| Key Financial Ratios of Varun Beverages (in Rs. Cr.) | 
                                                                                                                                                                        Dec 24 | 
                                                                                    Dec 23 | 
                                                                                    Dec 22 | 
                                                                                    Dec 21 | 
                                                                                    Dec 20 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                                                                                                                                                        | Per Share Ratios | 
                                                                                                                                     | 
                                                                                         | 
                                                                                         | 
                                                                                         | 
                                                                                         | 
                                                                                                                                                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Basic EPS (Rs.) | 
                                                                                                                                                                        7.11 | 
                                                                                    13.66 | 
                                                                                    19.56 | 
                                                                                    11.30 | 
                                                                                    7.84 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Diluted EPS (Rs.) | 
                                                                                                                                                                        7.11 | 
                                                                                    13.66 | 
                                                                                    19.56 | 
                                                                                    11.30 | 
                                                                                    7.84 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Cash EPS (Rs.) | 
                                                                                                                                                                        8.69 | 
                                                                                    17.65 | 
                                                                                    26.99 | 
                                                                                    20.54 | 
                                                                                    22.14 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Book Value [ExclRevalReserve]/Share (Rs.) | 
                                                                                                                                                                        48.97 | 
                                                                                    54.46 | 
                                                                                    84.94 | 
                                                                                    101.58 | 
                                                                                    138.97 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Book Value [InclRevalReserve]/Share (Rs.) | 
                                                                                                                                                                        48.97 | 
                                                                                    54.46 | 
                                                                                    84.94 | 
                                                                                    101.58 | 
                                                                                    138.97 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Dividend / Share(Rs.) | 
                                                                                                                                                                        1.00 | 
                                                                                    2.50 | 
                                                                                    3.50 | 
                                                                                    2.50 | 
                                                                                    2.50 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Revenue from Operations/Share (Rs.) | 
                                                                                                                                                                        42.43 | 
                                                                                    97.23 | 
                                                                                    163.13 | 
                                                                                    152.31 | 
                                                                                    168.92 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | PBDIT/Share (Rs.) | 
                                                                                                                                                                        11.94 | 
                                                                                    24.07 | 
                                                                                    35.75 | 
                                                                                    28.55 | 
                                                                                    32.25 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | PBIT/Share (Rs.) | 
                                                                                                                                                                        10.11 | 
                                                                                    20.08 | 
                                                                                    28.31 | 
                                                                                    19.32 | 
                                                                                    17.95 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | PBT/Share (Rs.) | 
                                                                                                                                                                        9.08 | 
                                                                                    18.23 | 
                                                                                    25.93 | 
                                                                                    15.74 | 
                                                                                    7.02 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Net Profit/Share (Rs.) | 
                                                                                                                                                                        6.86 | 
                                                                                    13.66 | 
                                                                                    19.56 | 
                                                                                    11.30 | 
                                                                                    7.84 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                                                                                                                                                        | Profitability Ratios | 
                                                                                                                                     | 
                                                                                         | 
                                                                                         | 
                                                                                         | 
                                                                                         | 
                                                                                                                                                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | PBDIT Margin (%) | 
                                                                                                                                                                        28.13 | 
                                                                                    24.75 | 
                                                                                    21.91 | 
                                                                                    18.74 | 
                                                                                    19.09 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | PBIT Margin (%) | 
                                                                                                                                                                        23.83 | 
                                                                                    20.65 | 
                                                                                    17.35 | 
                                                                                    12.68 | 
                                                                                    10.62 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | PBT Margin (%) | 
                                                                                                                                                                        21.39 | 
                                                                                    18.74 | 
                                                                                    15.89 | 
                                                                                    10.33 | 
                                                                                    4.15 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Net Profit Margin (%) | 
                                                                                                                                                                        16.17 | 
                                                                                    14.05 | 
                                                                                    11.98 | 
                                                                                    7.42 | 
                                                                                    4.64 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Return on Networth / Equity (%) | 
                                                                                                                                                                        14.01 | 
                                                                                    25.08 | 
                                                                                    23.02 | 
                                                                                    11.12 | 
                                                                                    5.64 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Return on Capital Employed (%) | 
                                                                                                                                                                        19.75 | 
                                                                                    24.34 | 
                                                                                    23.57 | 
                                                                                    12.64 | 
                                                                                    8.11 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Return on Assets (%) | 
                                                                                                                                                                        11.90 | 
                                                                                    12.67 | 
