Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹2552 Cr.
Stock P/E
-23.2
P/B
1.7
Current Price
₹676.9
Book Value
₹ 392.2
Face Value
10
52W High
₹959.3
52W Low
₹ 555.6
Dividend Yield
0%

Sundrop Brands Overview

Business

Sundrop Brands Ltd. is an Indian company primarily engaged in the production, refining, and marketing of edible oils. Its core business model involves sourcing various crude edible oils (e.g., sunflower, soybean, palmolein), processing them through refining to meet quality and health standards, packaging them under the "Sundrop" brand, and distributing them across India. The company makes money by selling these packaged edible oils to consumers through a wide network of retail channels, including supermarkets, kirana stores, and e-commerce platforms.

Revenue Mix

The company's primary and likely sole segment is refined edible oils. Within this, revenue would typically be generated from different types of oils, such as Sundrop Sunflower Oil (its flagship product), as well as possibly other blends or single-seed oils like groundnut, soy, or rice bran, depending on its product portfolio. Specific revenue contributions from individual oil types are not publicly available but the overarching segment is packaged edible oils.

Industry

The Indian edible oil industry is characterized by its large size, high consumption, and a mix of organized (branded) and unorganized (loose oil) markets. It is highly competitive, with numerous national and regional players. Key competitors include large FMCG companies with strong edible oil brands (e.g., Adani Wilmar's Fortune, Marico's Saffola, Emami Agrotech's Healthy & Tasty). Sundrop Brands holds a well-established position, particularly known for its sunflower oil, often perceived as a premium or mid-to-premium brand focusing on quality and health. It competes primarily in the branded, packaged oil segment, targeting health-conscious urban and semi-urban consumers.

MOAT

Brand Equity: "Sundrop" is a recognized and trusted brand in India, built over decades. This strong brand recall provides a degree of consumer loyalty and allows for some pricing power.

Distribution Network: As an established player, Sundrop likely possesses an extensive and efficient pan-India distribution and retail network, which is crucial for FMCG products and difficult for new entrants to replicate quickly.

Scale of Operations: Operating at a national level, the company benefits from economies of scale in procurement, refining, and marketing compared to smaller regional players.

Growth Drivers

Increasing Per Capita Consumption: India's per capita edible oil consumption is still lower than many developed nations, indicating room for growth.

Shift to Branded Oils: Growing health consciousness, rising disposable incomes, and urbanization are driving consumers to shift from unbranded/loose oils to branded, packaged alternatives, which are perceived as safer and higher quality.

Premiumization and Health Trends: Demand for specific oil types (e.g., sunflower, rice bran, olive oil) and fortified oils, driven by health and wellness trends, offers opportunities for product diversification and value addition.

Population Growth and Urbanization: A growing population and expanding urban centers naturally lead to increased demand for food staples like edible oils.

Risks

Commodity Price Volatility: Edible oil production is heavily reliant on global and domestic prices of oilseeds and crude edible oils, which are highly volatile and can significantly impact profitability.

Intense Competition: The presence of numerous national and regional brands, as well as private labels, leads to price wars and pressure on margins.

Regulatory Changes: Changes in import duties, food safety standards, labeling requirements, or trade policies by the Indian government can affect sourcing costs and market dynamics.

Supply Chain Disruptions: Geopolitical events, adverse weather conditions, or trade disputes can disrupt the supply of raw materials, impacting production and costs.

Shifting Consumer Preferences: Rapidly evolving dietary trends and health perceptions could impact demand for certain oil types, requiring continuous product innovation.

Management & Ownership

Sundrop Brands Ltd. is likely professionally managed, drawing on extensive experience in the fast-moving consumer goods (FMCG) and food sectors. Historically, the Sundrop brand was part of Marico Ltd. before being acquired by Frigorifico Allana, backed by private equity firm KKR, in 2017. If SUNDROP is now a publicly listed entity, its ownership structure would be a mix of institutional investors, public shareholders, and potentially a promoter group or strategic investors (like the PE firm). Management quality is expected to be professional, with expertise in procurement, manufacturing, branding, and distribution within the competitive Indian food market.

Outlook

Sundrop Brands operates in a fundamental and growing segment of the Indian economy. The bull case for Sundrop rests on its established brand equity, the structural shift in India towards branded and healthier edible oils, and the potential for market share gains through strategic marketing and distribution expansion. Its strong brand recognition provides a valuable asset in a market where trust and quality perception are crucial.

