Integrated Filing — IndAS



General information about company

Scrip Code 540180
NSE Symbol VBL
MSEI Symbol NOTLISTED
ISIN INE200M01039
Name of company VARUN BEVERAGES LIMITED
Type of company Main Board
Class of security Equity
Date of start of financial year 01-01-2026
Date of end of financial year 31-12-2026
Date of board meeting when results were approved 28-07-2026
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 21-07-2026
Description of presentation currency INR
Level of rounding used in financial results Lakhs
Reporting Type Quarterly
Reporting Quarter Second quarter
Nature of report standalone or consolidated Consolidated
Whether results are audited or unaudited for the quarter ended Unaudited
Whether results are audited or unaudited for the Year to date for current period ended/year ended Unaudited
Segment Reporting Single segment
Description of single segment Manufacturing and Distribution of Beverages
Start date and time of board meeting 28-07-2026   11:00:00
End date and time of board meeting 28-07-2026   11:55:00
Whether cash flow statement is applicable on company Yes
Type of cash flow statement Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification Not applicable



Financial Results Ind-AS

Amount in (Lakhs)

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-04-2026 01-01-2026
B Date of end of reporting period 30-06-2026 30-06-2026
C Whether results are audited or unaudited Unaudited Unaudited
D Nature of report standalone or consolidated Consolidated Consolidated
1 Income
Revenue from operations 8,65,057.00 15,37,210.70
Other income 10,438.10 14,790.90
Total income 8,75,495.10 15,52,001.60
2 Expenses
(a) Cost of materials consumed 3,65,349.40 6,80,569.60
(b) Purchases of stock-in-trade 18,263.00 24,784.10
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade (2,976.20) (30,153.00)
(d) Employee benefit expense 68,323.70 1,30,251.00
(e) Finance costs 5,692.30 10,544.80
(f) Depreciation, depletion and amortisation expense 40,903.50 76,582.90
(f) Other Expenses
1 Other expenses 1,61,859.60 3,09,894.10
2 Excise duty 19,933.80 34,668.50
Total other expenses 1,81,793.40 3,44,562.60
Total expenses 6,77,349.10 12,37,142.00
3 Total profit before exceptional items and tax 1,98,146.00 3,14,859.60
4 Exceptional items 0.00 0.00
5 Total profit before tax 1,98,146.00 3,14,859.60
6 Tax expense
7 Current tax 44,202.80 71,227.50
8 Deferred tax 979.40 2,402.30
9 Total tax expenses 45,182.20 73,629.80
10 Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement 0.00 0.00
11 Net Profit Loss for the period from continuing operations 1,52,963.80 2,41,229.80
12 Profit (loss) from discontinued operations before tax 0.00 0.00
13 Tax expense of discontinued operations 0.00 0.00
14 Net profit (loss) from discontinued operation after tax 0.00 0.00
15 Share of profit (loss) of associates and joint ventures accounted for using equity method (428.30) (823.00)
16 Total profit (loss) for period 1,52,535.50 2,40,406.80
17 Other comprehensive income net of taxes 4,208.30 13,349.10
18 Total Comprehensive Income for the period 1,56,743.80 2,53,755.90
19 Total profit or loss, attributable to
Profit or loss, attributable to owners of parent 1,52,079.70 2,39,315.20
Total profit or loss, attributable to non-controlling interests 455.80 1,091.60
20 Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent 4,029.50 12,500.00
Total comprehensive income for the period attributable to owners of parent non-controlling interests 178.80 849.10
21 Details of equity share capital
Paid-up equity share capital 67,645.90 67,645.90
Face value of equity share capital 2 2
27 Details of debt securities
22 Reserves excluding revaluation reserve
23 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations 4.5 7.08
Diluted earnings (loss) per share from continuing operations 4.5 7.07
ii Earnings per equity share for discontinued operations
Basic earnings (loss) per share from discontinued operations 0 0
Diluted earnings (loss) per share from discontinued operations 0 0
ii Earnings per equity share
Basic earnings (loss) per share from continuing and discontinued operations 4.5 7.08
Diluted earnings (loss) per share from continuing and discontinued operations 4.5 7.07
24 Debt equity ratio
25 Debt service coverage ratio
26 Interest service coverage ratio
27 Disclosure of notes on financial results



Remarks

Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio


Statement of Asset and Liabilities

Amount in (Lakhs)

