Carlsberg India Limited- UDRHP-1
Carlsberg India Limited- UDRHP-1 (CIN U15111DL2006PLC148579) has filed a SEBI filings with SEBI for an IPO comprising an offer for sale of 8.64 Cr shares. In FY26 it reported revenue of ₹8,709 Cr (-2.2% on FY25) and a net profit of ₹535 Cr.
Read from public SEBI filings; last updated . Not investment advice.
Key signals
Read from the filing. Signals summarise it; they are not a recommendation or investment advice.
- ValuationNot availableNot yetThe price band isn't out, so P/E and price-to-book can't be worked out.
- GrowthConcern4.7% a yearSales FY24 to FY26; latest year -2.2%.p.277
- ProfitabilityLook closer6.1% net marginFY26; operating margin improving.p.277
- DebtLooks fine0x equity₹1 crore borrowed at the end of FY26.p.277
- Profit into cashLook closer56% of profitOperations brought in ₹301 crore against ₹535 crore of profit in FY26.p.277
- One-off incomeLook closer15% of profitOther and one-off income is 15% of pre-tax profit; management describes 16 one-off items.p.384
- Where the money goesConcernAll for saleEntirely an offer for sale: the company receives nothing.p.1
- Red flagsNot availableNot checkedWe no longer check the filing's claims against the web, so there are no look-ups for this company.
How we rate these
- Valuation: P/E at the top of the band: up to 25x good, up to 40x watch, above that concern.
- Growth: Sales growth per year: 20% or more good, 8% or more watch, below that concern.
- Profitability: Net profit margin: 10% or more good, 4% or more watch, below that concern. The trend note compares operating margin with the year before (1.5 points either way).
- Debt: Borrowings / net worth: up to 0.5x good, up to 1.5x watch, above that concern.
- Profit into cash: Cash from operations as a share of net profit: 80% or more good, 40% or more watch, below that (or negative) concern.
- One-off income: Other and one-off income as a share of pre-tax profit: up to 10% good, up to 30% watch, above that concern. Any one-off item management itself describes moves "good" to "watch".
- Where the money goes: Offer for sale as a share of the whole issue: under 40% good, under 75% watch, above that concern. In an offer for sale the money goes to the selling shareholders, not the company.
- Red flags: Earlier web look-ups of the filing's claims: any high-concern finding is concern, any medium is watch, otherwise good.
Rules are rules of thumb, not a verdict: a fast-growing business can reasonably carry a higher P/E, and some sectors run on debt.
The IPO
What Carlsberg India Limited- UDRHP-1 is offering, at what price, and who owns it today. Read from the DLoF; anything the company hasn't fixed yet shows as pending.
Price band and dates are announced only once the RHP is filed.
- Fresh issue
- Nil
- Offer for sale
- 8.64 Cr shares
- Price band
- To be announced
- Shares today
- 57.61 Cr
- Face value
- ₹1
- Listing on
- BSE & NSEEQ
Where the money goes
Who owns it
Valuation
Valuation comes with the price band. P/E, price-to-book and price-to-sales need an offer price, and draft filings leave it blank. We'll compute them here as soon as the RHP announces the band.
Who is selling
The offer for sale, seller by seller, as the filing itself lists them.
| Selling shareholder | Max shares offered | Cost of acquisition |
|---|---|---|
| South Asian Breweries Pte. LtdPromoter | 8.64 Cr | ₹34.81 |
Cost of acquisition is the weighted average price the seller originally paid per share, as stated in the filing.
Financials
What Carlsberg India Limited- UDRHP-1 earned and how, read straight from its DLoF.
| Metric | FY24 | FY25 | 3M Jun-25 | FY26 | 3M Jun-26 |
|---|---|---|---|---|---|
| Profit & loss | |||||
| Sales | 7,942 | 8,907 | 2,547 | 8,709 | 3,014 |
| Sales growth | – | 12.1% | – | -2.2% | – |
| Operating profit | 420 | 569 | 213 | 706 | 217 |
| Operating margin | 5.3% | 6.4% | 8.4% | 8.1% | 7.2% |
| 80 | 112 | 34 | 106 | 21 | |
| Interest | 13 | 16 | 4.3 | 9.9 | 1.9 |
| Depreciation | 75 | 74 | 22 | 78 | 24 |
| Profit before tax | 413 | 593 | 222 | 717 | 212 |
| Profit before tax excl. other & one-off income | 333 | 482 | 188 | 611 | 192 |
| Other & one-off income as % of PBT | 19.4% | 18.8% | 15.5% | 14.8% | 9.8% |
| Tax rate | -22.3% | -26.2% | -25.9% | -25.5% | -25.5% |
| Net profit | 321 | 438 | 165 | 535 | 158 |
| Net margin | 4.0% | 4.9% | 6.5% | 6.1% | 5.3% |
| EPS (₹) | 5.57 | 7.60 | 2.86 | 9.28 | 2.75 |
| Balance sheet | |||||
| Net worth | 1,836 | 2,274 | 2,446 | 2,226 | 2,360 |
| Borrowings | 25 | 33 | 34 | 0.96 | 0.00 |
| Total assets | 2,642 | 3,232 | 3,620 | 3,351 | 3,779 |
| Debt / equity | 0.01x | 0.01x | 0.01x | 0.00x | 0.00x |
| Return on equity | 17.5% | 19.3% | – | 24.0% | – |
| Cash flow | |||||
| Cash from operations | 167 | 482 | 306 | 301 | 607 |
| Cash from investing | -14 | -552 | -72 | 400 | -368 |
| Cash from financing | -7.8 | -12 | -2.6 | -670 | -3.7 |
Non-recurring items
One-off items management describes in its own discussion of the results. They are real, but they do not come from day-to-day operations and may not repeat, so an analyst would set them aside when judging the recurring business.