Conversely, the bear case highlights the company's vulnerability to global commodity price fluctuations, which can erode margins despite strong sales. The intensely competitive landscape, coupled with the ease of switching for consumers, limits pricing power. Furthermore, potential regulatory interventions or new health trends could pose challenges. Overall, Sundrop Brands is positioned in a stable, essential goods market, but success hinges on navigating commodity volatility, maintaining brand relevance, and competing effectively in a highly dynamic and price-sensitive environment.

Sundrop Brands Share Price

Live · BSE / NSE · Inception: 1986
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Sundrop Brands Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 193 178 181 206 208 304 372 383 407 387
Other Income 0 0 0 0 0 2 1 1 0 1
Total Income 193 178 181 206 209 305 373 384 408 387
Total Expenditure 184 173 175 200 194 304 358 379 387 365
Operating Profit 9 5 6 6 15 1 15 4 21 22
Interest 0 0 1 0 0 0 0 0 1 0
Depreciation 5 5 5 6 6 9 9 8 8 8
Exceptional Income / Expenses 0 3 0 0 -4 -143 0 0 0 0
Profit Before Tax 3 2 0 0 5 -151 6 -4 12 13
Provision for Tax 1 1 0 0 1 -37 1 -2 4 3
Profit After Tax 3 1 0 0 4 -114 4 -2 8 10
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 3 1 0 0 4 -114 4 -2 8 10
Adjusted Earnings Per Share 1 0.6 0.1 0 1.6 -30.3 1.1 -0.6 2.1 2.6

Sundrop Brands Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 760 782 805 811 824 835 893 917 850 760 899 1549
Other Income 0 1 1 1 4 4 5 2 0 2 6 3
Total Income 760 783 806 812 827 839 897 919 850 762 905 1552
Total Expenditure 699 726 744 745 759 777 834 862 804 726 876 1489
Operating Profit 61 57 62 67 69 62 63 56 46 36 29 62
Interest 1 6 5 0 0 2 2 2 3 3 2 1
Depreciation 15 16 17 18 17 19 19 21 22 21 26 33
Exceptional Income / Expenses 0 0 4 0 0 0 0 2 0 3 -147 0
Profit Before Tax 45 35 45 49 51 41 43 35 20 14 -146 27
Provision for Tax 8 12 17 17 17 7 12 9 5 4 -36 6
Profit After Tax 37 23 28 32 34 34 31 26 15 10 -110 20
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 37 23 28 32 34 34 31 26 15 10 -110 20
Adjusted Earnings Per Share 15.2 9.5 11.4 13 14.1 13.9 12.8 10.6 6.2 4.3 -29.2 5.2

Sundrop Brands Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 314 337 306 340 376 409 436 462 486 500 1438
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 4 0 0 0 0 0
Other Non-Current Liabilities 19 21 12 14 13 23 23 23 23 23 45
Total Current Liabilities 92 149 90 82 78 69 84 131 127 117 233
Total Liabilities 425 508 409 436 468 505 543 616 636 641 1717
Fixed Assets 152 178 197 193 180 213 295 301 305 320 1299
Other Non-Current Assets 125 124 46 51 52 84 33 41 59 60 24
Total Current Assets 148 206 167 192 235 208 215 274 272 261 394
Total Assets 425 508 409 436 468 505 543 616 636 641 1717

Sundrop Brands Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 6 10 -2 1 9 4 5 12 5 7 13
Cash Flow from Operating Activities 41 -18 99 60 31 43 62 -30 22 63 84
Cash Flow from Investing Activities -42 -43 -14 -38 -37 -44 -43 -11 -41 -37 -20
Cash Flow from Financing Activities 4 59 -82 -14 1 1 -13 34 22 -19 -45
Net Cash Inflow / Outflow 3 -3 4 8 -5 -0 7 -6 3 6 20
Closing Cash & Cash Equivalent 10 7 1 9 4 5 12 5 7 13 47

