Breweries & Distilleries · Founded 1993 · https://somindia.com/ · BSE 507514 · NSE SOM DISTILL. · ISIN INE480C01038
No Notes Added Yet
Business
Som Distilleries And Breweries Ltd. (SDBL) is an alcoholic beverage company based in India. Its core business involves the manufacturing, bottling, and marketing of a diverse range of alcoholic beverages, primarily beer and Indian Made Foreign Liquor (IMFL) products such such as whisky, rum, vodka, and brandy. The company operates integrated brewing and distilling facilities, producing popular brands across various price points. It makes money by selling its alcoholic products through a multi-channel distribution network, catering to both domestic and international markets.
Revenue Mix
The company's primary revenue streams are derived from two main segments:
Beer: This segment includes various beer brands, often targeting different consumer preferences and price segments.
Indian Made Foreign Liquor (IMFL): This segment encompasses a portfolio of distilled spirits, including whisky, rum, vodka, and brandy.
Specific revenue contributions for each segment are not publicly detailed here, but both beer and IMFL are significant contributors to the overall revenue.
Industry
The Indian alcoholic beverage industry is characterized by its large size, significant growth potential, and complex regulatory environment, with excise policies determined at the state level. It is highly competitive, with numerous domestic and international players vying for market share across various categories. Som Distilleries And Breweries Ltd. operates as a mid-sized player in this market. While it competes with larger, more established national and multinational brands, it has carved out a position, particularly in certain regional markets, by focusing on a diversified product portfolio and an expanding distribution network.
MOAT
SDBL's competitive advantages are primarily derived from:
Established Brand Portfolio: The company has developed a portfolio of recognized brands within specific regional markets, fostering a degree of consumer loyalty.
Integrated Operations & Scale: Owning brewing and distilling facilities provides control over the supply chain and potentially cost efficiencies, especially within its operational regions.
Distribution Network: An expanding distribution network, particularly in key states, is crucial for reaching consumers in a highly fragmented market.
Regulatory Experience: Navigating India's complex state-specific excise and licensing regulations creates a barrier to entry for new players, and SDBL's long-standing presence demonstrates this capability.
Growth Drivers
Key factors that can drive growth for SDBL over the next 3-5 years include:
Favorable Demographics: A large and growing young population, with increasing disposable incomes, drives demand for alcoholic beverages.
Premiumization Trend: Consumers are increasingly upgrading to premium and super-premium spirits and beers, offering higher margin opportunities.
Geographical Expansion: Entry into new states and expansion within existing markets, coupled with strengthening its distribution network, can unlock new revenue streams.
Product Innovation: Launching new products, flavors, and packaging to cater to evolving consumer tastes and preferences.
Capacity Expansion: Increasing production capacity to meet growing demand and support market expansion initiatives.
Risks
SDBL faces several key business risks:
Regulatory & Excise Policy Changes: State-level changes in excise duties, licensing policies, and potential threats of prohibition pose significant business uncertainty and can impact profitability.
Intense Competition: Strong competition from larger national and international players, as well as local brands, can pressure pricing and market share.
Input Cost Volatility: Fluctuations in raw material prices (e.g., barley, molasses, glass bottles, packaging materials) can impact production costs and margins.
Distribution Challenges: The complex and varied state-level regulations for alcohol distribution can create logistical challenges and increase operational costs.
Health & Social Campaigns: Growing public awareness about health concerns related to alcohol consumption and potential social campaigns could impact demand.
Management & Ownership
Som Distilleries And Breweries Ltd. is typically a promoter-led company, common in India, with the founding family or group playing a significant role in its management and strategic direction. The management team is expected to have experience in the Indian alcoholic beverage sector, navigating its unique market and regulatory landscape. Ownership structure often involves a substantial stake held by the promoter group, along with institutional investors and public shareholders.
Outlook
Som Distilleries And Breweries Ltd. operates in a growing but challenging industry. The bull case for SDBL hinges on favorable demographic trends, rising disposable incomes driving premiumization, and the company's ability to effectively expand its market reach and brand portfolio. Strategic capacity expansions and efficient distribution network management could enable it to capture a larger share of the growing Indian alcoholic beverage market.
Conversely, the bear case involves significant regulatory headwinds, such as unpredictable state excise policy changes or threats of prohibition, which could severely impact operations and profitability. Intense competition, coupled with volatile raw material costs and an inability to pass on price increases, could also pressure margins. The company's future performance will depend on its agility in navigating these external factors while consistently executing its growth strategies.
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 | 501 | 739 | 1013 | 573 | 562 | 683 | 885 | 476 | 483 | 458 |
| Other Income | 0 | 4 | 1 | 1 | 2 | 1 | 2 | 0 | 4 | 1 |
| Total Income | 501 | 742 | 1013 | 575 | 564 | 684 | 886 | 477 | 486 | 460 |
| Total Expenditure | 469 | 697 | 949 | 539 | 526 | 641 | 814 | 436 | 463 | 502 |
| Operating Profit | 32 | 46 | 65 | 35 | 38 | 43 | 72 | 41 | 23 | -43 |
| Interest | 3 | 3 | 3 | 3 | 2 | 3 | 5 | 5 | 8 | 8 |
| Depreciation | 6 | 6 | 6 | 6 | 7 | 7 | 9 | 8 | 8 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 |
| Profit Before Tax | 24 | 36 | 56 | 26 | 29 | 32 | 58 | 27 | 7 | -71 |
| Provision for Tax | 6 | 16 | 15 | 7 | 8 | 9 | 16 | 8 | 2 | -14 |
| Profit After Tax | 18 | 20 | 41 | 19 | 22 | 24 | 42 | 20 | 5 | -57 |
| Adjustments | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -0 | 0 | -0 |
| Profit After Adjustments | 18 | 20 | 41 | 16 | 22 | 24 | 42 | 19 | 5 | -57 |
| Adjusted Earnings Per Share | 0.9 | 1 | 2.1 | 0.8 | 1.1 | 1.2 | 2 | 0.9 | 0.3 | -2.7 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 245 | 351 | 393 | 460 | 288 | 365 | 807 | 1281 | 1443 | 2302 |
| Other Income | 3 | 2 | 3 | 4 | 3 | 0 | 1 | 6 | 5 | 7 |
| Total Income | 248 | 353 | 397 | 463 | 290 | 365 | 808 | 1286 | 1447 | 2309 |
| Total Expenditure | 209 | 292 | 344 | 415 | 297 | 346 | 705 | 1131 | 1267 | 2215 |
| Operating Profit | 39 | 60 | 53 | 48 | -7 | 20 | 103 | 155 | 181 | 93 |
| Interest | 11 | 9 | 12 | 15 | 19 | 15 | 16 | 12 | 11 | 26 |
| Depreciation | 4 | 4 | 9 | 12 | 13 | 17 | 17 | 21 | 26 | 33 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 |
| Profit Before Tax | 24 | 47 | 31 | 21 | -39 | -13 | 70 | 122 | 144 | 21 |
| Provision for Tax | 10 | 22 | 12 | 6 | -1 | -3 | 10 | 35 | 39 | 12 |
| Profit After Tax | 14 | 25 | 20 | 15 | -38 | -10 | 60 | 86 | 104 | 10 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -1 | -9 | 0 |
| Profit After Adjustments | 14 | 25 | 20 | 15 | -38 | -10 | 60 | 85 | 96 | 9 |
| Adjusted Earnings Per Share | 1 | 1.8 | 1.2 | 0.9 | -2.3 | -0.6 | 3.3 | 4.4 | 4.7 | 0.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 13% | 58% | 26% | 0% |
| Operating Profit CAGR | 17% | 108% | 30% | 0% |
| PAT CAGR | 21% | 0% | 47% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -53% | -8% | 33% | 9% |
| ROE Average | 16% | 18% | 8% | 9% |
| ROCE Average | 19% | 18% | 10% | 12% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 141 | 161 | 311 | 320 | 282 | 290 | 375 | 562 | 748 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 40 |
| Borrowings | 41 | 70 | 96 | 145 | 123 | 111 | 160 | 99 | 35 |
| Other Non-Current Liabilities | 15 | 15 | 16 | 11 | 10 | 6 | 59 | 49 | 70 |
| Total Current Liabilities | 108 | 120 | 264 | 281 | 296 | 293 | 317 | 433 | 451 |
| Total Liabilities | 305 | 366 | 687 | 757 | 712 | 699 | 912 | 1174 | 1343 |
| Fixed Assets | 68 | 78 | 207 | 272 | 414 | 406 | 391 | 505 | 622 |
| Other Non-Current Assets | 26 | 108 | 165 | 161 | 28 | 25 | 131 | 109 | 65 |
| Total Current Assets | 211 | 181 | 312 | 324 | 269 | 268 | 389 | 560 | 656 |
| Total Assets | 305 | 366 | 687 | 757 | 712 | 699 | 912 | 1174 | 1343 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 20 | 31 | 26 | 25 | 22 | 14 | 9 | 13 | 13 |
| Cash Flow from Operating Activities | 88 | 81 | 4 | 41 | 23 | 9 | 14 | 73 | 42 |
| Cash Flow from Investing Activities | -81 | -87 | -197 | -70 | -13 | -6 | -108 | -113 | -101 |
| Cash Flow from Financing Activities | 5 | 0 | 192 | 26 | -18 | -8 | 97 | 41 | 65 |
| Net Cash Inflow / Outflow | 12 | -6 | -1 | -3 | -7 | -5 | 3 | 1 | 7 |
| Closing Cash & Cash Equivalent | 31 | 26 | 25 | 22 | 14 | 9 | 13 | 13 | 20 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.01 | 1.8 | 1.19 | 0.92 | -2.31 | -0.56 | 3.25 | 4.38 | 4.66 |
| CEPS(Rs) | 1.27 | 2.11 | 1.72 | 1.62 | -1.5 | 0.39 | 4.17 | 5.53 | 6.34 |
| DPS(Rs) | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0.1 | 0 | 0 |
| Book NAV/Share(Rs) | 10.08 | 11.52 | 18.69 | 19.39 | 17.08 | 16.47 | 20.26 | 27.17 | 36.3 |
| Core EBITDA Margin(%) | 11.76 | 13.66 | 8.89 | 6.25 | -1.89 | 2.94 | 6.82 | 6.06 | 6.22 |
| EBIT Margin(%) | 11.59 | 13.11 | 7.93 | 5.11 | -4.02 | 0.43 | 5.77 | 5.43 | 5.47 |
| Pre Tax Margin(%) | 7.85 | 11.06 | 5.68 | 2.95 | -7.7 | -1.91 | 4.7 | 4.95 | 5.08 |
| PAT Margin (%) | 4.69 | 5.88 | 3.55 | 2.12 | -7.51 | -1.5 | 4.03 | 3.51 | 3.69 |
| Cash Profit Margin (%) | 5.87 | 6.88 | 5.13 | 3.76 | -4.87 | 1.06 | 5.16 | 4.38 | 4.61 |
| ROA(%) | 4.64 | 7.51 | 3.73 | 2.09 | -5.19 | -1.39 | 7.49 | 8.29 | 8.3 |
| ROE(%) | 10.05 | 16.7 | 8.36 | 4.81 | -12.65 | -3.44 | 18.14 | 19.11 | 16.36 |
| ROCE(%) | 16.3 | 24.1 | 12.03 | 7.14 | -3.95 | 0.58 | 15.65 | 19.53 | 18.52 |
| Receivable days | 59.82 | 50.82 | 62.34 | 63.86 | 94.13 | 68.77 | 31.42 | 28.42 | 31.95 |
| Inventory Days | 28.5 | 22.23 | 40.94 | 51.1 | 62.03 | 42.54 | 26.78 | 23.52 | 23.96 |
| Payable days | 148.51 | 55 | 84.85 | 112.93 | 194.26 | 139.61 | 67.52 | 60.41 | 63.09 |
| PER(x) | 25.14 | 24.52 | 26.33 | 13.17 | 0 | 0 | 18.8 | 24.02 | 26.38 |
| Price/Book(x) | 2.53 | 3.84 | 1.68 | 0.62 | 0.75 | 1.51 | 3.02 | 3.87 | 3.39 |
| Dividend Yield(%) | 1.16 | 0.67 | 0.94 | 0 | 0 | 0 | 0.16 | 0 | 0 |
| EV/Net Sales(x) | 1.63 | 1.95 | 1.68 | 0.87 | 1.41 | 1.71 | 1.69 | 1.74 | 1.86 |
| EV/Core EBITDA(x) | 10.32 | 11.3 | 12.56 | 8.3 | -58.03 | 31.94 | 13.18 | 14.35 | 14.84 |
| Net Sales Growth(%) | 0 | 43.28 | 12.16 | 16.94 | -37.47 | 26.98 | 120.91 | 58.76 | 12.67 |
| EBIT Growth(%) | 0 | 60.57 | -21.98 | -17.03 | -156 | 113.8 | 2973.39 | 54.85 | 15.63 |
| PAT Growth(%) | 0 | 78.19 | -22.2 | -23.01 | -352.1 | 74.15 | 712.83 | 43.44 | 20.81 |
| EPS Growth(%) | 0 | 78.19 | -34.1 | -23.01 | -352.35 | 75.77 | 681.43 | 34.45 | 6.49 |
| Debt/Equity(x) | 0.52 | 0.56 | 0.55 | 0.69 | 0.74 | 0.68 | 0.65 | 0.36 | 0.23 |
| Current Ratio(x) | 1.95 | 1.5 | 1.18 | 1.15 | 0.91 | 0.92 | 1.23 | 1.29 | 1.46 |
| Quick Ratio(x) | 1.83 | 1.34 | 0.84 | 0.79 | 0.68 | 0.64 | 0.82 | 0.89 | 1.04 |
| Interest Cover(x) | 3.1 | 6.4 | 3.53 | 2.37 | -1.09 | 0.18 | 5.41 | 11.26 | 13.99 |
| Total Debt/Mcap(x) | 0.21 | 0.15 | 0.33 | 1.12 | 0.98 | 0.45 | 0.21 | 0.09 | 0.07 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 34.73 | 35.26 | 35.33 | 35.33 | 36.32 | 38.75 | 39.37 | 39.39 | 39.39 | 39.44 |
| FII | 0.58 | 0.77 | 0.63 | 0.57 | 0.9 | 1.6 | 1.47 | 0.72 | 0.95 | 1.2 |
| DII | 0.49 | 0.45 | 0.52 | 0.01 | 0.02 | 0.09 | 0.05 | 0 | 0 | 0 |
| Public | 64.2 | 63.51 | 63.52 | 64.09 | 62.77 | 59.56 | 59.11 | 59.89 | 59.66 | 59.36 |
| 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 | 2.69 | 2.75 | 6.89 | 6.89 | 7.19 | 7.98 | 8.19 | 8.19 | 8.19 | 8.2 |
| FII | 0.04 | 0.06 | 0.12 | 0.11 | 0.18 | 0.33 | 0.31 | 0.15 | 0.2 | 0.25 |
| DII | 0.04 | 0.04 | 0.1 | 0 | 0 | 0.02 | 0.01 | 0 | 0 | 0 |
| Public | 4.98 | 4.95 | 12.39 | 12.5 | 12.43 | 12.26 | 12.29 | 12.45 | 12.4 | 12.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.75 | 7.8 | 19.5 | 19.5 | 19.8 | 20.59 | 20.79 | 20.79 | 20.79 | 20.79 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +13% | +58% | +26% | — |
| Operating Profit CAGR | +17% | +108% | +30% | — |
| PAT CAGR | +21% | — | +47% | — |
| Share Price CAGR | -53% | -8% | +33% | +9% |
| ROE Average | +16% | +18% | +8% | +9% |
| ROCE Average | +19% | +18% | +10% | +12% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 34.73 | 35.26 | 35.33 | 35.33 | 36.32 | 38.75 | 39.37 | 39.39 | 39.39 | 39.44 |
| FII | 0.58 | 0.77 | 0.63 | 0.57 | 0.9 | 1.6 | 1.47 | 0.72 | 0.95 | 1.2 |
| DII | 0.49 | 0.45 | 0.52 | 0.01 | 0.02 | 0.09 | 0.05 | 0 | 0 | 0 |
| Public | 65.27 | 64.74 | 64.67 | 64.67 | 63.68 | 61.25 | 60.63 | 60.61 | 60.61 | 60.56 |
| 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 | 2.69 | 2.75 | 6.89 | 6.89 | 7.19 | 7.98 | 8.19 | 8.19 | 8.19 | 8.2 |
| FII | 0.04 | 0.06 | 0.12 | 0.11 | 0.18 | 0.33 | 0.31 | 0.15 | 0.2 | 0.25 |
| DII | 0.04 | 0.04 | 0.1 | 0 | 0 | 0.02 | 0.01 | 0 | 0 | 0 |
| Public | 5.06 | 5.05 | 12.61 | 12.61 | 12.61 | 12.61 | 12.6 | 12.6 | 12.6 | 12.59 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.75 | 7.8 | 19.5 | 19.5 | 19.8 | 20.59 | 20.79 | 20.79 | 20.79 | 20.79 |
* 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.