Switch theme
Sign up to access all valuation multiples
Radico Khaitan Ltd is an India-based liquor manufacturing company. Its products include whiskey, vodka, rum, brandy, and gin. The company's brand portfolio includes After Dark Whisky, Contessa Rum, Magic Moments Vodka, Morpheus Brandy, Old Admiral Brandy, and 8 PM Whisky among others. It has three distilleries in Rampur, Uttar Pradesh, and one in Aurangabad, Maharashtra. It produces extra neutral alcohol from molasses, as well as grain. It produces malt spirit and aged grain spirit, as well as matured malt spirit. The company operates in a single segment which is manufacturing and trading in Liquor & Alcohol. Geographically, it derives maximum revenue from India and the rest from overseas markets.
1983
1.5K+
LTM Revenue $558M
LTM EBITDA $78.8M
$3.8B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Radico Khaitan has a last 12-month revenue of $558M and a last 12-month EBITDA of $78.8M.
In the most recent fiscal year, Radico Khaitan achieved revenue of $466M and an EBITDA of $60.5M.
Radico Khaitan expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Radico Khaitan valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $365M | $466M | XXX | XXX | XXX |
| Gross Profit | $143M | $153M | XXX | XXX | XXX |
| Gross Margin | 39% | 33% | XXX | XXX | XXX |
| EBITDA | $42.7M | $60.5M | XXX | XXX | XXX |
| EBITDA Margin | 12% | 13% | XXX | XXX | XXX |
| Net Profit | $30.6M | $25.6M | XXX | XXX | XXX |
| Net Margin | 8% | 5% | XXX | XXX | XXX |
| Net Debt | $10.3M | $66.7M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Radico Khaitan's stock price is INR 2359 (or $27).
Radico Khaitan has current market cap of INR 316B (or $3.7B), and EV of INR 323B (or $3.8B).
See Radico Khaitan trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $3.8B | $3.7B | XXX | XXX | XXX | XXX | $0.31 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Radico Khaitan has market cap of $3.7B and EV of $3.8B.
Radico Khaitan's trades at 6.7x LTM EV/Revenue multiple, and 47.7x LTM EBITDA.
Analysts estimate Radico Khaitan's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Radico Khaitan and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $3.8B | XXX | XXX | XXX |
| EV/Revenue | 7.1x | XXX | XXX | XXX |
| EV/EBITDA | 51.0x | XXX | XXX | XXX |
| P/E | 96.0x | XXX | XXX | XXX |
| P/E/Growth | 2.6x | XXX | XXX | XXX |
| EV/FCF | 202.6x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpRadico Khaitan's NTM/LTM revenue growth is 14%
Radico Khaitan's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Radico Khaitan's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Radico Khaitan's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Radico Khaitan and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 28% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 14% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 42% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 28% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 11% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 30% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Heineken | XXX | XXX | XXX | XXX | XXX | XXX |
| Endeavour Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Treasury Wine Estates | XXX | XXX | XXX | XXX | XXX | XXX |
| United Spirits | XXX | XXX | XXX | XXX | XXX | XXX |
| United Breweries | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Radico Khaitan acquired XXX companies to date.
Last acquisition by Radico Khaitan was XXXXXXXX, XXXXX XXXXX XXXXXX . Radico Khaitan acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Radico Khaitan founded? | Radico Khaitan was founded in 1983. |
| Where is Radico Khaitan headquartered? | Radico Khaitan is headquartered in India. |
| How many employees does Radico Khaitan have? | As of today, Radico Khaitan has 1.5K+ employees. |
| Is Radico Khaitan publicy listed? | Yes, Radico Khaitan is a public company listed on BOM. |
| What is the stock symbol of Radico Khaitan? | Radico Khaitan trades under 532497 ticker. |
| When did Radico Khaitan go public? | Radico Khaitan went public in 2003. |
| Who are competitors of Radico Khaitan? | Similar companies to Radico Khaitan include e.g. Heineken, Endeavour Group, Treasury Wine Estates, United Spirits. |
| What is the current market cap of Radico Khaitan? | Radico Khaitan's current market cap is $3.7B |
| What is the current revenue of Radico Khaitan? | Radico Khaitan's last 12-month revenue is $558M. |
| What is the current EBITDA of Radico Khaitan? | Radico Khaitan's last 12-month EBITDA is $78.8M. |
| What is the current EV/Revenue multiple of Radico Khaitan? | Current revenue multiple of Radico Khaitan is 6.7x. |
| What is the current EV/EBITDA multiple of Radico Khaitan? | Current EBITDA multiple of Radico Khaitan is 47.7x. |
| What is the current revenue growth of Radico Khaitan? | Radico Khaitan revenue growth between 2023 and 2024 was 28%. |
| Is Radico Khaitan profitable? | Yes, Radico Khaitan is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
