Varun Beverages Limited (BOM:540180)

Exscientia Ratios and Metrics

Market cap in millions INR. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jul 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	1,731,202	2,159,068	1,606,902	859,062	384,663	264,453
Market Cap Growth	-26.92%	34.36%	87.05%	123.33%	45.46%	29.28%
Enterprise Value	1,732,528	2,224,281	1,642,384	881,841	401,637	285,723
Last Close Price	511.05	636.62	492.37	262.73	117.12	80.36
PE Ratio	60.78	83.21	78.16	57.37	55.42	80.38
PS Ratio	8.21	10.79	10.02	6.52	4.36	4.10
PB Ratio	9.35	12.90	22.68	16.47	9.17	7.37
P/TBV Ratio	10.24	14.21	25.25	18.98	11.00	8.99
P/FCF Ratio	983.81	-	-	-	96.99	58.47
P/OCF Ratio	48.50	63.86	67.21	47.99	31.24	26.13
EV/Sales Ratio	8.22	11.12	10.24	6.69	4.55	4.43
EV/EBITDA Ratio	33.02	46.04	43.84	31.20	24.17	23.60
EV/EBIT Ratio	41.72	56.06	52.94	38.54	34.77	40.50
EV/FCF Ratio	984.56	-	-	-	101.26	63.17
Debt / Equity Ratio	0.12	0.17	0.77	0.75	0.81	0.90
Debt / EBITDA Ratio	0.41	0.58	1.44	1.36	2.01	2.63
Debt / FCF Ratio	12.15	-	-	-	8.54	7.16
Asset Turnover	0.96	1.04	1.20	1.24	0.98	0.77
Inventory Turnover	3.23	3.60	3.57	3.64	3.40	3.05
Quick Ratio	0.75	0.91	0.37	0.24	0.20	0.21
Current Ratio	1.80	1.74	1.02	0.86	0.84	0.74
Return on Equity (ROE)	21.14%	22.11%	34.17%	32.94%	19.16%	10.28%
Return on Assets (ROA)	11.78%	12.94%	14.47%	13.49%	8.00%	5.24%
Return on Capital (ROIC)	14.37%	15.46%	17.94%	17.14%	10.02%	6.48%
Return on Capital Employed (ROCE)	20.50%	21.30%	28.10%	29.90%	17.60%	11.70%
Earnings Yield	1.65%	1.20%	1.28%	1.74%	1.80%	1.24%
FCF Yield	0.10%	-0.18%	-0.54%	-0.01%	1.03%	1.71%
Dividend Yield	0.29%	0.16%	0.20%	0.27%	0.29%	0.28%
Payout Ratio	17.58%	12.52%	11.06%	10.84%	15.60%	21.94%
Buyback Yield / Dilution	-2.57%	-0.51%	-0.02%	-0.03%	-	-3.61%
Total Shareholder Return	-2.27%	-0.35%	0.18%	0.24%	0.29%	-3.34%

Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.