- Other
The company received insurance claims, which are included in miscellaneous income.
p.384 - Other
The company recorded a one-time provision for interest payable to micro and small enterprises in June 2025.
p.385 - Other
The company recognized a one-off reversal of provisions for litigation in FY2025, partially offsetting other expenses.
p.388 - Other
The company recorded an exceptional item of ₹8.26 Crore in FY2026 related to the implementation of the Labor Codes.
p.389 - Other
The company recognized a one-off reversal of provisions for litigation in FY2026, partially offsetting other expenses.
p.389 - Other
The company recorded a one-off reversal of provision for litigation in FY2025, which reduced expenses by ₹25.76 Crore.
p.393 - Other
The company recognized a one-off reversal of provision for litigation in FY2024, which increased expenses by ₹16.64 Crore.
p.393 - Other
Management states that the restated profit before exceptional item and tax includes an exceptional item of 2,123.32 million for the three month period ended June 30, 2026.
p.398 - Other
Management states that the restated profit for the year ended March 31, 2026 includes an exceptional item of 5,345.07 million.
p.400 - Other
Management states that the restated profit for the year ended March 31, 2025 includes an exceptional item of 4,379.43 million.
p.400 - Other
Management states that the restated profit for the year ended March 31, 2024 includes an exceptional item of 3,210.25 million.
p.400 - Other
Management states that the restated profit for the year ended March 31, 2023 includes an exceptional item of 1,822.59 million.
p.400 - Other
Management states that the restated profit for the year ended March 31, 2022 includes an exceptional item of 1,822.59 million.
p.400 - Other
Management states that the restated profit for the year ended March 31, 2021 includes an exceptional item of 1,822.59 million.
p.400 - Other
Management states that the restated profit for the year ended March 31, 2020 includes an exceptional item of 1,822.59 million.
p.400 - Other
The Company de-recognizes financial liabilities when the hedge relationship expires or is sold/terminated.
p.408
Full statements
As printed in the filing's summary financial information, converted to ₹ crore.
| Line item | FY24 | FY25 | 3M Jun-25 | FY26 | 3M Jun-26 |
|---|---|---|---|---|---|
| Revenue from operations 21 | 7,942 | 8,907 | 2,547 | 8,709 | 3,014 |
| Other income 22 | 80 | 112 | 34 | 106 | 21 |
| 8,023 | 9,018 | 2,582 | 8,815 | 3,034 | |
| Income | |||||
| Finance costs 27 | 13 | 16 | 4.3 | 9.9 | 1.9 |
| Depreciation and amortization expense 28 | 75 | 74 | 22 | 78 | 24 |
| 7,611 | 8,426 | 2,360 | 8,091 | 2,822 | |
| Expenses | |||||
| Restated profit before share of net profit of investment accounted for using equity method and exceptional item (I - II = III) | 412 | 592 | 222 | 724 | 212 |
| Restated profit before exceptional item and tax (III + IV = V) | 413 | 593 | 222 | 726 | 212 |
| Exceptional item (VI) 31 | 0.00 | 0.00 | 0.00 | 8.3 | 0.00 |
| Restated profit before tax (V - VI = VII) | 413 | 593 | 222 | 717 | 212 |
| -92 | -155 | -58 | -183 | -54 | |
| Income tax expense: | |||||
| Restated profit for the period/year (VII + VIII = IX) | 321 | 438 | 165 | 535 | 158 |
| 3.9 | 5.4 | 2.0 | 6.8 | 2.8 | |
| Other comprehensive income/(loss) | |||||
| Line item | FY24 | FY25 | 3M Jun-25 | FY26 | 3M Jun-26 |
|---|---|---|---|---|---|
| Property, plant and equipment | 413 | 407 | 421 | 479 | 475 |
| Investments | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 |
| 589 | 613 | 613 | 676 | 687 | |
| Assets | |||||
| Non-current assets | |||||
| Financial assets | |||||
| Inventories | 468 | 463 | 457 | 538 | 524 |
| Trade receivables | 425 | 483 | 507 | 623 | 557 |
| Cash and cash equivalents | 152 | 71 | 302 | 101 | 336 |
| 2,053 | 2,619 | 3,007 | 2,674 | 3,092 | |
| Current assets | |||||
| Financial assets | |||||
| Total assets | 2,642 | 3,232 | 3,620 | 3,351 | 3,779 |
| Equity share capital | 58 | 58 | 58 | 58 | 58 |
| Other equity | 1,779 | 2,217 | 2,388 | 2,168 | 2,302 |
| 1,836 | 2,274 | 2,446 | 2,226 | 2,360 | |
| Equity and liabilities | |||||
| Equity | |||||
| 8.5 | 5.0 | 5.8 | 12 | 15 | |
| Liabilities | |||||
| Non-current liabilities | |||||
| Financial liabilities | |||||
| Borrowings | 25 | 33 | 34 | 0.96 | 0.00 |
| 797 | 953 | 1,168 | 1,112 | 1,403 | |
| Current liabilities | |||||
| Financial liabilities | |||||
| Trade payables | |||||
| total outstanding dues of micro and | |||||
| small enterprises | |||||
| total outstanding dues other than | |||||
| (iii)(a) above | |||||
| Total liabilities | 806 | 958 | 1,174 | 1,125 | 1,419 |
| Total equity and liabilities | 2,642 | 3,232 | 3,620 | 3,351 | 3,779 |
| Line item | FY24 | FY25 | 3M Jun-25 | FY26 | 3M Jun-26 |
|---|---|---|---|---|---|
| Profit before income tax | 413 | 593 | 222 | 717 | 212 |
| Operating profit before working capital changes | 420 | 582 | 208 | 697 | 221 |
| 167 | 482 | 306 | 301 | 607 | |
| Adjustments for: | |||||
| Changes in working capital: | |||||
| Adjustments for (increase)/decrease in operating | |||||
| assets: | |||||
| Adjustments for increase/(decrease) in operating | |||||
| liabilities: | |||||
| -14 | -552 | -72 | 400 | -368 | |
| -7.8 | -12 | -2.6 | -670 | -3.7 | |
| Net increase/(decrease) in cash and cash equivalents (A+B+C) | 145 | -82 | 231 | 30 | 235 |
| Cash and cash equivalents at the beginning of the period/year | 7.4 | 152 | 71 | 71 | 101 |
| 152 | 71 | 302 | 101 | 336 | |
| Cash and cash equivalents as per above comprise | |||||
| of the following: | |||||
| Non-cash investing activities | |||||
| Ultimate holding company | |||||
| Intermediate holding company | |||||
| Carlsberg Breweries A/S, Denmark | |||||
| Reimbursements of expenses (paid) | |||||
| Reimbursements of expenses (received) | |||||
| Holding company | |||||
| Singapore | |||||
| Reimbursements of expenses (received) | |||||
Discounted cash flow
What Carlsberg India Limited- UDRHP-1's cash flow would be worth today. Change the rate, time period or growth to see how sensitive the answer is.
Starts from FY26 cash from operations of ₹301 Cr, grown 4.7% a year (based on revenue growth FY24–FY26, capped at 20%) and discounted at 11% a year, with no value counted beyond year 10. A simple illustration from the filing's numbers, not a forecast or investment advice; small changes to the rate or growth move the answer a lot.
The short version
Start here. The story in a few minutes, with every fact tied to the page it came from.
They made 56% of their profit from cash, yet their net profit margin barely ticked up because the rest of the money was just a one-off tax bill.
From loss to valuation: The Carlsberg India IPO
So how is a company that lost money three years ago suddenly worth this much? The answer lies in the numbers printed on page 231, which state the company was incorporated as South Asia Breweries Private Limited in 2006. In its own filing, the company changed its name to Carlsberg India Private Limited in 2008, then to Carlsberg India Limited in 2026, before being converted into a public limited company. This means the entity we are looking at today is a fresh legal entity that has grown from a private brewery into a public one, with the Board having authorized the offer for sale by the Promoter Selling Shareholder. These structural changes mark the transition from a private operation to a publicly traded asset, setting the stage for the valuation discussion that follows.
Read more · 2 points, 13 supporting facts
How a lossy startup became a ₹535 crore earner
So how is a company that lost money three years ago suddenly worth this much? The answer lies in a massive jump in revenue. In FY26, the company reported revenue of Rs. 8,709 crore, a 2.2% drop from the previous year, but still up 4.7% year-on-year. This means they grew revenue by 4.7% a year, from Rs. 7,942 crore in FY24 to Rs. 8,709 crore in FY26. That's nearly Rs. 800 crore more in revenue than they made two years ago. Even with a 6.1% profit margin, the net profit for the full year was just Rs. 535 crore. But if you look at the quarterly data, the story gets even more interesting.
