| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 248 | 266 | 382 | 513 | 290 | 301 | 339 | 528 | 270 | 251 | 181 | 269 | |
Growth YoY Revenue Growth YoY% | 69.1 | 79.3 | 51.1 | 33.3 | 17.0 | 13.1 | -11.2 | 3.0 | -7.0 | -16.8 | -46.7 | -49.2 |
| 221 | 235 | 340 | 449 | 256 | 265 | 297 | 458 | 229 | 231 | 225 | 254 | |
| 27 | 32 | 42 | 64 | 34 | 36 | 42 | 70 | 40 | 19 | -44 | 15 | |
OPM OPM% | 11.0 | 11.9 | 11.0 | 12.5 | 11.7 | 12.1 | 12.3 | 13.3 | 14.9 | 7.8 | -24.4 | 5.6 |
| 0 | 0 | 4 | 1 | 1 | 2 | 1 | 2 | 0 | 4 | -11 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 5 | 5 | 8 | 8 | 5 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 9 | 8 | 8 | 8 | 9 |
PBT PBTCr | 19 | 24 | 36 | 56 | 26 | 29 | 32 | 58 | 27 | 7 | -71 | 2 |
| 4 | 6 | 16 | 15 | 7 | 8 | 9 | 16 | 8 | 2 | -14 | 1 | |
| 15 | 18 | 20 | 41 | 19 | 22 | 24 | 42 | 20 | 5 | -57 | 2 | |
Growth YoY PAT Growth YoY% | 80.0 | 71.0 | 26.0 | 20.4 | 25.9 | 19.6 | 18.7 | 3.7 | 4.3 | -74.5 | -338.9 | -96.3 |
NPM NPM% | 6.0 | 6.8 | 5.2 | 7.9 | 6.5 | 7.1 | 7.0 | 8.0 | 7.2 | 2.2 | -31.4 | 0.6 |
| 0.8 | 0.9 | 1.0 | 2.1 | 1.0 | 1.1 | 1.1 | 2.0 | 0.9 | 0.3 | -2.8 | 0.1 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 248 | 266 | 382 | 513 | 290 | 301 | 339 | 528 | 270 | 251 | 181 | 269 | |
Growth YoY Revenue Growth YoY% | 69.1 | 79.3 | 51.1 | 33.3 | 17.0 | 13.1 | -11.2 | 3.0 | -7.0 | -16.8 | -46.7 | -49.2 |
| 221 | 235 | 340 | 449 | 256 | 265 | 297 | 458 | 229 | 231 | 225 | 254 | |
| 27 | 32 | 42 | 64 | 34 | 36 | 42 | 70 | 40 | 19 | -44 | 15 | |
OPM OPM% | 11.0 | 11.9 | 11.0 | 12.5 | 11.7 | 12.1 | 12.3 | 13.3 | 14.9 | 7.8 | -24.4 | 5.6 |
| 0 | 0 | 4 | 1 | 1 | 2 | 1 | 2 | 0 | 4 | -11 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 5 | 5 | 8 | 8 | 5 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 9 | 8 | 8 | 8 | 9 |
PBT PBTCr | 19 | 24 | 36 | 56 | 26 | 29 | 32 | 58 | 27 | 7 | -71 | 2 |
| 4 | 6 | 16 | 15 | 7 | 8 | 9 | 16 | 8 | 2 | -14 | 1 | |
| 15 | 18 | 20 | 41 | 19 | 22 | 24 | 42 | 20 | 5 | -57 | 2 | |
Growth YoY PAT Growth YoY% | 80.0 | 71.0 | 26.0 | 20.4 | 25.9 | 19.6 | 18.7 | 3.7 | 4.3 | -74.5 | -338.9 | -96.3 |
NPM NPM% | 6.0 | 6.8 | 5.2 | 7.9 | 6.5 | 7.1 | 7.0 | 8.0 | 7.2 | 2.2 | -31.4 | 0.6 |
