AIV Logo AIV Assistant

Loading...

 Logo Varun Beverages Limited - VBL.NS 469.65 INR

P/E
86.68
EPS
5.75
Yield
0.30%
P/B
9.18
ROE
21.15
Beta
0.16
Target Price
606.42 INR

469.650 INR

469.650 INR

Daily: +0.00%
Key Metrics

P/E: 86.68

EPS: 5.75

Book Value: 54.30

Price to Book: 9.18

Debt/Equity: 11.55

% Insiders: 60.233%

Growth

Revenue Growth: -0.03%

Earnings Growth: 0.01%

Estimates

Forward P/E: 49.69

Forward EPS: 10.03

Target Mean Price: 606.42

Dividend

Dividend Yield: 0.30%

Annual dividends: 1.50 INR

Ex-Div. Date: Aug. 2, 2025

Payout: 26.09%

5y avg Yield: 0.24%

DCF Valuation

Tweak assumptions to recompute fair value for Varun Beverages Limited (VBL.NS)
Currency: INR
DCF Assumptions
Decimal (e.g., 0.10 = 10%). Range allows declines (−50%) to strong growth (+50%).
Decimal (e.g., 0.30 = 30%).
Decimal (e.g., 0.04 = 4%).
Decimal (e.g., 0.20 = 20%).
Percent number (e.g., 3 = 3%).
Percent number (e.g., 10 = 10%).
Percent number (e.g., 5 = 5%).
DCF Result

Fair Value (DCF)
Current Price
Upside
WACC
Terminal PV
Σ PV of FCFs
Note: historical bars show reported FCF (for context); forward bars show PV of projected FCF; if no per-year data, totals are shown.

 Logo About Varun Beverages Limited - (VBL.NS)

Country: India

Sector: Consumer Staples

Website: http://www.varunpepsi.com

Varun Beverages Limited, together with its subsidiaries, manufactures, bottles, sells, and distributes beverages and value-added products under the PepsiCo brands. It offers carbonated soft drinks under the Pepsi, Pepsi Zero, Mountain Dew, Mirinda, and 7UP brands, as well as Refreshhh, Coo-ee, and Jive brands; fruit pulp/juice-based drinks under the Tropicana, Tropicana Delight, Slice, and Nimbooz brands; club sodas under the Evervess and Dukes brands; and energy drinks under the Sting and Rockstar brands. The company also provides sports drinks under the Gatorade brand; carbonated juice-based drinks under the 7UP Nimbooz Masala Soda brand; ice-tea under the Lipton brand; packaged drinking water under the Aquafina and Aquavess brands, as well as Refreshhh and Aquaclear brand names; and snacks under the FritoLay, Cheetos, Doritos, Simba, and Kurkure brands. In addition, it offers energy drink under the Reboost Energy brand name; and value-added dairy-based beverages under the Cream bell brand name. The company operates in India, Sri Lanka, Nepal, Zambia, Morocco, Zimbabwe, RDC, Mozambique, South Africa, Lesotho, Eswatini, Namibiam, and Botswana. The company was incorporated in 1995 and is based in Gurugram, India.

Exchange Ticker
NSI (India) VBL.NS
Dividend Yield

0.30% (5y avg: 0.24%)

Annual Dividends

1.50 INR

Next ex. div date

Aug. 2, 2025

Payout Ratio

26.09%

Historical Dividends
Year Total Dividends
2026 1.00 INR
2025 1.50 INR
2024 2.50 INR
2023 2.25 INR
2022 2.50 INR
2021 2.50 INR
2020 2.50 INR
2019 2.50 INR
2018 2.50 INR
2017 6.25 INR

Yearly aggregated dividends

Dividends

Varun Beverages Limited
Aug 05, 2025 Paid
Dividend
0.5 INR
Varun Beverages Limited
Aug 05, 2025 Paid
Dividend
0.5 INR
Varun Beverages Limited
May 30, 2025 Paid
Dividend
0.5 INR

Historical Split Corporate Actions

Split Date Split Ratio to 1
July 25, 2019 1.50
June 10, 2021 1.50
June 6, 2022 1.50
June 15, 2023 2.00
Sept. 12, 2024 2.50
Trades
My Trades
Explore Premium Features

Unlock detailed news and exclusive insights with our Premium subscription.

See Pricing Plans

Under Construction

This feature will be available soon. Stay tuned!

Follow us on Twitter for updates: @allinvestview

Check out our Roadmap for upcoming features.

Community Discussion