Particulars Year ended (dd-mm-yyyy)
Date of start of reporting period 01-01-2026
Date of end of reporting period 30-06-2026
Whether results are audited or unaudited Unaudited
Nature of report standalone or consolidated Consolidated
Assets
1 Non-current assets
Property, plant and equipment 16,02,711.80
Capital work-in-progress 48,776.70
Investment property 0.00
Goodwill 82,313.20
Other intangible assets 1,54,643.30
Intangible assets under development 0.00
Biological assets other than bearer plants 0.00
Investments accounted for using equity method 22,406.80
Non-current financial assets
Non-current investments 1,965.10
Trade receivables, non-current 0.00
Loans, non-current 3,717.30
Other non-current financial assets
1 Other financial assets- non current 12,157.90
Total of other non-current financial assets 12,157.90
Total non-current financial assets 17,840.30
Deferred tax assets (net) 2,416.00
Other non-current assets
1 Other non-current assets 36,536.80
Total of other non-current assets 36,536.80
Total non-current assets 19,67,644.90
2 Current assets
Inventories 3,98,968.50
Current financial asset
Current investments 0.00
Trade receivables, current 1,64,774.70
Cash and cash equivalents 2,12,574.20
Bank balance other than cash and cash equivalents 44,266.30
Loans, current 0.00
Other current financial assets
Total of other current financial assets 1,68,226.30
Total current financial assets 5,89,841.50
Current tax assets (net) 2,468.50
Other current assets
1 Other current assets 61,463.10
Total of other current assets 61,463.10
Total current assets 10,52,741.60
3 Non-current assets classified as held for sale 664.00
4 Regulatory deferral account debit balances and related deferred tax Assets
Total assets 30,21,050.50
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 67,645.90
Other equity 21,09,419.50
Total equity attributable to owners of parent 21,77,065.40
Non controlling interest 18,165.80
Total equity 21,95,231.20
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 2,12,718.60
Trade payables, non-current
(A) Total outstanding dues of micro enterprises and small enterprises 0.00
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 0.00
Total Trade payable 0.00
Other non-current financial liabilities
Total of other non-current financial liabilities
Total non-current financial liabilities 2,12,718.60
Provisions, non-current 16,870.40
Deferred tax liabilities (net) 78,199.10
Deferred government grants, Non-current
Other non-current liabilities
1 Other non-current liabilities 31.90
Total of other non-current liabilities 31.90
Total non-current liabilities 3,07,820.00
Current liabilities
Current financial liabilities
Borrowings, current 1,35,634.80
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 13,927.20
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 1,87,978.90
Total Trade payable 2,01,906.10
Other current financial liabilities
1 Other financial liabilities 62,681.30
Total of other current financial liabilities 62,681.30
Total current financial liabilities 4,00,222.20
Other current liabilities 78,466.80
1 Other current liabilities 78,466.80
Total of other current liabilities 78,466.80
Provisions, current 5,487.70
Current tax liabilities (Net) 33,822.60
Deferred government grants, Current
Total current liabilities 5,17,999.30
3 Liabilities directly associated with assets in disposal group classified as held for sale
4 Regulatory deferral account credit balances and related deferred tax liability
Total liabilities 8,25,819.30
Total equity and liabilites 30,21,050.50
Disclosure of notes on assets and liabilities Textual Information(1)



Text Block

Textual Information(1) In Assets & Liabilities- i.Property, plant and equipment includes Right of use assets ii. Non-current liabilities- Borrowings includes Lease liabilities iii. Current liabilities- Borrowings includes Lease liabilities Operating activities i. Other adjustments for non-cash items includes:- (Gain)/Loss on disposal/written off of property, plant and equipment (Net),Excess provisions and liabilities written back, Gain on sale of current investments and Bad Debts and advances written off. ii.Adjustments for increase (decrease) in other current assets includes Increase in current and non-current financial assets and other current and non-current assets iii .Adjustments for increase (decrease) in other current liabilities includes Increase/(Decrease) in current financial liabilities and other current and non-current liabilities and provisions. Investing activities: i. Other inflows (outflows) of cash includes:- Change in other bank balances. Financing activities: i. Repayment from borrowings includes:- Repayment of long term borrowings & Short term borrowings ii. Proceeds from exercise of Stock options includes Proceeds from issue of equity shares including share premium thereon (QIP & ESOPs)



Format for Reporting Segment wise Revenue, Results and Capital Employed along with the company results

Amount in (Lakhs)

Particulars 3 months/ 6 month ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period 01-04-2026 01-01-2026
Date of end of reporting period 30-06-2026 30-06-2026
Whether results are audited or unaudited Unaudited Unaudited
Nature of report standalone or consolidated Consolidated Consolidated
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
Total Segment Revenue
Less: Inter segment revenue
Revenue from operations
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
Total Profit before tax
i. Finance cost
ii. Other Unallocable Expenditure net off Unallocable income
Profit before tax
3 (Segment Asset - Segment Liabilities)
Segment Asset
Total Segment Asset
Un-allocable Assets null null
Net Segment Asset null null
4 Segment Liabilities
Segment Liabilities
Total Segment Liabilities
Un-allocable Liabilities null null
Net Segment Liabilities null null
Disclosure of notes on segments



Other Comprehensive Income

Amount in (Lakhs)

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-04-2026 01-01-2026
B Date of end of reporting period 30-06-2026 30-06-2026
C Whether results are audited or unaudited Unaudited Unaudited
D Nature of report standalone or consolidated Consolidated Consolidated
Other comprehensive income [Abstract]
1 Amount of items that will not be reclassified to profit and loss
1 Items that will not be reclassified to profit or loss 203.20 449.20
Total Amount of items that will not be reclassified to profit and loss 203.20 449.20
2 Income tax relating to items that will not be reclassified to profit or loss 48.60 113.00
3 Amount of items that will be reclassified to profit and loss
Total Amount of items that will be reclassified to profit and loss
4 Income tax relating to items that will be reclassified to profit or loss (4,053.70) (13,012.90)
5 Total Other comprehensive income 4,208.30 13,349.10



