Sundrop Brands

₹891.9 -4.8 | 0.5%

WEBSITE BSE:500215 NSE : SUNDROP 03 Jul, 15:40

Market Cap ₹3362 Cr.

Stock P/E 323

P/B 2.3

Current Price ₹891.9

Book Value ₹ 381.6

Face Value 10

52W High ₹1151.2

Dividend Yield 0%

52W Low ₹ 700

Edit Ratio

Sundrop Brands Research see more...

Agro Tech Foods Limited

Agro Tech Foods Ltd: Growth to Stem From Sectoral Dynamics and Successful Launches

Overview Inc. Year: 1986Industry: Edible Oil

Agro Tech Foods Ltd is an totally India-based organization that is engaged inside the enterprise of manufacturing and trading of edible oils and food products. The Company's product categories include ready to cook snacks and eat snacks, spreads and dips, breakfast cereals, chocolates and top class edible oils and mass edible oils. Ready to cook snacks consist of popcorn, microwave popcorn, diet popcorn, sweet corn, and kits and sauces. Ready to eat snacks comprises popcorn, extruded snacks, nachoz, snacko, and peanuts and chana. Its spreads include peanut and choco spreads, peanut butter,and hummus. Its chocolates comprises Sundrop Duo Coconut, Sundrop Duo Delights and Sundrop Duo Peanuts. Its oils include Sundrop Heart, Sundrop Nutrifit, Sundrop Lite and Sundrop Nutrilite, amongst others. Its recipes consist of Sundrop Oils, Sundrop Peanut Butter and ACT II Popcorn. Its subsidiaries consists of Sundrop Foods India Pvt Ltd and Sundrop Foods Lanka (Private) Ltd, amongst others.

Sundrop Brands Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Sundrop Brands Quarterly Results

#(Fig in Cr.)	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Net Sales	225	202	187	201	193	178	181	206	208	304
Other Income	0	0	1	0	0	0	0	0	0	2
Total Income	225	202	189	201	193	178	181	206	209	305
Total Expenditure	209	189	176	193	184	173	175	200	194	304
Operating Profit	16	13	13	9	9	5	6	6	15	1
Interest	1	1	1	1	0	0	1	0	0	0
Depreciation	6	6	5	5	5	5	5	6	6	9
Exceptional Income / Expenses	0	0	0	0	0	3	0	0	-4	-143
Profit Before Tax	9	7	6	3	3	2	0	0	5	-151
Provision for Tax	3	2	2	1	1	1	0	0	1	-37
Profit After Tax	7	5	5	2	3	1	0	0	4	-114
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	7	5	5	2	3	1	0	0	4	-114
Adjusted Earnings Per Share	2.8	2.1	1.9	0.8	1	0.6	0.1	0	1.6	-30.3

Sundrop Brands Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	764	760	782	805	811	824	835	893	917	850	760	899
Other Income	0	0	1	1	1	4	4	5	2	0	2	2
Total Income	764	760	783	806	812	827	839	897	919	850	762	901
Total Expenditure	694	699	726	744	745	759	777	834	862	804	726	873
Operating Profit	70	61	57	62	67	69	62	63	56	46	36	28
Interest	2	1	6	5	0	0	2	2	2	3	3	1
Depreciation	11	15	16	17	18	17	19	19	21	22	21	26
Exceptional Income / Expenses	0	0	0	4	0	0	0	0	2	0	3	-147
Profit Before Tax	57	45	35	45	49	51	41	43	35	20	14	-146
Provision for Tax	14	8	12	17	17	17	7	12	9	5	4	-36
Profit After Tax	43	37	23	28	32	34	34	31	26	15	10	-110
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	43	37	23	28	32	34	34	31	26	15	10	-110
Adjusted Earnings Per Share	17.5	15.2	9.5	11.4	13	14.1	13.9	12.8	10.6	6.2	4.3	-28.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-11%	-5%	-2%	-0%
Operating Profit CAGR	-22%	-17%	-12%	-6%
PAT CAGR	-33%	-31%	-22%	-14%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	11%	2%	11%	4%
ROE Average	2%	4%	6%	8%
ROCE Average	3%	5%	7%	11%

Sundrop Brands Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	282	314	337	306	340	376	409	436	462	486	500
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	4	0	0	0	0
Other Non-Current Liabilities	16	19	21	12	14	13	23	23	23	23	23
Total Current Liabilities	77	92	149	90	82	78	69	84	131	127	117
Total Liabilities	376	425	508	409	436	468	505	543	616	636	641
Fixed Assets	125	152	178	197	193	180	213	295	301	305	320
Other Non-Current Assets	117	125	124	46	51	52	84	33	41	59	60
Total Current Assets	134	148	206	167	192	235	208	215	274	272	261
Total Assets	376	425	508	409	436	468	505	543	616	636	641

Sundrop Brands Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	11	6	10	-2	1	9	4	5	12	5	7
Cash Flow from Operating Activities	35	41	-18	99	60	31	43	62	-30	22	63
Cash Flow from Investing Activities	-47	-42	-43	-14	-38	-37	-44	-43	-11	-41	-37
Cash Flow from Financing Activities	7	4	59	-82	-14	1	1	-13	34	22	-19
Net Cash Inflow / Outflow	-5	3	-3	4	8	-5	-0	7	-6	3	6
Closing Cash & Cash Equivalent	6	10	7	1	9	4	5	12	5	7	13

