Skip to content
MarketDeck StockProof
VBL.NS

Varun Beverages Ltd.

Fast Moving Consumer Goods
Price research

Price history

Max window · 2021-08-23 to 2026-09-22

Start 2021-08-23 ₹111.10
End 2026-09-22 ₹430.00
Change over window +287.04%
Methodology

Price is the daily close from stored Kite history. The other metrics pair that daily price with the company's periodic filings — each fundamental (revenue, EPS, equity…) is held flat at its latest filed value between annual filings, so a ratio steps at each filing and moves daily only through its price term. A metric with no input on file for this company (e.g. EV/EBITDA for a bank, which has no EBIT) is shown as unavailable, never guessed. Share-count-based metrics use the latest diluted share count against split/bonus-adjusted prices.

Technical analysis

Technical indicators

Same window as the price chart above

These reflect only the stock's recent price and volume behavior — not the company's fundamentals — and are not a recommendation to buy or sell. Standard published parameters are used throughout (see each chart's own label); a company with too little stored price history for a given indicator's lookback window shows that plainly below rather than a garbage or misleading value.

Latest value of each line in the charted window
Methodology

MACD (12,26,9), Stochastic Oscillator (14,3) and Money Flow Index (14-day) each carry their own published reference lines/bands (20/80 for the oscillator readings) where one is standard. ADX includes +DI/-DI for direction alongside trend strength; a dashed line marks the commonly published 25 "trending market" reading. ATR is shown in raw rupees here; the price/volume preset screen (below, and on the Screener page) reports it as a % of price so it's comparable across stocks at different price levels. Computed from the same stored daily OHLCV history as the price chart above — no new data source.

Ratios as of FY2025-26 Quarterly filing · published 2026-02-03
Price (live) ₹430.00 INR fetched 2026-09-23 02:43
Fundamental analysis

Ratios

Calculated from this company's filed figures, and from the current price where a ratio needs one. Every ratio shows its source trace: the filed elements it reads and the arithmetic behind the result.

P/E

47.89

P/E = Price / EPS

Source trace FY2025-26 · Quarterly filing

P/E = Price / (ProfitOrLossAttributableToOwnersOfParent / PaidUpValueOfEquityShareCapital ÷ FaceValueOfEquityShareCapital) → ₹430.00 / (₹30,364,890,000 / 3,381,990,000 shares) = ₹430.00 / ₹8.98 EPS

ROE

15.51%

ROE = Net Income / Shareholder Equity

Source trace FY2025-26 · Quarterly filing

ROE = ProfitOrLossAttributableToOwnersOfParent / EquityAttributableToOwnersOfParent → ₹30,364,890,000 / ₹195,787,040,000 = 15.51%

Debt/Equity

0.13

Debt/Equity = Total Debt / Shareholder Equity

Source trace FY2025-26 · Quarterly filing

Debt/Equity = BorrowingsCurrent + BorrowingsNoncurrent / EquityAttributableToOwnersOfParent → ₹25,081,830,000 / ₹195,787,040,000 = 0.13

Current Ratio

1.94

Current Ratio = Current Assets / Current Liabilities

Source trace FY2025-26 · Quarterly filing

Current Ratio = CurrentAssets / CurrentLiabilities → ₹78,894,030,000 / ₹40,739,450,000 = 1.94

ROCE

18.95%

ROCE = EBIT / (Shareholder Equity + Total Debt)

Source trace FY2025-26 · Quarterly filing

ROCE = ProfitBeforeExceptionalItemsAndTax + FinanceCosts / (EquityAttributableToOwnersOfParent + BorrowingsCurrent + BorrowingsNoncurrent) → ₹41,852,540,000 / (₹195,787,040,000 + ₹25,081,830,000) = 18.95%

Dividend Yield

0.35%

Dividend Yield = (Dividends Paid / Diluted Shares Outstanding) / Price

Qualification This is cash paid during the fiscal year, not a per-share rate declared for it (no such element exists in the filing data) — timing can straddle interim/final dividends across years, and pre-FY2020-21 figures may include the since-abolished Dividend Distribution Tax, reading higher than later years for that reason alone.

