Retail Expansion In Uttar Pradesh Will Unlock New Markets

Key Takeaways

• Expanding retail access and premiumization strategies are driving revenue and margin growth, supported by positive urban consumption trends and innovative product offerings.
  
• Cost optimization, supply chain improvements, and export potential are set to structurally enhance profitability despite raw material and regulatory challenges.
  
• Regulatory, legal, and input cost uncertainties threaten United Spirits' margins, volume growth, and market share amid rising competition and shift in consumer and industry dynamics.

Catalysts

Manufactures, sells, and distributes alcoholic beverages and other allied spirits in India and internationally.

• The recent policy liberalization and doubling of retail outlets in key states like Uttar Pradesh, along with progressive changes in Madhya Pradesh and Jharkhand, are expected to unlock category momentum and broader market access for United Spirits, supporting accelerated revenue growth.
  
• A sustained upward trend in urban consumption recovery, bolstered by improving consumer sentiment and robust monsoon, is likely to drive increased demand, particularly in premium and Prestige & Above segments, benefiting both topline and operating margins.
  
• Portfolio premiumization, brand innovation, and expansion of convenience-driven offerings (e.g., pocket packs, craft spirits, flavored variants) are actively increasing average selling prices and product mix quality, driving margin expansion and future earnings growth.
  
• Ongoing cost optimization, supply chain efficiencies, and disciplined marketing investments are expected to structurally boost operating margins and preserve net profit growth, even amid raw material cost volatility and temporary state-level policy headwinds.
  
• Long-term export potential, especially for flagship brands like Godawan single malt (now gaining global traction and luxury credentials), together with Diageo's global expertise, offers an untapped avenue for incremental revenue and margin expansion over the next several years.

United Spirits Future Earnings and Revenue Growth

Assumptions

• Analysts are assuming United Spirits's revenue will grow by 9.5% annually over the next 3 years.
• Analysts assume that profit margins will increase from 12.3% today to 15.2% in 3 years time.
• Analysts expect earnings to reach ₹24.5 billion (and earnings per share of ₹31.06) by about August 2028, up from ₹15.1 billion today. However, there is some disagreement amongst the analysts with the more bearish ones expecting earnings as low as ₹21.3 billion.
• In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 63.4x on those 2028 earnings, up from 62.7x today. This future PE is greater than the current PE for the IN Beverage industry at 36.8x.
• Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
• To value all of this in today's terms, we will use a discount rate of 12.73%, as per the Simply Wall St company report.

United Spirits Future Earnings Per Share Growth

Risks

• Significant regulatory and taxation headwinds, as seen in Maharashtra with 30–40% excise duty hikes and the introduction of Maharashtra Made Liquor (MML), could materially contract the IMFL (Indian Made Foreign Liquor) market in key states, directly reducing revenue and constraining volume growth.
  
• Policy-induced pricing shocks may not be fully absorbed by United Spirits and are likely to lead to higher consumer prices, risking downtrading, volume declines, or slower premiumization, which can limit gross margins and earnings expansion.
  
• United Spirits continues to face exposure to legacy legal and compliance risks-recently resulting in material one-time tax charges-which could mean unpredictable costs, recurring expenses, and periodic hits to net profit and investor trust.
  
• While cost inflation for most commodities is currently under control, structurally inflationary input costs (such as neutral alcohol spirit dependent on ethanol blending policy) and sporadic supply disruptions (e.g., glass due to supplier shutdowns) threaten to compress future gross margins and profitability if not mitigated.
  
• Intensifying competition from local/craft brands and aggressive peers may erode United Spirits' market share and pricing power, especially if secular health consciousness, evolving consumer preferences, or regulatory tightening reduce structural industry growth, impacting both long-term revenue and net income growth.

Valuation

• The analysts have a consensus price target of ₹1531.091 for United Spirits based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ₹1850.0, and the most bearish reporting a price target of just ₹1110.0.
  
• In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ₹161.7 billion, earnings will come to ₹24.5 billion, and it would be trading on a PE ratio of 63.4x, assuming you use a discount rate of 12.7%.
  
• Given the current share price of ₹1335.9, the analyst price target of ₹1531.09 is 12.7% higher.
  
• We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.