Mohan Meakin Ltd Unlisted Shares
₹ 2475
About Mohan Meakin Ltd Unlisted Shares
Mohan Meakin Ltd is not just a name in the Indian liquor industry; it is a living chronicle of the country’s industrial evolution. As one of the oldest existing companies in India, its journey from the slopes of the Himalayas to becoming a diversified industrial giant is a testament to resilience and foresight. Known for iconic brands like Old Monk rum, Mohan Meakin has a history that predates the Indian Rebellion of 1857 and continues to thrive in the modern competitive market.
Part I: The Historic Journey (1855–1980)
The Birth of Brewing in the Himalayas
The history of Mohan Meakin Ltd dates back to 1855, when Edward Dyer, India’s brewing pioneer, established a brewery at Kasauli. Dyer recognized that the cool climate and pristine waters of the Himalayan hills made them ideal for brewing high-quality beer, bringing “modern beer” to the Indian subcontinent for the first time.
The Meakin Dynasty & Expansion
In the same century, H.G. Meakin, hailing from the famous brewing family of Burton-on-Trent, brought his expertise to India. He founded Meakin & Co. Ltd, acquiring the old Simla and Kasauli Breweries and expanding operations to Dalhousie, Ranikhet, Chakrarta, Darjeeling, and Kirkee.
The Merger and World War Contributions
For decades, E. Dyer & Co. and Meakin & Co. Ltd. operated independently. During World War I (1914-18), when imports were disrupted, these firms became the backbone of the nation’s supply, producing superb beer at rock-bottom prices. They even exported vast quantities of malted barley to Egypt to support soldiers.
Following this success, the two firms merged to form Dyer Meakin & Co. Ltd. Brewing operations were centralized at Solan—chosen for its ideal water—while malting continued at Kasauli.
The Mohan Nagar Transformation
A pivotal moment arrived in 1949 when the late Padamshree N.N. Mohan took the helm. His vision led to a “dynamic transformation,” establishing an industrial hub at Mohan Nagar near Ghaziabad (U.P.). This complex housed a brewery, distillery, glass factory, fruit products unit, and engineering works, marking the company’s diversification beyond just brewing.
-
1935: Name changed to Dyer Meakin Breweries Ltd post-Burma separation.
-
1966: Renamed Mohan Meakin Breweries Ltd.
-
1980: Finally renamed Mohan Meakin Limited (MML), the name it holds today.
Part II: Diversification & Business Interests
While Mohan Meakin is synonymous with liquor (particularly the legendary Old Monk rum), its business interests are manifold. The company’s foresight is evident in its strategic diversification into:
-
Fruit Juices & Breakfast Foods: Capitalizing on the health-conscious trend.
-
Mineral Water: A stable consumer goods vertical.
-
Glass Manufacturing: Backward integration to support its bottling needs.
-
Malt Extract & Engineering: B2B industrial supplies.
This diversification has helped the company maintain stability even when regulatory pressures mount on the alcoholic beverage sector.
Part III: Financial Performance & Unlisted Share Analysis (2021–2023)
Mohan Meakin is an unlisted company, meaning its shares are not traded on public exchanges like the BSE or NSE. However, its financial discipline has made it a hot commodity in the unlisted market.
Unlisted Network Review Summary
FY21 Performance (Pandemic Resilience)
-
Revenue: ₹1,100 Cr
-
PAT: ₹40 Cr
-
Debt: Reduced from ~₹12 Cr to ~₹1 Cr (Virtually Debt-Free)
-
ROE: 25% | ROCE: 40%
-
Key Insight: Showed decent growth despite the COVID-19 pandemic. LIC held an 8.3% stake.
FY22 Performance
-
Revenue: ₹1,370 Cr (25% Growth)
-
PAT: ₹51 Cr (27% Growth)
-
EPS: ₹60 per share
-
Margin: EBITDA stood at 5.70%.
-
Cash Flow: Free Cash Flow of ₹37 Cr.
-
Valuation: Share price was ~₹1,300, with a P/E of 21.66x.
FY23 Performance
-
Revenue: ₹1,771 Cr (29.7% Growth)
-
PAT: ₹67 Cr
-
EPS: ₹78.82 per share
-
Capex: Invested ₹24 Cr in Property, Plant & Equipment.
-
Valuation: Share price increased to ~₹1,450, with a P/E of 18.40x (making it reasonably priced compared to peers).