Source trace FY2025-26 · Quarterly filing

Dividend Yield = (|DividendsPaidClassifiedAsFinancingActivities| / PaidUpValueOfEquityShareCapital ÷ FaceValueOfEquityShareCapital) / Price → (₹5,072,540,000 / 3,381,990,000 shares) / ₹430.00 = ₹1.50 / ₹430.00

Growth & quality

Growth & earnings trend

Computed from this company's stored annual filings. Each figure carries the filed values behind it as a tooltip.

Revenue CAGR · 3y 18.4%
Net profit CAGR · 3y 26.6%
Operating margin · FY2025-26 18.8%
ROCE · FY2025-26 18.8%

Revenue & Profit CAGR

Revenue (3y, 3.0y actual)
18.4%
Net Profit (3y)
26.6%
Revenue (5y, 3.0y actual)
18.4%
Net Profit (5y)
26.6%
Revenue (10y, 3.0y actual)
18.4%
Net Profit (10y)
26.6%

Operating Margin Trend

Expanding
FY2022-23
16.5%
FY2023-24
18.4%
FY2024-25
19.0%
FY2025-26
18.8%

ROCE Trajectory

FY2022-23
24.8%
FY2023-24
24.0%
FY2024-25
19.9%
FY2025-26
18.8%

Earnings Quality

No persistent gap detected

Net Profit CAGR 26.57% vs CFO CAGR 25.15% over 3.0y (2022-12-31 → 2025-12-31); most recent year: Net Profit +17.03% vs CFO +3.79%

Sector-Relative Percentile

Sector · Fast Moving Consumer Goods
ROE 41th percentile Better than 11 of 27 sector peers (41th percentile).
ROCE 37th percentile Better than 10 of 27 sector peers (37th percentile).
Debt/Equity 44th percentile Better than 12 of 27 sector peers (44th percentile).
P/E 48th percentile Better than 13 of 27 sector peers (48th percentile).
Forensic accounting

Beneish M-Score

Eight year-over-year accounting indices (Beneish, 1999) computed for Varun Beverages Ltd. across its two most recently stored annual filings. Read the disclosures below before anything past this paragraph.

This is not an accusation and not a finding that any manipulation occurred. Beneish's own paper is explicit that the score identifies companies whose accounting CHARACTERISTICS resemble those of a sample of past manipulators -- nothing more. StockProof never labels a company "manipulator", "red flag" or "suspicious", and never shows any list of companies ordered by this score. The eight components below -- factual statements about figures the company itself filed -- always come before the composite number, which is the inference, not the fact.

The M-Score is calibrated on 74 US-listed companies from 1982-1992 later found to have manipulated earnings (Beneish, M. D. (1999), "The Detection of Earnings Manipulation", Financial Analysts Journal 55(5)) -- not on any Indian company or era. Measured on StockProof's own Nifty 500 universe as of 2026-09-02, 13.6% of companies score above Beneish's own published cutoff. On any realistic base rate of actual earnings manipulation, that flag rate is overwhelmingly false positives, not overwhelmingly real ones.

No "Selling, General & Administrative Expense" element exists anywhere in NSE's filed data. The SGAI component below is approximated as Employee Benefit Expense + Other Expenses, divided by revenue -- a reasonable stand-in for a manufacturer, but for a services company this proxy is closer to the entire cost base than to SG&A specifically. This is disclosed because it is a genuine deviation from Beneish's published specification; its coefficient (-0.172) is the smallest of the eight, which bounds how far the approximation can move the composite.

This measures something different from a financial-distress score like Altman's Z-Score, and the two essentially never agree. Measured on StockProof's own 389-company overlap as of 2026-09-02: only 5 companies were flagged by both, an agreement rate (intersection ÷ union) of 6.2%, and a correlation between the two scores of +0.088 -- closely matching the independently measured +0.092 over 3,242 Malaysian-listed companies. A low Z-Score and a high M-Score are not corroborating each other; they are unrelated measurements.