| 0.8 | 0.9 | 1.0 | 2.1 | 1.0 | 1.1 | 1.1 | 2.0 | 0.9 | 0.3 | -2.8 | 0.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 245 | 351 | 393 | 460 | 288 | 365 | 807 | 1,281 | 1,443 | 1,229 | 970 |
Growth Revenue Growth% | 43.3 | 12.2 | 16.9 | -37.5 | 27.0 | 120.9 | 58.8 | 12.7 | -14.8 | -33.5 | |
| 209 | 292 | 344 | 416 | 297 | 346 | 705 | 1,131 | 1,267 | 1,144 | 939 | |
| 36 | 59 | 49 | 44 | -10 | 19 | 102 | 149 | 176 | 86 | 30 | |
OPM OPM% | 14.5 | 16.7 | 12.5 | 9.6 | -3.3 | 5.3 | 12.7 | 11.7 | 12.2 | 7.0 | 3.1 |
| 3 | 2 | 3 | 4 | 3 | 0 | 1 | 6 | 5 | -8 | -6 | |
Interest Expense Interest ExpenseCr | 11 | 9 | 12 | 15 | 19 | 15 | 16 | 12 | 11 | 22 | 25 |
Depreciation DepreciationCr | 4 | 4 | 9 | 12 | 13 | 17 | 17 | 21 | 26 | 33 | 33 |
PBT PBTCr | 24 | 47 | 32 | 21 | -39 | -13 | 70 | 122 | 144 | 23 | -34 |
| 10 | 22 | 12 | 6 | -1 | -3 | 10 | 35 | 39 | 12 | -3 | |
PAT PATCr | 14 | 25 | 20 | 15 | -38 | -10 | 60 | 87 | 105 | 10 | -30 |
Growth PAT Growth% | 78.2 | -21.8 | -23.9 | -353.5 | 74.2 | 712.8 | 43.4 | 20.8 | -90.1 | -128.4 | |
NPM NPM% | 5.8 | 7.2 | 5.0 | 3.3 | -13.2 | -2.7 | 7.5 | 6.8 | 7.2 | 0.8 | -3.1 |
| 1.0 | 1.8 | 1.2 | 0.9 | -2.3 | -0.6 | 3.4 | 4.5 | 5.3 | 0.5 | -1.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 245 | 351 | 393 | 460 | 288 | 365 | 807 | 1,281 | 1,443 | 1,229 | 970 |
Growth Revenue Growth% | 43.3 | 12.2 | 16.9 | -37.5 | 27.0 | 120.9 | 58.8 | 12.7 | -14.8 | -33.5 | |
| 209 | 292 | 344 | 416 | 297 | 346 | 705 | 1,131 | 1,267 | 1,144 | 939 | |
| 36 | 59 | 49 | 44 | -10 | 19 | 102 | 149 | 176 | 86 | 30 | |
OPM OPM% | 14.5 | 16.7 | 12.5 | 9.6 | -3.3 | 5.3 | 12.7 | 11.7 | 12.2 | 7.0 | 3.1 |
| 3 | 2 | 3 | 4 | 3 | 0 | 1 | 6 | 5 | -8 | -6 | |
Interest Expense Interest ExpenseCr | 11 | 9 | 12 | 15 | 19 | 15 | 16 | 12 | 11 | 22 | 25 |
Depreciation DepreciationCr | 4 | 4 | 9 | 12 | 13 | 17 | 17 | 21 | 26 | 33 | 33 |
PBT PBTCr | 24 | 47 | 32 | 21 | -39 | -13 | 70 | 122 | 144 | 23 | -34 |
| 10 | 22 | 12 | 6 | -1 | -3 | 10 | 35 | 39 | 12 | -3 | |
PAT PATCr | 14 | 25 | 20 | 15 | -38 | -10 | 60 | 87 | 105 | 10 | -30 |
Growth PAT Growth% | 78.2 | -21.8 | -23.9 | -353.5 | 74.2 | 712.8 | 43.4 | 20.8 | -90.1 | -128.4 | |
NPM NPM% | 5.8 | 7.2 | 5.0 | 3.3 | -13.2 | -2.7 | 7.5 | 6.8 | 7.2 | 0.8 | -3.1 |