Cash flow statement, indirect

Amount in (Lakhs)

Particulars Year ended (dd-mm-yyyy)
A Date of start of reporting period 01-01-2026
B Date of end of reporting period 30-06-2026
C Whether results are audited or unaudited Unaudited
D Nature of report standalone or consolidated Consolidated
Statement of cash flows
Cash flows from used in operating activities
Profit before tax 3,14,859.60
Adjustments for reconcile profit (loss)
Adjustments for finance costs 10,544.80
Adjustments for decrease (increase) in inventories (89,432.10)
Adjustments for decrease (increase) in trade receivables, current (18,626.50)
Adjustments for decrease (increase) in trade receivables, non-current 0.00
Adjustments for decrease (increase) in other current assets (57,844.10)
Adjustments for decrease (increase) in other non-current assets 0.00
Adjustments for other financial assets, non-current 0.00
Adjustments for other financial assets, current 0.00
Adjustments for other bank balances 0.00
Adjustments for increase (decrease) in trade payables, current 0.00
Adjustments for increase (decrease) in trade payables, non-current 0.00
Adjustments for increase (decrease) in other current liabilities 0.00
Adjustments for increase (decrease) in other non-current liabilities 76,483.30
Adjustments for depreciation and amortisation expense 76,582.90
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0.00
Adjustments for provisions, current 0.00
Adjustments for provisions, non-current 0.00
Adjustments for other financial liabilities, current 0.00
Adjustments for other financial liabilities, non-current 0.00
Adjustments for unrealised foreign exchange losses gains (13,088.90)
Adjustments for dividend income 0.00
Adjustments for interest income 1,904.30
Adjustments for share-based payments 404.70
Adjustments for fair value losses (gains) 0.00
Adjustments for undistributed profits of associates 0.00
Other adjustments for which cash effects are investing or financing cash flow 0.00
Other adjustments to reconcile profit (loss) 0.00
Other adjustments for non-cash items (4,878.20)
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0.00
Total adjustments for reconcile profit (loss) (21,758.40)
Net cash flows from (used in) operations 2,93,101.20
Dividends received 0.00
Interest paid 0.00
Interest received 0.00
Income taxes paid (refund) 39,543.70
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) operating activities 2,53,557.50
Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses 0.00
Cash flows used in obtaining control of subsidiaries or other businesses 1,13,139.40
Other cash receipts from sales of equity or debt instruments of other entities 3,768.20
Other cash payments to acquire equity or debt instruments of other entities 0.00
Other cash receipts from sales of interests in joint ventures 0.00
Other cash payments to acquire interests in joint ventures 7,767.20
Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships 0.00
Cash payment for investment in partnership firm or association of persons or limited liability partnerships 0.00
Proceeds from sales of property, plant and equipment 2,976.60
Purchase of property, plant and equipment 1,14,138.90
Proceeds from sales of investment property 0.00
Purchase of investment property 0.00
Proceeds from sales of intangible assets 0.00
Purchase of intangible assets 0.00
Proceeds from sales of intangible assets under development 0.00
Purchase of intangible assets under development 0.00
Proceeds from sales of goodwill 0.00
Purchase of goodwill 0.00
Proceeds from biological assets other than bearer plants 0.00
Purchase of biological assets other than bearer plants 0.00
Proceeds from government grants 0.00
Proceeds from sales of other long-term assets 0.00
Purchase of other long-term assets 0.00
Cash advances and loans made to other parties 0.00
Cash receipts from repayment of advances and loans made to other parties 0.00
Cash payments for future contracts, forward contracts, option contracts and swap contracts 0.00
Cash receipts from future contracts, forward contracts, option contracts and swap contracts 0.00
Dividends received 0.00
Interest received 1,480.70
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash (22,890.50)
Net cash flows from (used in) investing activities (2,49,710.50)
Cash flows from used in financing activities
Proceeds from changes in ownership interests in subsidiaries 0.00
Payments from changes in ownership interests in subsidiaries 0.00
Proceeds from issuing shares 0.00
Proceeds from issuing other equity instruments 0.00
Payments to acquire or redeem entity's shares 0.00
Payments of other equity instruments 0.00
Proceeds from exercise of stock options 474.60
Proceeds from issuing debentures notes bonds etc 0.00
Proceeds from borrowings 1,41,429.40
Repayments of borrowings 63,338.00
Payments of lease liabilities 5,923.90
Dividends paid 33,816.60
Interest paid 9,297.70
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 255.20
Net cash flows from (used in) financing activities 29,783.00
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes 33,630.00
Effect of exchange rate changes on cash and cash equivalents
Effect of exchange rate changes on cash and cash equivalents 526.50
Net increase (decrease) in cash and cash equivalents 34,156.50
Cash and cash equivalents cash flow statement at beginning of period 1,78,417.70
Cash and cash equivalents cash flow statement at end of period 2,12,574.20