Comparing FY2024-25FY2025-26

Index Value Beneish's own threshold Reading, vs. that threshold
DSRI — Days' Sales in Receivables Index 1.361 1.031 Exceeds Beneish's published threshold
GMI — Gross Margin Index 1.004 1.014 Below Beneish's published threshold
AQI — Asset Quality Index 0.679 1.039 Below Beneish's published threshold
SGI — Sales Growth Index 1.085 1.134 Below Beneish's published threshold
DEPI — Depreciation Index 0.989 1.077 Below Beneish's published threshold
SGAI — SG&A Index 1.001 1.041 Below Beneish's published threshold
LVGI — Leverage Index 0.793 1.111 Below Beneish's published threshold
TATA — Total Accruals to Total Assets -0.018 0.018 Below Beneish's published threshold
M-Score (composite) -2.220 Beneish's own published cutoff: -1.78 (a looser cutoff sometimes used in Indian applications: -2.22)

This is a reading against a published statistical model, not a finding and not a verdict on this company -- see the disclosures above, especially how this compares to a general population's own measured false-positive rate.

Financials

Quarterly trend

10 stored quarters

Revenue Net Profit Net Profit (loss quarter)
Metric (to shareholders basis) Q1 FY2023-24 Q2 FY2024-25 Q3 FY2024-25 Q4 FY2024-25 Q4 FY2024-25 Q1 FY2025-26 Q2 FY2025-26 Q3 FY2025-26 Q4 FY2025-26 Q1 FY2026-27 Source
Revenue ₹4,397.98 Cr. ₹7,333.67 Cr. ₹4,932.06 Cr. ₹3,817.61 Cr. ₹5,680.03 Cr. ₹7,163.02 Cr. ₹5,047.74 Cr. ₹4,334.80 Cr. ₹6,721.54 Cr. ₹8,650.57 Cr. RevenueFromOperations
Net Profit ₹537.27 Cr. incl. minority ₹547.98 Cr. ₹1,252.60 Cr. incl. minority ₹1,261.83 Cr. ₹619.61 Cr. incl. minority ₹628.83 Cr. ₹185.15 Cr. incl. minority ₹195.64 Cr. ₹726.49 Cr. incl. minority ₹731.36 Cr. ₹1,317.02 Cr. incl. minority ₹1,325.49 Cr. ₹741.19 Cr. incl. minority ₹745.19 Cr. ₹251.79 Cr. incl. minority ₹260.00 Cr. ₹872.36 Cr. incl. minority ₹878.71 Cr. ₹1,520.80 Cr. incl. minority ₹1,525.36 Cr. ProfitOrLossAttributableToOwnersOfParent
Basis

Primary figures are Revenue from Operations and Net Profit attributable to shareholders — the basis the ratios use. Where they differ, the companion Gross revenue (incl. inter-segment) and incl. minority net profit (the totals a news headline usually quotes) are shown beneath, each traceable to its own XBRL element. Quarters shown are however many are actually stored (up to 10).

Ownership

Shareholding pattern

Latest filing Jun 2026 · 12 filings on file

Promoter & Promoter Group
59.43%
Public
40.57%
Employee Trusts
0.00%
Promoter % Public %
Metric Dec 2023 Mar 2024 Jun 2024 Sep 2024 Nov 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter & Promoter Group 63.09% 62.91% 62.66% 62.66% 60.20% 60.20% 60.23% 59.82% 59.44% 59.44% 59.44% 59.43%
Public 36.91% 37.09% 37.34% 37.34% 39.80% 39.80% 39.77% 40.18% 40.56% 40.56% 40.56% 40.57%
Employee Trusts 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Source

Promoter vs. public shareholding, from NSE's own quarterly shareholding-pattern filings. This is the headline promoter/public split only — a further breakdown by FII/DII/mutual fund holders requires each filing's own detailed disclosure and isn't shown here.