Part IV: Q1FY25 Results Analysis
The company has continued its growth trajectory into the current fiscal year. The Q1FY25 results (compared to Q1FY24) show a robust improvement in profitability.
| Particulars (In Cr) | Q1FY25 | Q1FY24 | Analysis |
|---|---|---|---|
| Sales | ₹322 | ₹306 | +5.2% Growth |
| Operating Profit | ₹18 | ₹12 | +50% Growth |
| OPM | 5.59% | 3.92% | Margin expansion of 167 bps |
| Other Income | ₹3 | ₹2 | Stable ancillary income |
| Profit Before Tax | ₹19 | ₹12 | +58% Growth |
| Profit After Tax | ₹14 | ₹9 | +55% Growth |
| NPM | 4.31% | 2.92% | Significant bottom-line improvement |
| EPS | ₹16 | ₹11 | Higher earnings per share |
Key Takeaways from Q1FY25
-
Margin Expansion: The company successfully improved its Operating Profit Margin from 3.92% to 5.59%, indicating better cost management or a favorable product mix.
-
Bottom-Line Surge: PAT grew by 55%, outpacing revenue growth, which is a sign of operating leverage.
-
Debt-Free Status: Finance costs remain negligible at ₹0.2 Cr, confirming the company’s strong balance sheet.
-
Quarterly EPS: With a quarterly EPS of ₹16, the annualized run rate suggests potential for continued high valuation in the unlisted market.
Investment Thesis: Why Mohan Meakin Stands Out
For investors looking at the unlisted space, Mohan Meakin presents a compelling case:
-
Historical Moat: With origins in 1855, the brand equity (especially for Old Monk) is irreplaceable.
-
Debt-Free Balance Sheet: In a capital-intensive industry, being virtually debt-free (Finance Cost ~₹1 Cr annually) provides immense stability.
-
Consistent ROCE: A Return on Capital Employed consistently above 20% indicates efficient use of capital.
-
Cash Flow Machine: The company has consistently generated free cash flow, allowing for reinvestment (capex) without debt.
-
Institutional Confidence: LIC holding ~8.3% shares adds a layer of governance credibility.
Valuation
As of the latest data, with a share price of ~₹1,450 (FY23) and an EPS of ₹78.82, the P/E sits at a reasonable 18.40x. Given the Q1FY25 EPS of ₹16, the forward P/E remains attractive for long-term investors seeking exposure to India’s legacy FMCG/alcohol sector.
Conclusion
From quenching the thirst of soldiers in World War I to setting up India’s first industrial hubs, Mohan Meakin Ltd is a story of endurance and adaptation. With strong financial discipline, zero debt, and growing profitability (evidenced by Q1FY25 results), the company remains a blue-chip candidate in the unlisted market. Whether you are a history enthusiast or a potential investor, Mohan Meakin represents a unique blend of heritage and modern financial prudence.
Disclaimer: This article is for informational purposes only and based on historical data (Unlisted Network Reviews up to FY23 and Q1FY25). Unlisted shares carry risks related to liquidity and valuation. Please consult your financial advisor before investing.
Fundamentals
| Mohan Meakin Limited Unlisted Shares Price | ₹ 2195 | Market Cap (in cr.) | ₹ 1868 |
| Unlisted Shares Price | Per Equity Share | P/E Ratio | 18.13 |
| Lot Size | 50 Shares | P/B Ratio | 3.93 |
| 52 Week High | ₹ 2325 | Debt to Equity | 0.01 |
| 52 Week Low | ₹ 2125 | ROE (%) | 21.9 |
| Depository | NSDL & CDSL | Book Value | 558.56 |
| PAN Number | AAACM4465E | Face Value | 5 |
| ISIN Number | INE136D01018 | Total Shares | 8508479 |
| CIN | L15520HP1934PLC000135 | ||
| RTA | Beetal Financial & Computer Services |
Financial
| P&L Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 1370.41 | 1771 | 1930 | 2151 |
| Cost of Material Consumed | 148.02 | 1021 | 1194 | 1286 |
| Change in Inventory | -6.69 | -15 | -16 | -7 |