Sundrop Brands Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	17.49	15.15	9.52	11.35	12.95	14.06	13.89	12.83	10.61	6.19	4.27
CEPS(Rs)	21.91	21.21	16.09	18.13	20.32	21.16	21.85	20.47	19.23	15.18	12.95
DPS(Rs)	2	2	2	2	2.5	2.5	3	3	3	3	3
Book NAV/Share(Rs)	115.92	128.77	138.38	119	132.82	147.74	161.62	173.18	184.93	197.31	205.28
Core EBITDA Margin(%)	9.14	8.01	7.18	7.52	7.82	7.48	6.65	6.28	5.65	5.03	4.09
EBIT Margin(%)	7.75	6.07	5.23	6.09	5.81	5.92	4.85	4.8	3.91	2.63	2.11
Pre Tax Margin(%)	7.47	5.9	4.52	5.53	5.77	5.9	4.63	4.6	3.65	2.27	1.75
PAT Margin (%)	5.58	4.86	2.96	3.42	3.74	3.95	3.86	3.36	2.7	1.68	1.27
Cash Profit Margin (%)	6.98	6.8	5	5.47	5.86	5.95	6.07	5.36	4.89	4.11	3.85
ROA(%)	12.18	9.22	4.97	6.03	7.47	7.58	6.96	5.97	4.46	2.41	1.63
ROE(%)	16.15	12.38	7.12	8.82	10.29	10.02	8.98	7.67	5.92	3.24	2.12
ROCE(%)	21.83	14.48	10.61	13.02	14.8	14.33	10.76	10.52	8.01	4.55	3.22
Receivable days	15.15	11.11	15.98	18.65	19.32	27.6	32.46	22	22.2	30.15	30.35
Inventory Days	37.33	49.14	58.54	59.12	45.49	37.61	33.72	39.33	54.16	66.57	69.51
Payable days	32.88	33.46	32.08	36.06	44.82	46.66	39.75	36.19	42.6	46.81	52.66
PER(x)	28.9	43.51	48.44	47.72	48.83	42.3	27.59	65.33	79.47	142.13	160.8
Price/Book(x)	4.36	5.12	3.33	4.55	4.76	4.02	2.37	4.84	4.56	4.46	3.35
Dividend Yield(%)	0.4	0.3	0.43	0.37	0.4	0.42	0.78	0.36	0.36	0.34	0.44
EV/Net Sales(x)	1.62	2.14	1.55	1.66	1.86	1.75	1.12	2.28	2.28	2.57	2.23
EV/Core EBITDA(x)	17.72	26.65	21.27	21.66	22.52	21.05	15.08	32.09	36.94	48.05	47.41
Net Sales Growth(%)	-3.13	-0.59	2.94	2.92	0.75	1.57	1.43	6.83	2.7	-7.3	-10.6
EBIT Growth(%)	-2.85	-22.14	-11.17	20.2	-0.31	4.48	-17.17	5.14	-16.04	-37.04	-26.99
PAT Growth(%)	1.73	-13.38	-37.19	19.3	14.08	8.53	-1.19	-7.61	-17.35	-41.67	-30.95
EPS Growth(%)	1.73	-13.38	-37.19	19.31	14.08	8.53	-1.19	-7.61	-17.35	-41.67	-30.95
Debt/Equity(x)	0.05	0.08	0.28	0.06	0	0	0.01	0	0.09	0.11	0.07
Current Ratio(x)	1.74	1.6	1.38	1.85	2.35	3.01	3.01	2.56	2.09	2.14	2.23
Quick Ratio(x)	0.45	0.46	0.4	0.56	1.19	1.93	1.88	1.1	0.85	0.83	0.98
Interest Cover(x)	27.62	35.48	7.43	10.77	143.99	283.41	22.91	24.2	15.01	7.29	5.88
Total Debt/Mcap(x)	0.01	0.02	0.09	0.01	0	0	0.01	0	0.02	0.02	0.02

Sundrop Brands Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	51.77	51.77	51.77	51.77	51.77	51.77	51.77	51.77	51.77	33.92
FII	7.92	7.88	7.89	7.85	7.89	7.85	0.7	0.8	1.26	0.57
DII	9.63	9.98	10.44	10.76	11.27	11.33	7.93	7.95	7.93	5.13
Public	30.68	30.36	29.91	29.61	29.06	29.04	39.6	39.48	39.04	60.38
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.28
FII	0.19	0.19	0.19	0.19	0.19	0.19	0.02	0.02	0.03	0.02
DII	0.23	0.24	0.25	0.26	0.27	0.28	0.19	0.19	0.19	0.19
Public	0.75	0.74	0.73	0.72	0.71	0.71	0.96	0.96	0.95	2.28
Others	0	0	0	0	0	0	0	0	0	0
Total	2.44	2.44	2.44	2.44	2.44	2.44	2.44	2.44	2.44	3.77

Pros

Company is almost debt free.

Cons

Promoter holding is low: 33.92%.
Company has a low return on equity of 4% over the last 3 years.
Debtor days have increased from 46.81 to 52.66days.
The company has delivered a poor profit growth of -21% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Sundrop Brands News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Sundrop Brands

Add Watchlist

Sundrop Brands Research see more...

Overview Inc. Year: 1986Industry: Edible Oil

Sundrop Brands Share Price

Alert Data

Quarterly Price

Peer Comparison

Sundrop Brands Quarterly Results

Sundrop Brands Profit & Loss

Growth Rates

Sundrop Brands Balance Sheet

Sundrop Brands Cash Flow

Sundrop Brands Ratios

Sundrop Brands Shareholding Pattern

Sundrop Brands News

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!

Enter Your Complaint