Trading activity

Delivery volume

20 trading days shown

Latest (2026-09-22) 51.9%
Trailing 20-day average 57.5%
Date Traded Qty Delivery Qty Delivery %
2026-09-22 5138730 2665698 51.87%
2026-09-21 4940296 2446525 49.52%
2026-09-18 7581873 5231406 69.00%
2026-09-17 3472718 1617346 46.57%
2026-09-16 3489901 2020636 57.90%
2026-09-15 3118516 1812315 58.11%
2026-09-11 9719304 4767600 56.87%
2026-09-10 7713560 3716766 48.18%
2026-09-09 11284331 6777633 60.06%
2026-09-08 3722223 2557033 68.70%
2026-09-07 5062827 3399034 67.14%
2026-09-04 4144842 2463230 59.43%
2026-09-03 4325249 2789454 64.49%
2026-09-02 7804640 4058343 52.00%
2026-09-01 4752656 2375334 49.98%
2026-08-31 7714216 5259750 68.18%
2026-08-28 7918746 4548818 57.44%
2026-08-27 11988613 6709468 55.97%
2026-08-26 31112914 14149516 45.48%
2026-08-25 9481343 5944542 62.70%
Source

Delivery quantity/percentage from the NSE bhavcopy (DELIV_QTY/DELIV_PER) — the share of that day's traded volume that actually settled into a demat account, rather than being squared off intraday. A higher delivery percentage is commonly read as genuine accumulation/distribution rather than speculative same-day trading; this describes recent trading PATTERN, not the company itself, and is not a recommendation to buy or sell. A blank cell is a day NSE itself published no figure for, never a zero.

Insider trading activity

20 disclosures shown

Disclosed Person Category Type Mode Quantity Value (₹) Resulting stake Source
06 Aug 2021 Ravindra Dhariwal (Trustee of Varun Beverages Limited �� Bonus Issue Fractional Shares Trust) Immediate relative Sell Market Sale 16857 13157527 0.00% XBRL
21 May 2021 Varun Jaipuria Promoters Sell Market Sale 1050000 1044753780 17.19% XBRL
21 May 2021 Varun Jaipuria Promoters Sell Market Sale 638287 635130224 16.97% XBRL
26 Feb 2021 Ravi Kant Jaipuria and Sons (HUF) Promoters Sell Inter-se-Transfer 53881805 56196028525 0.00% XBRL
26 Feb 2021 Ravi Kant Jaipuria Promoters Buy Inter-se-Transfer 53881805 56196028525 18.66% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 32 22036 2.65% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 1040 716092 2.65% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 21 14460 2.65% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 47728 32860728 2.63% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 17 11717 2.63% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 1 690 2.63% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 47 32393 2.63% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 14 9649 2.63% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 27 18608 2.63% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 16 11027 2.63% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 112 77174 2.63% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 99 68211 2.63% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 49964 34472662 2.61% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 1 689 2.43% XBRL
29 Jun 2020 Devyani Jaipuria Promoter Group Sell Market Sale 13 8959 2.43% XBRL
About these disclosures

SEBI PIT (Prohibition of Insider Trading) Regulation 7 disclosures — designated persons (promoters, directors, KMPs, and their immediate relatives) reporting their own dealing in the company's securities, as NSE publishes them. Distinct from the SAST (Regulation 29 substantial-acquisition) filings on the market-wide SAST activity page. Public record only — this is descriptive disclosure data, not a signal, and is not a recommendation to buy or sell.

Filings & evidence

Source documents

FY2025-26 · Quarterly filing

The raw filing line items behind the figures on this page, and NSE's own filing document where NSE publishes one.

Source document — income statement (FY2025-26, raw filing line items)
Line itemFiled value
ProfitOrLossAttributableToOwnersOfParent30364890000.0
PaidUpValueOfEquityShareCapital ÷ FaceValueOfEquityShareCapital3381990000.0
Source document — balance sheet (FY2025-26, raw filing line items)
Line itemFiled value
CurrentAssets78894030000.0
CurrentLiabilities40739450000.0
EquityAttributableToOwnersOfParent195787040000.0
BorrowingsCurrent + BorrowingsNoncurrent25081830000.0
Research notes

My notes