                                                                                    11.47 | 
                                                                                    5.39 | 
                                                                                    2.72 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Total Debt/Equity (X) | 
                                                                                                                                                                        0.05 | 
                                                                                    0.67 | 
                                                                                    0.63 | 
                                                                                    0.52 | 
                                                                                    0.65 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Asset Turnover Ratio (%) | 
                                                                                                                                                                        0.86 | 
                                                                                    1.01 | 
                                                                                    1.05 | 
                                                                                    0.76 | 
                                                                                    58.77 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                                                                                                                                                        | Liquidity Ratios | 
                                                                                                                                     | 
                                                                                         | 
                                                                                         | 
                                                                                         | 
                                                                                         | 
                                                                                                                                                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Current Ratio (X) | 
                                                                                                                                                                        2.46 | 
                                                                                    0.89 | 
                                                                                    0.75 | 
                                                                                    0.72 | 
                                                                                    0.66 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Quick Ratio (X) | 
                                                                                                                                                                        1.68 | 
                                                                                    0.42 | 
                                                                                    0.31 | 
                                                                                    0.29 | 
                                                                                    0.31 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Inventory Turnover Ratio (X) | 
                                                                                                                                                                        3.95 | 
                                                                                    3.99 | 
                                                                                    4.38 | 
                                                                                    3.54 | 
                                                                                    7.18 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Dividend Payout Ratio (NP) (%) | 
                                                                                                                                                                        14.00 | 
                                                                                    12.80 | 
                                                                                    12.78 | 
                                                                                    22.11 | 
                                                                                    0.00 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Dividend Payout Ratio (CP) (%) | 
                                                                                                                                                                        11.05 | 
                                                                                    9.91 | 
                                                                                    9.26 | 
                                                                                    12.17 | 
                                                                                    0.00 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Earnings Retention Ratio (%) | 
                                                                                                                                                                        86.00 | 
                                                                                    87.20 | 
                                                                                    87.22 | 
                                                                                    77.89 | 
                                                                                    0.00 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Cash Earnings Retention Ratio (%) | 
                                                                                                                                                                        88.95 | 
                                                                                    90.09 | 
                                                                                    90.74 | 
                                                                                    87.83 | 
                                                                                    0.00 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                                                                                                                                                        | Valuation Ratios | 
                                                                                                                                     | 
                                                                                         | 
                                                                                         | 
                                                                                         | 
                                                                                         | 
                                                                                                                                                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Enterprise Value (Cr.) | 
                                                                                                                                                                        214,665.34 | 
                                                                                    165,362.10 | 
                                                                                    89,327.35 | 
                                                                                    40,639.27 | 
                                                                                    28,981.45 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | EV/Net Operating Revenue (X) | 
                                                                                                                                                                        14.96 | 
                                                                                    13.09 | 
                                                                                    8.43 | 
                                                                                    6.16 | 
                                                                                    5.94 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | EV/EBITDA (X) | 
                                                                                                                                                                        53.17 | 
                                                                                    52.87 | 
                                                                                    38.47 | 
                                                                                    32.87 | 
                                                                                    31.13 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | MarketCap/Net Operating Revenue (X) | 
                                                                                                                                                                        15.05 | 
                                                                                    12.72 | 
                                                                                    8.11 | 
                                                                                    5.82 | 
                                                                                    5.42 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Retention Ratios (%) | 
                                                                                                                                                                        85.99 | 
                                                                                    87.19 | 
                                                                                    87.21 | 
                                                                                    77.88 | 
                                                                                    0.00 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Price/BV (X) | 
                                                                                                                                                                        13.04 | 
                                                                                    22.71 | 
                                                                                    15.57 | 
                                                                                    8.73 | 
                                                                                    6.59 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Price/Net Operating Revenue | 
                                                                                                                                                                        15.05 | 
                                                                                    12.72 | 
                                                                                    8.11 | 
                                                                                    5.82 | 
                                                                                    5.42 | 
                                                                                  | 
                                    
                                                                                                        
                                                                                                                                | Earnings Yield | 
                                                                                                                                                                        0.01 | 
                                                                                    0.01 | 
                                                                                    0.01 | 
                                                                                    0.01 | 
                                                                                    0.01 | 
                                                                                  | 
                                    
                                                                                                
                             
                         Source : Dion Global Solutions Limited