| 1.0 | 1.8 | 1.2 | 0.9 | -2.3 | -0.6 | 3.4 | 4.5 | 5.3 | 0.5 | -1.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 28 | 28 | 32 | 32 | 32 | 35 | 37 | 39 | 41 | 42 |
Reserves ReservesCr | 113 | 134 | 278 | 287 | 249 | 255 | 338 | 491 | 706 | 737 |
| 108 | 120 | 264 | 281 | 296 | 293 | 317 | 433 | 451 | 501 | |
| 56 | 85 | 112 | 156 | 133 | 117 | 219 | 148 | 105 | 145 | |
| 305 | 366 | 687 | 757 | 712 | 699 | 912 | 1,174 | 1,343 | 1,465 | |
| 211 | 181 | 312 | 324 | 279 | 268 | 389 | 560 | 656 | 511 | |
| 94 | 186 | 374 | 433 | 433 | 431 | 522 | 614 | 687 | 954 | |
| 305 | 366 | 687 | 757 | 712 | 699 | 912 | 1,174 | 1,343 | 1,465 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 28 | 28 | 32 | 32 | 32 | 35 | 37 | 39 | 41 | 42 |
Reserves ReservesCr | 113 | 134 | 278 | 287 | 249 | 255 | 338 | 491 | 706 | 737 |
| 108 | 120 | 264 | 281 | 296 | 293 | 317 | 433 | 451 | 501 | |
| 56 | 85 | 112 | 156 | 133 | 117 | 219 | 148 | 105 | 145 | |
| 305 | 366 | 687 | 757 | 712 | 699 | 912 | 1,174 | 1,343 | 1,465 | |
| 211 | 181 | 312 | 324 | 279 | 268 | 389 | 560 | 656 | 511 | |
| 94 | 186 | 374 | 433 | 433 | 431 | 522 | 614 | 687 | 954 | |
| 305 | 366 | 687 | 757 | 712 | 699 | 912 | 1,174 | 1,343 | 1,465 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 88 | 81 | 4 | 41 | 36 | 9 | 14 | 73 | 42 | 211 | |
| -81 | -87 | -197 | -70 | -13 | -6 | -108 | -113 | -101 | -300 | |
| 5 | 0 | 192 | 26 | -31 | -8 | 97 | 41 | 65 | 87 | |
Net Cash Flow Net Cash FlowCr | 12 | -6 | -1 | -3 | -7 | -5 | 3 | 1 | 7 | -3 |
Free Cash Flow Free Cash FlowCr | 46 | -6 | -191 | -25 | 20 | 3 | -85 | -33 | -58 | |
CFO To PAT CFO To PAT% | 619.5 | 322.1 | 19.6 | 273.9 | -95.6 | -94.0 | 23.7 | 84.5 | 40.4 | 2,035.7 |
CFO To EBITDA CFO To EBITDA% | 247.0 | 138.8 | 7.8 | 92.8 | -380.3 | 48.0 | 14.0 | 48.9 | 24.0 | 246.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 88 | 81 | 4 | 41 | 36 | 9 | 14 | 73 | 42 | 211 | |
| -81 | -87 | -197 | -70 | -13 | -6 | -108 | -113 | -101 | -300 | |
| 5 | 0 | 192 | 26 | -31 | -8 | 97 | 41 | 65 | 87 | |
Net Cash Flow Net Cash FlowCr | 12 | -6 | -1 | -3 | -7 | -5 | 3 | 1 | 7 | -3 |
Free Cash Flow Free Cash FlowCr | 46 | -6 | -191 | -25 | 20 | 3 | -85 | -33 | -58 | |
CFO To PAT CFO To PAT% | 619.5 | 322.1 | 19.6 | 273.9 | -95.6 | -94.0 | 23.7 | 84.5 | 40.4 | 2,035.7 |
CFO To EBITDA CFO To EBITDA% | 247.0 | 138.8 | 7.8 | 92.8 | -380.3 | 48.0 | 14.0 | 48.9 | 24.0 | 246.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 356 | 618 | 516 | 199 | 213 | 438 | 1,133 | 2,050 | 2,532 | 1,295 | 1,403 |
Price To Earnings Price To Earnings | 25.1 | 24.5 | 26.1 | 13.3 | 18.8 | 23.7 | 24.2 | 138.1 | |||
Price To Sales Price To Sales | 1.4 | 1.8 | 1.3 | 0.4 | 0.7 | 1.2 | 1.4 | 1.6 | 1.8 | 1.1 | 1.4 |
Price To Book Price To Book | 2.5 | 3.8 | 1.7 | 0.6 | 0.4 | 1.5 | 3.0 | 3.9 | 3.4 | 1.7 | 1.8 |
EV To EBITDA EV To EBITDA | 10.8 | 11.4 | 13.0 | 8.5 | -39.3 | 32.4 | 13.3 | 14.9 | 15.2 | 17.4 | 53.1 |
GPM GPM% | 42.2 | 46.2 | 43.0 | 40.0 | 35.2 | 35.0 | 32.2 | 29.7 | 30.4 | ||
OPM OPM% | 14.5 | 16.7 | 12.5 | 9.6 | -3.3 | 5.3 | 12.7 | 11.7 | 12.2 | 7.0 | 3.1 |
NPM NPM% | 5.8 | 7.2 | 5.0 | 3.3 | -13.2 | -2.7 | 7.5 | 6.8 | 7.2 | 0.8 | -3.1 |
ROCE ROCE% | 17.4 | 23.8 | 9.6 | 7.0 | -4.4 | 0.6 | 14.0 | 18.6 | 16.9 | 4.5 | 4.5 |
ROE ROE% | 10.1 | 15.7 | 6.3 | 4.7 | -13.5 | -3.4 | 16.1 | 16.3 | 14.0 | 1.3 | 1.3 |
ROA ROA% | 4.6 | 6.9 | 2.9 | 2.0 | -5.3 | -1.4 | 6.6 | 7.4 | 7.8 | 0.7 | 0.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 356 | 618 | 516 | 199 | 213 | 438 | 1,133 | 2,050 | 2,532 | 1,295 | 1,403 |
Price To Earnings Price To Earnings | 25.1 | 24.5 | 26.1 | 13.3 | 18.8 | 23.7 | 24.2 | 138.1 | |||
Price To Sales Price To Sales | 1.4 | 1.8 | 1.3 | 0.4 | 0.7 | 1.2 | 1.4 | 1.6 | 1.8 | 1.1 | 1.4 |
Price To Book Price To Book | 2.5 | 3.8 | 1.7 | 0.6 | 0.4 | 1.5 | 3.0 | 3.9 | 3.4 | 1.7 | 1.8 |
EV To EBITDA EV To EBITDA | 10.8 | 11.4 | 13.0 | 8.5 | -39.3 | 32.4 | 13.3 | 14.9 | 15.2 | 17.4 | 53.1 |
GPM GPM% | 42.2 | 46.2 | 43.0 | 40.0 | 35.2 | 35.0 | 32.2 | 29.7 | 30.4 | ||
OPM OPM% | 14.5 | 16.7 | 12.5 | 9.6 | -3.3 | 5.3 | 12.7 | 11.7 | 12.2 | 7.0 | 3.1 |
NPM NPM% | 5.8 | 7.2 | 5.0 | 3.3 | -13.2 | -2.7 | 7.5 | 6.8 | 7.2 | 0.8 | -3.1 |
ROCE ROCE% | 17.4 | 23.8 | 9.6 | 7.0 | -4.4 | 0.6 | 14.0 | 18.6 | 16.9 | 4.5 | 4.5 |
ROE ROE% | 10.1 | 15.7 | 6.3 | 4.7 | -13.5 | -3.4 | 16.1 | 16.3 | 14.0 | 1.3 | 1.3 |
ROA ROA% | 4.6 | 6.9 | 2.9 | 2.0 | -5.3 | -1.4 | 6.6 | 7.4 | 7.8 | 0.7 | 0.7 |
Documents — Som Distilleries & Breweries Ltd
Concall Transcript Summaries — Som Distilleries & Breweries Ltd