Edible Oil · Founded 1986 · www.sundropbrands.com · BSE 500215 · NSE SUNDROP · ISIN INE209A01019
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 18% | -1% | 1% | 2% |
| Operating Profit CAGR | -19% | -20% | -14% | -7% |
| PAT CAGR | -1200% | NAN% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -21% | -4% | -7% | 3% |
| ROE Average | -11% | -2% | 2% | 6% |
| ROCE Average | -15% | -2% | 2% | 8% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.77 | 51.77 | 51.77 | 51.77 | 51.77 | 33.92 | 33.92 | 33.92 | 38.91 | 38.91 |
| FII | 7.89 | 7.85 | 0.7 | 0.8 | 1.26 | 0.57 | 0.56 | 0.55 | 0.4 | 0.23 |
| DII | 11.27 | 11.33 | 7.93 | 7.95 | 7.93 | 5.13 | 5.16 | 5.31 | 5.33 | 5.56 |
| Public | 29.06 | 29.04 | 39.6 | 39.48 | 39.04 | 60.38 | 60.37 | 60.22 | 55.36 | 55.31 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.28 | 1.28 | 1.28 | 1.47 | 1.47 |
| FII | 0.19 | 0.19 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
| DII | 0.27 | 0.28 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.2 | 0.2 | 0.21 |
| Public | 0.71 | 0.71 | 0.96 | 0.96 | 0.95 | 2.28 | 2.28 | 2.27 | 2.09 | 2.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.77 | 51.77 | 51.77 | 51.77 | 51.77 | 33.92 | 33.92 | 33.92 | 38.91 | 38.91 |
| FII | 7.89 | 7.85 | 0.7 | 0.8 | 1.26 | 0.57 | 0.56 | 0.55 | 0.4 | 0.23 |
| DII | 11.27 | 11.33 | 7.93 | 7.95 | 7.93 | 5.13 | 5.16 | 5.31 | 5.33 | 5.56 |
| Public | 48.23 | 48.23 | 48.23 | 48.23 | 48.23 | 66.08 | 66.08 | 66.08 | 61.09 | 61.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.28 | 1.28 | 1.28 | 1.47 | 1.47 |
| FII | 0.19 | 0.19 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
| DII | 0.27 | 0.28 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.2 | 0.2 | 0.21 |
| Public | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 2.49 | 2.49 | 2.49 | 2.3 | 2.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.