169.48
Total Debt 314.61 166.47
Key Metrics:
CMP* 168.00 108.62
Market Cap (In Cr.) 1,121.55 2,118.09
Market Cap/Sales 1.32 0.86
EPS (Earnings Per Share) -69.89 4.44
BVPS (Book Value Per Share) 23.31 30.42
P/E -2.40 24.46
P/BV 7.21 3.57
EBITDA Margin -26.16% 6.30%
ROE -275.23% 14.58%
ROA -34.96% 7.40%
*Market Price in ₹ as on 05 Dec, 2025

Profit Loss

FY24 FY23 FY22 FY21 FY20
Revenue from operations 638.53 824.32 718.85 428.21 478.75
Y-o-Y Revenue Growth -22.54% 14.67% 67.87% -10.56% 34.87%
Other Income 29.71 24.40 7.62 34.62 15.02
Total Income 668.24 848.72 726.47 462.83 493.77
Total Expenses (Excludes Interest and Depreciation) 1,113.30 1,064.40 942.64 523.66 707.75
Operating Profit (After deducting Depreciation) -618.49 -361.50 -314.60 -169.69 -287.28
OPM % -96.86 -43.85 -43.76 -39.63 -60.01
EBITDA -445.06 -215.68 -216.17 -60.83 -213.98
Depreciation 143.72 121.42 90.81 74.24 58.28
EBIT -588.78 -337.10 -306.98 -135.07 -272.26
Interest 160.03 96.60 89.08 76.21 49.90
EBT before Exceptional Items -748.81 -433.70 -396.06 -211.28 -322.16
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.00 0.42
Profit before tax/EBT -748.81 -433.70 -396.06 -211.28 -322.58
Tax 0.00 11.79 0.00 0.00 0.00
Net Profit -748.81 -445.49 -396.06 -211.28 -322.58
Profit (loss) of minority interest 0.00 0.00 0.00 0.02 0.00
Total profit (loss) for period -748.81 -445.49 -396.06 -211.30 -322.58
EPS in Rs -112.17 -66.73 -59.33 -31.65 -251.58
EPS Change % 68.09% 12.48% 87.44% -87.42% 60.02%
EBITDA Change % 106.35% -0.23% 255.37% -71.57% 21.31%
Profit growth 68.09% 12.48% 87.46% -34.50% 59.86%
ROCE -102.44% -69.87% -149.44% -25.27% -98.89%
ROE 155.18% -275.23% -177.73% -184.39% -837.87%
Debt / Equity Ratio -0.64 1.94 -1.56 2.16 -4.32
Sales growth 3Years 14.25% 19.86%
Sales growth 5Years 12.46%
Dividend per share 0.00

Balance Sheet

FY24 FY23 FY22 FY21 FY20
Share Capital 20.50 19.02 14.21 13.27 44.25
Reserves -503.05 142.84 -237.05 101.32 -82.75
Total shareholders' funds -482.55 161.86 -222.84 114.59 -38.50
Borrowings 310.15 314.61 346.71 247.06 166.14
Other Liabilities 37.00 125.35 74.81 94.25 292.90
Total Liabilities 1,632.70 1,112.30 952.91 806.30 592.69
Fixed Assets 429.20 431.46 357.99 346.76 77.93
Capital WIP 27.80 15.16 8.41 7.02 6.49
Investments 1.10 1.10 0.00 35.53 0.00
Other Assets 38.60 82.07 43.87 166.63 33.98
Total Assets 1,150.67 1,274.16 730.07 920.90 554.19
Cash Equivalents 172.43 196.06 51.25 76.90 43.12
Total Current liability 575.90 791.67 524.65 386.42 278.87
Total Assets -Total Current liabilty 574.77 482.49 205.42 534.48 275.32

Cash Flow

FY24 FY23 FY22 FY21 FY20
Net Cash from / (used in) Operating Activity -285.85 -285.85 -192.95 -121.48 -146.63
Net Cash from / (used in) Investing Activity -227.19 -227.19 -43.16 -66.05 -62.67
Net Cash from / (used in) Financing Activity 536.36 536.36 229.71 188.26 206.97
Net Inc/Dec In Cash And Cash Equivalents 23.32 23.32 -6.40 0.73 -2.34

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 1.14 17.01%
Non Promoters 5.54 82.99%

News

© 2022 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626

+91 98925 31672 | info@chryseum.in

For latest updates

Linkedin-in