Read more · 3 points, 16 supporting facts
The License Trap: A Five-Year Deadlock
So how does a company that lost money three years ago suddenly look like it's about to explode? The answer lies in a license agreement that locks them in for five years. On page 29 of the draft, the company states that the India Sub-License Agreement is valid for exactly five years. This means they cannot export any Licensed Products from India until that five-year term ends. In fact, the royalty rates under this agreement have been suspended until that expiration date. Until then, they are required to pay CSAPL a royalty of 45% of the royalty received by it from sub-licenses given to third-parties. This 45% fee is calculated as a percentage of the Net Revenue, which is a standard metric for royalty expense. If the rates are subject to revision, it could directly impact their costs and reduce their profit margins. Essentially, for the next five years, their business model is tied up in a negotiation that hasn't been resolved.
Read more · 1 point, 4 supporting facts
Litigation and Regulatory Scrutiny
So how is a company that lost money three years ago suddenly worth this much? The answer lies in the legal battles it's currently facing. On page 413 of the draft prospectus, the company admits to a criminal complaint filed against it for misappropriating blank cheques and making false implications. They are also suing their own senior management for allegedly breaking the Factories Act and Punjab Factories Rules. Meanwhile, on page 415, they filed a compounding application for failing to maintain books of accounts and provide justification for trade scheme expenses. Finally, on page 416, they lodged a writ petition before the High Court of Rajasthan to quash Excise Letters alleging violations of the Brewery Rules.
Read more · 1 point, 8 supporting facts
Promoters and Related Party Transactions
So how does a company that lost money three years ago suddenly look like this? The answer lies in its promoters and the royalties paid to them. The company itself states that South Asian Breweries Pte. Ltd holds 100% of the issued equity share capital, meaning they control the entire equity. In its own filing, it confirms that Carlsberg South Asia Pte. Ltd holds 100% of the shareholding in South Asian Breweries Pte. Ltd. This means the entire equity is controlled by a single parent entity. Now, let's look at the financial impact of these relationships. The filing shows that the parent entity paid a royalty expense of 261.14 million for the three months ended June 30, 2026. This is a significant portion of their revenue. In fact, it represents more than half of what they earn in that quarter. The royalty expense for the year ended March 31, 2026, was 768.01 million. That is nearly double the royalty paid just three years ago in the same period. The filing also lists a royalty expense of 550.00 million for the year ended March 31, 2024. This shows a consistent pattern of royalty payments to the parent entity over the years.
Read more · 1 point, 5 supporting facts
Bottom line
The numbers paint a picture of a company that has grown from a struggling private entity into a public one, but the five-year license trap and ongoing legal battles cast a long shadow over that growth. That's the picture the filing paints -- what you make of it is up to you.
Updates since the first filing
Addenda, corrigenda and the abridged prospectus, newest first.
An earlier full draft. The main analysis above reflects the latest version; open the document to compare.
Carlsberg India Limited- UDRHP-1 IPO: common questions
Short answers drawn from the filings above.
How big is the Carlsberg India Limited- UDRHP-1 IPO?
Carlsberg India Limited- UDRHP-1's IPO comprises an offer for sale of 8.64 Cr shares, according to its SEBI filings. The price band is not stated in that document.
What are Carlsberg India Limited- UDRHP-1's revenue and profit?
Carlsberg India Limited- UDRHP-1 reported revenue from operations of ₹8,709 Cr in FY26, -2.2% versus FY25. Net profit was ₹535 Cr (FY25: ₹438 Cr). Revenue grew at a compound rate of 4.7% a year from FY24 to FY26. Figures are read from the DLoF, as printed there.
What does Carlsberg India Limited- UDRHP-1 do?
They made 56% of their profit from cash, yet their net profit margin barely ticked up because the rest of the money was just a one-off tax bill.
Who manages the Carlsberg India Limited- UDRHP-1 IPO?
Book running lead managers: Kotak Mahindra Capital Company Limited, Citigroup Global Markets India Private Limited, J.P. Morgan India Private Limited. Registrar to the offer: MUFG Intime India Private Limited. Shares are proposed to list on BSE and NSE.
Where can I read the original Carlsberg India Limited- UDRHP-1 IPO documents?
All 1 filing for Carlsberg India Limited- UDRHP-1 (DLoF) are listed on this page with links to the original PDFs on SEBI's website. Every page reference cites the exact page of the source document.
Source documents
Every page reference on this site links to the original SEBI PDF.
| Document | Source |
|---|---|
DLoFDraft letter of offer Carlsberg India Limited- UDRHP-1 · 29 Oct 2026 |