| Gross Margins | 89.69 | 43.2 | 38.96 | 40.21 |
| Employee Benefit Expenses | 37.29 | 42 | 48 | 53 |
| Other Expenses | 1124.16 | 635 | 593 | 686 |
| EBITDA | 67.63 | 88 | 111 | 133 |
| OPM | 4.94 | 4.97 | 5.75 | 6.18 |
| Other Income | 8.95 | 10 | 12 | 15 |
| Finance Cost | 1.55 | 1 | 0.78 | 0.7 |
| D&A | 6.04 | 6 | 8 | 10 |
| EBIT | 61.59 | 82 | 103 | 123 |
| EBIT Margins | 4.49 | 4.63 | 5.34 | 5.72 |
| PBT | 68.97 | 91 | 114 | 138 |
| PBT Margins | 5.03 | 5.14 | 5.91 | 6.42 |
| Tax | 17.52 | 23 | 29 | 35 |
| PAT | 51.45 | 68 | 85 | 103 |
| NPM | 3.75 | 3.84 | 4.4 | 4.79 |
| EPS | 60.53 | 80 | 100 | 121.18 |
Financial Ratios |
2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Operating Profit Margin | 4.94 | 4.97 | 5.75 | 6.18 |
| Net Profit Margin | 3.75 | 3.84 | 4.4 | 4.79 |
| Earning Per Share (Diluted) | 60.53 | 80 | 100 | 121.18 |
| Assets | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Fixed Assets | 61.21 | 72 | 84 | 91 |
| CWIP | 8.02 | 10 | 12 | 12 |
| Investments | 3.73 | 4 | 7 | 10 |
| Trade Receivables | 76.34 | 98 | 114 | 112 |
| Inventory | 89.87 | 117 | 132 | 151 |
| Other Assets | 109.49 | 133 | 186 | 276 |
| Total Assets | 348.66 | 434 | 535 | 652 |
| Liabilities | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Share Capital | 4.25 | 4.25 | 4.25 | 4.25 |
| FV | 5 | 5 | 5 | 5 |
| Reserves | 206.84 | 276 | 362 | 466 |
| Borrowings | 4.62 | 4 | 4 | 4.2 |
| Trade Payables | 77.62 | 93 | 96 | 105 |
| Other Liabilities | 55.33 | 56.75 | 68.75 | 72.55 |
| Total Liabilities | 348.66 | 434 | 535 | 652 |
| Cash-Flow Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| PBT | 68.97 | 92 | 114 | 138 |
| OPBWC | 73.81 | 94 | 116 | 139 |
| Change in Receivables | 2.33 | -22 | -15 | 2 |
| Change in Inventories | -13.57 | -27 | -15 | -18 |
| Change in Payables | 4.03 | 16 | 3 | 10 |
| Other Changes | -0.51 | 1 | 8 | -2 |
| Working Capital Change | -7.72 | -32 | -19 | -8 |
| Cash Generated From Operations | 66.09 | 62 | 97 | 131 |
| Tax | -18.41 | -20 | -30 | -35 |
| Cash Flow From Operations | 47.68 | 42 | 67 | 96 |
| Purchase of PPE | -9.98 | -24 | -17 | -17 |
| Sale of PPE | 0.01 | 4 | 0 | 0 |
| Cash Flow From Investment | -40.01 | -52 | -71 | -89 |
| Borrowing | -0.76 | -0.3 | 0 | 0 |
| Dividend | 0 | 0 | -0.77 | -0.8 |
| Equity | 0 | 0 | 0 | 0 |
| Others From Financing | -0.24 | -0.2 | -0.23 | 0 |
| Cash Flow from Financing | -1 | -0.5 | -1 | -0.8 |
| Net Cash Generated | 6.67 | -10.5 | -5 | 6.2 |
| Cash at the Start | 26.07 | 33 | 22 | 17.4 |
| Cash at the End | 32.74 | 22.5 | 17 | 23.6 |
Peer Ratio
| Particulars (cr) | Mohan Meakin | United Spirits | United Breweries | Radico Khaitan |
| Revenue (FY25) | 2151 | 12069 | 8915 | 4851 |
| EBITDA (FY25) | 133 | 2236 | 841 | 674 |
| OPM (%) | 6.18 | 19% | 9% | 14% |
| PAT (FY25) | 103 | 1582 | 442 | 345 |
| P/E (as on 27/05/2025) | 17.7 | 68.6 | 116 | 95.7 |
| Mcap (as on 27/05/2025) | 1829 | 111794 | 53182 | 33038 |
Events
| Name | Date | Details |
|---|---|---|
| 9MFY26 Results of Mohan Meakin The consolidated financial results for the quarter ending Dec 31, 2025 (Q3) |
12/02/2026 | Download |
| Q1FY2026 Results of Mohan Meakin The consolidated financial results for the quarter ending Jun 30, 2025 (Q1) |
07/08/2025 | Download |
| Q4FY2025 Results of Mohan Meakin The consolidated financial results for the quarter and year ending Mar 31, 2025 (Q4) |
26/05/2025 | Download |
| Q3FY2025 Results of Mohan Meakin The consolidated financial results for the quarter ending Dec 31, 2024 (Q3) |
13/02/2025 | Download |
| Q1FY2025 Results of Mohan Meakin The consolidated financial results for the quarter ending June 30, 2024 (Q1) |
07/08/2024 | Download |