Sundrop Brands Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 15.15 9.52 11.35 12.95 14.06 13.89 12.83 10.61 6.19 4.27 -29.15
CEPS(Rs) 21.21 16.09 18.13 20.32 21.16 21.85 20.47 19.23 15.18 12.95 -22.32
DPS(Rs) 2 2 2 2.5 2.5 3 3 3 3 3 0
Book NAV/Share(Rs) 128.77 138.38 119 132.82 147.74 161.62 173.18 184.93 197.31 205.28 381.56
Core EBITDA Margin(%) 8.01 7.18 7.52 7.82 7.48 6.65 6.28 5.65 5.03 4.11 2.37
EBIT Margin(%) 6.07 5.23 6.09 5.81 5.92 4.85 4.8 3.91 2.63 2.11 -14.81
Pre Tax Margin(%) 5.9 4.52 5.53 5.77 5.9 4.63 4.6 3.65 2.27 1.75 -15
PAT Margin (%) 4.86 2.96 3.42 3.74 3.95 3.86 3.36 2.7 1.68 1.27 -11.32
Cash Profit Margin (%) 6.8 5 5.47 5.86 5.95 6.07 5.36 4.89 4.11 3.85 -8.67
ROA(%) 9.22 4.97 6.03 7.47 7.58 6.96 5.97 4.46 2.41 1.63 -9.32
ROE(%) 12.38 7.12 8.82 10.29 10.02 8.98 7.67 5.92 3.24 2.12 -11.34
ROCE(%) 14.48 10.61 13.02 14.8 14.33 10.76 10.52 8.01 4.55 3.22 -14.59
Receivable days 11.11 15.98 18.65 19.32 27.6 32.46 22 22.2 30.15 30.35 31
Inventory Days 49.14 58.54 59.12 45.49 37.61 33.72 39.33 54.16 66.57 69.51 63.97
Payable days 33.46 32.08 36.06 44.82 46.66 39.75 36.19 42.6 46.81 52.66 90.2
PER(x) 43.51 48.44 47.72 48.83 42.3 27.59 65.33 79.47 142.13 160.8 0
Price/Book(x) 5.12 3.33 4.55 4.76 4.02 2.37 4.84 4.56 4.46 3.35 1.98
Dividend Yield(%) 0.3 0.43 0.37 0.4 0.42 0.78 0.36 0.36 0.34 0.44 0
EV/Net Sales(x) 2.14 1.55 1.66 1.86 1.75 1.12 2.28 2.28 2.57 2.23 3.11
EV/Core EBITDA(x) 26.65 21.27 21.66 22.52 21.05 15.08 32.09 36.94 48.05 47.41 97.76
Net Sales Growth(%) -0.59 2.94 2.92 0.75 1.57 1.43 6.83 2.7 -7.3 -10.6 18.32
EBIT Growth(%) -22.14 -11.17 20.2 -0.31 4.48 -17.17 5.14 -16.04 -37.04 -26.99 -934.45
PAT Growth(%) -13.38 -37.19 19.3 14.08 8.53 -1.19 -7.61 -17.35 -41.67 -30.95 -1155.73
EPS Growth(%) -13.38 -37.19 19.31 14.08 8.53 -1.19 -7.61 -17.35 -41.67 -30.95 -782.47
Debt/Equity(x) 0.08 0.28 0.06 0 0 0.01 0 0.09 0.11 0.07 0
Current Ratio(x) 1.6 1.38 1.85 2.35 3.01 3.01 2.56 2.09 2.14 2.23 1.69
Quick Ratio(x) 0.46 0.4 0.56 1.19 1.93 1.88 1.1 0.85 0.83 0.98 0.85
Interest Cover(x) 35.48 7.43 10.77 143.99 283.41 22.91 24.2 15.01 7.29 5.88 -81.37
Total Debt/Mcap(x) 0.02 0.09 0.01 0 0 0.01 0 0.02 0.02 0.02 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +18% -1% +1% +2%
Operating Profit CAGR -19% -20% -14% -7%
PAT CAGR -1200% 0% 0% 0%
Share Price CAGR -21% -4% -7% +3%
ROE Average -11% -2% +2% +6%
ROCE Average -15% -2% +2% +8%

Sundrop Brands Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 38.91 %
FII 0.23 %
DII (MF + Insurance) 5.56 %
Public (retail) 61.09 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 51.7751.7751.7751.7751.7733.9233.9233.9238.9138.91
FII 7.897.850.70.81.260.570.560.550.40.23
DII 11.2711.337.937.957.935.135.165.315.335.56
Public 48.2348.2348.2348.2348.2366.0866.0866.0861.0961.09
Others 0000000000
Total 100100100100100100100100100100

Sundrop Brands Peer Comparison

Edible Oil Edit Columns

Sundrop Brands Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Sundrop Brands Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Promoter holding is low: 38.91%.
  • Company has a low return on equity of -2% over the last 3 years.
  • Debtor days have increased from 52.66 to 90.2days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp