Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1603 Cr.
Stock P/E
15.3
P/B
2.1
Current Price
₹77.1
Book Value
₹ 37.4
Face Value
2
52W High
₹173.2
52W Low
₹ 61.9
Dividend Yield
0%

Som DistilleriesBrew Overview

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.

Som DistilleriesBrew Share Price

Live · BSE / NSE · Inception: 1993
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Som DistilleriesBrew 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 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

Som DistilleriesBrew Profit & Loss

#(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

Som DistilleriesBrew Balance Sheet

#(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

Som DistilleriesBrew Cash Flow

#(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

Som DistilleriesBrew Ratios

# 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

Growth Rates

Compounded annual
# 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%

Som DistilleriesBrew Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 39.44 %
FII 1.2 %
DII (MF + Insurance) 0 %
Public (retail) 60.56 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 34.7335.2635.3335.3336.3238.7539.3739.3939.3939.44
FII 0.580.770.630.570.91.61.470.720.951.2
DII 0.490.450.520.010.020.090.05000
Public 65.2764.7464.6764.6763.6861.2560.6360.6160.6160.56
Others 0000000000
Total 100100100100100100100100100100

Som DistilleriesBrew Peer Comparison

Breweries & Distilleries Edit Columns

Som DistilleriesBrew Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Som DistilleriesBrew Pros & Cons

Pros

  • Company has delivered good profit growth of 47% CAGR over last 5 years
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Promoter holding is low: 39.44%.
  • Debtor days have increased from 60.41 to 63.09days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp