Login
Home
Charts
Search
Watchlist
Products

Som Distilleries & Breweries Ltd

SDBL·NSE
67.45-0.97%Tue, 22 Sept '26 15:58

Som Distilleries & Breweries Ltd

SDBL
NSE
67.45
-0.97%
|Tue, 22 Sept '26 15:58
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,403Cr
Close
Close Price
67.50
Industry
Industry
Alcoholic Beverages
PE
Price To Earnings
PS
Price To Sales
1.45
Revenue
Revenue
970Cr
Rev Gr TTM
Revenue Growth TTM
-33.51%
PAT Gr TTM
PAT Growth TTM
-128.44%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
248266382513290301339528270251181269
Growth YoY
Revenue Growth YoY%
69.179.351.133.317.013.1-11.23.0-7.0-16.8-46.7-49.2
Expenses
ExpensesCr
221235340449256265297458229231225254
Operating Profit
Operating ProfitCr
27324264343642704019-4415
OPM
OPM%
11.011.911.012.511.712.112.313.314.97.8-24.45.6
Other Income
Other IncomeCr
0041121204-110
Interest Expense
Interest ExpenseCr
333332355885
Depreciation
DepreciationCr
666667798889
PBT
PBTCr
1924365626293258277-712
Tax
TaxCr
4616157891682-141
PAT
PATCr
1518204119222442205-572
Growth YoY
PAT Growth YoY%
80.071.026.020.425.919.618.73.74.3-74.5-338.9-96.3
NPM
NPM%
6.06.85.27.96.57.17.08.07.22.2-31.40.6
EPS
EPS
0.80.91.02.11.01.11.12.00.90.3-2.80.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
248266382513290301339528270251181269
Growth YoY
Revenue Growth YoY%
69.179.351.133.317.013.1-11.23.0-7.0-16.8-46.7-49.2
Expenses
ExpensesCr
221235340449256265297458229231225254
Operating Profit
Operating ProfitCr
27324264343642704019-4415
OPM
OPM%
11.011.911.012.511.712.112.313.314.97.8-24.45.6
Other Income
Other IncomeCr
0041121204-110
Interest Expense
Interest ExpenseCr
333332355885
Depreciation
DepreciationCr
666667798889
PBT
PBTCr
1924365626293258277-712
Tax
TaxCr
4616157891682-141
PAT
PATCr
1518204119222442205-572
Growth YoY
PAT Growth YoY%
80.071.026.020.425.919.618.73.74.3-74.5-338.9-96.3
NPM
NPM%
6.06.85.27.96.57.17.08.07.22.2-31.40.6
EPS
EPS
0.80.91.02.11.01.11.12.00.90.3-2.80.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
2453513934602883658071,2811,4431,229970
Growth
Revenue Growth%
43.312.216.9-37.527.0120.958.812.7-14.8-33.5
Expenses
ExpensesCr
2092923444162973467051,1311,2671,144939
Operating Profit
Operating ProfitCr
36594944-10191021491768630
OPM
OPM%
14.516.712.59.6-3.35.312.711.712.27.03.1
Other Income
Other IncomeCr
323430165-8-6
Interest Expense
Interest ExpenseCr
119121519151612112225
Depreciation
DepreciationCr
4491213171721263333
PBT
PBTCr
24473221-39-137012214423-34
Tax
TaxCr
1022126-1-310353912-3
PAT
PATCr
14252015-38-10608710510-30
Growth
PAT Growth%
78.2-21.8-23.9-353.574.2712.843.420.8-90.1-128.4
NPM
NPM%
5.87.25.03.3-13.2-2.77.56.87.20.8-3.1
EPS
EPS
1.01.81.20.9-2.3-0.63.44.55.30.5-1.5
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
2453513934602883658071,2811,4431,229970
Growth
Revenue Growth%
43.312.216.9-37.527.0120.958.812.7-14.8-33.5
Expenses
ExpensesCr
2092923444162973467051,1311,2671,144939
Operating Profit
Operating ProfitCr
36594944-10191021491768630
OPM
OPM%
14.516.712.59.6-3.35.312.711.712.27.03.1
Other Income
Other IncomeCr
323430165-8-6
Interest Expense
Interest ExpenseCr
119121519151612112225
Depreciation
DepreciationCr
4491213171721263333
PBT
PBTCr
24473221-39-137012214423-34
Tax
TaxCr
1022126-1-310353912-3
PAT
PATCr
14252015-38-10608710510-30
Growth
PAT Growth%
78.2-21.8-23.9-353.574.2712.843.420.8-90.1-128.4
NPM
NPM%
5.87.25.03.3-13.2-2.77.56.87.20.8-3.1
EPS
EPS
1.01.81.20.9-2.3-0.63.44.55.30.5-1.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
28283232323537394142
Reserves
ReservesCr
113134278287249255338491706737
Current Liabilities
Current LiabilitiesCr
108120264281296293317433451501
Non Current Liabilities
Non Current LiabilitiesCr
5685112156133117219148105145
Total Liabilities
Total LiabilitiesCr
3053666877577126999121,1741,3431,465
Current Assets
Current AssetsCr
211181312324279268389560656511
Non Current Assets
Non Current AssetsCr
94186374433433431522614687954
Total Assets
Total AssetsCr
3053666877577126999121,1741,3431,465
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
28283232323537394142
Reserves
ReservesCr
113134278287249255338491706737
Current Liabilities
Current LiabilitiesCr
108120264281296293317433451501
Non Current Liabilities
Non Current LiabilitiesCr
5685112156133117219148105145
Total Liabilities
Total LiabilitiesCr
3053666877577126999121,1741,3431,465
Current Assets
Current AssetsCr
211181312324279268389560656511
Non Current Assets
Non Current AssetsCr
94186374433433431522614687954
Total Assets
Total AssetsCr
3053666877577126999121,1741,3431,465

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
8881441369147342211
Investing Cash Flow
Investing Cash FlowCr
-81-87-197-70-13-6-108-113-101-300
Financing Cash Flow
Financing Cash FlowCr
5019226-31-897416587
Net Cash Flow
Net Cash FlowCr
12-6-1-3-7-5317-3
Free Cash Flow
Free Cash FlowCr
46-6-191-25203-85-33-58
CFO To PAT
CFO To PAT%
619.5322.119.6273.9-95.6-94.023.784.540.42,035.7
CFO To EBITDA
CFO To EBITDA%
247.0138.87.892.8-380.348.014.048.924.0246.1
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
8881441369147342211
Investing Cash Flow
Investing Cash FlowCr
-81-87-197-70-13-6-108-113-101-300
Financing Cash Flow
Financing Cash FlowCr
5019226-31-897416587
Net Cash Flow
Net Cash FlowCr
12-6-1-3-7-5317-3
Free Cash Flow
Free Cash FlowCr
46-6-191-25203-85-33-58
CFO To PAT
CFO To PAT%
619.5322.119.6273.9-95.6-94.023.784.540.42,035.7
CFO To EBITDA
CFO To EBITDA%
247.0138.87.892.8-380.348.014.048.924.0246.1

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3566185161992134381,1332,0502,5321,2951,403
Price To Earnings
Price To Earnings
25.124.526.113.318.823.724.2138.1
Price To Sales
Price To Sales
1.41.81.30.40.71.21.41.61.81.11.4
Price To Book
Price To Book
2.53.81.70.60.41.53.03.93.41.71.8
EV To EBITDA
EV To EBITDA
10.811.413.08.5-39.332.413.314.915.217.453.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
42.246.243.040.035.235.032.229.730.4
OPM
OPM%
14.516.712.59.6-3.35.312.711.712.27.03.1
NPM
NPM%
5.87.25.03.3-13.2-2.77.56.87.20.8-3.1
ROCE
ROCE%
17.423.89.67.0-4.40.614.018.616.94.54.5
ROE
ROE%
10.115.76.34.7-13.5-3.416.116.314.01.31.3
ROA
ROA%
4.66.92.92.0-5.3-1.46.67.47.80.70.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3566185161992134381,1332,0502,5321,2951,403
Price To Earnings
Price To Earnings
25.124.526.113.318.823.724.2138.1
Price To Sales
Price To Sales
1.41.81.30.40.71.21.41.61.81.11.4
Price To Book
Price To Book
2.53.81.70.60.41.53.03.93.41.71.8
EV To EBITDA
EV To EBITDA
10.811.413.08.5-39.332.413.314.915.217.453.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
42.246.243.040.035.235.032.229.730.4
OPM
OPM%
14.516.712.59.6-3.35.312.711.712.27.03.1
NPM
NPM%
5.87.25.03.3-13.2-2.77.56.87.20.8-3.1
ROCE
ROCE%
17.423.89.67.0-4.40.614.018.616.94.54.5
ROE
ROE%
10.115.76.34.7-13.5-3.416.116.314.01.31.3
ROA
ROA%
4.66.92.92.0-5.3-1.46.67.47.80.70.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Som Distilleries & Breweries is one of India’s fastest-growing beer companies and the only publicly listed player that makes both beer and Indian Made Foreign Liquor (IMFL) under one roof - a dual-engine model designed to smooth out the seasonal swings of beer demand. Founded in 1993 by J.K. Arora in Bhopal, it has spent three decades evolving from a regional brewer into a pan-India alcobev house with three millionaire beer brands and a growing premium spirits portfolio. The recurring approach is simple: build a wide distribution network in semi-urban and rural India, launch brands that match local tastes and price points, and use the beer business’s scale to fund an expanding IMFL line-up - then repeat the playbook state by state. # Business segments Two engines under one roof - a dominant beer business that provides the bulk of volume and revenue, and a fast-growing IMFL business that adds margin and year-round stability - both sold through the same state-regulated distribution networks. ## 1. Beer: the volume engine that pays the bills **Four millionaire brands, three owned plants and one greenfield site under construction, and a distribution playbook that wins by being available at every retail point in a state - beer is the business.** - **The portfolio is built for Indian tastes** - close to 85% of the Indian beer market is strong beer, so the company’s top sellers (Power Cool, Hunter, Black Fort) are all strong or super-strong lagers, with alcohol content between 6% and 8%. Hunter alone sold over 50 lakh cases in FY26, and Power Cool sold over 77 lakh cases, making them genuine mass-market brands. - **Distribution width is the moat** - because direct product advertising is banned in India, the company competes by covering all point-of-sale retailers in a state, supported by a sales force that ensures retailers are stocked and that scheme payouts arrive on time. It also places its own coolers in shops and cold rooms in walk-in channels so the beer is served cold - a practical advantage in a hot-climate market. - **Manufacturing is multi-state and still expanding** - three owned plants in Bhopal, Hassan (Karnataka) and Odisha give a combined installed capacity of roughly 39 million cases per year, with the Karnataka and Odisha lines recently expanded. A fourth greenfield site in Uttar Pradesh, spread across 40 acres, has just begun commercial production and will add more than 12 million cases of annual bottling capacity, making it one of the largest single-location alcobev complexes in India. - **It wins markets one state at a time** - in Karnataka, Power Cool is the second most popular beer; in Jharkhand, the company holds a 22% market share and ranks second overall; in its home state of Madhya Pradesh, Hunter commands a 55% share of the premium beer segment. The entry playbook is consistent: launch with a lower-priced product to generate trial, then build distribution width until the brand is everywhere. - **Contract manufacturing fills the plants** - a strategic tie-up with Carlsberg at the Odisha plant improves capacity utilisation, and the company also brews beer on contract for other brands like 7 Ink Brews, turning fixed-asset costs into a partial advantage. ## 2. Indian Made Foreign Liquor (IMFL): the margin builder with year-round demand **A branded portfolio of whisky, rum, brandy, vodka and ready-to-drink products that grew volumes 32% in a single year - still small, but designed to offset beer’s summer dependence.** - **Whisky leads, because India drinks brown** - roughly 95% of Indian IMFL volumes are brown spirits (whisky, rum, brandy), so the portfolio is anchored by brands like Milestone Blue, Pentagon Gold Edition and the mid-premium Mahavat, a triple-distilled blend of Scotch malt and Indian grain spirits priced around Rs. 1,000-1,100. Vodka and RTD lines (White Fox, flavoured variants) round out the offering for younger consumers. - **It rides the same distribution rails as beer** - IMFL cases move through the same state-regulated excise networks, which means every new state entry for beer also opens a channel for spirits, creating marketing synergies and reducing the incremental cost of launching IMFL brands. - **Contract manufacturing works both ways** - just as SDBL brews beer for others, it also bottles IMFL for larger players. A contract manufacturing agreement with Radico Khaitan at the Hassan plant and bottling tie-ups for Canteen Store Department (CSD) supply bring in additional volumes and keep the IMFL lines running. - **The capacity is already in place** - total installed IMFL capacity across the three plants is about 5.1 million cases per year, with the new Uttar Pradesh greenfield site adding an integrated distillery unit, so the company can scale without building from scratch. # Group structure and partners **A listed parent with three manufacturing subsidiaries and a promoter entity that supplies a key raw material - the structure keeps each plant in its own legal box while the parent provides capital and guarantees.** - **Three plant-level subsidiaries** - Woodpecker Distilleries & Breweries Private Limited owns the Hassan plant (SDBL holds roughly 79%), Som Distilleries & Breweries Odisha Private Limited is the wholly owned Odisha vehicle, and Woodpecker Greenagri Nutrients Private Limited was acquired in late 2025 to develop the Uttar Pradesh greenfield project. - **The promoter supplies a critical input** - Som Distilleries Private Limited (SDPL), a promoter entity, sells extra neutral alcohol (ENA) to SDBL from a plant located very close to the company’s own facilities, creating a tight raw-material link. In early 2025, SDPL also injected Rs. 22.4 crore via a preferential share issue to fund working capital. - **Strategic partners fill capacity and open markets** - a tie-up with Carlsberg at the Odisha plant improves utilisation, while contract manufacturing agreements with Radico Khaitan (IMFL) and 7 Ink Brews (beer) turn competitors into customers and keep the lines busy.

Documents — Som Distilleries & Breweries Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/vtesgitiio7ivppcend2m19o.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/1rn6f0s22w7idk48pigeffiz.pdf
  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/02wd504085e5q1xjemnymij0.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/vs8rb80vuyoeuib2zpmhbp87.pdf
  • Q1 FY2026 Earnings Call Transcript (Jun 2025, PDF): https://www.stockscans.in/document/96fc8q9wk55h8v340kuumya1.pdf
  • Q4 FY2025 Earnings Call Transcript (Mar 2025, PDF): https://www.stockscans.in/document/kdwmzzst47jdgkumkabk6p2b.pdf
  • Q3 FY2025 Earnings Call Transcript (Dec 2024, PDF): https://www.stockscans.in/document/324v6357pcsmf8u1tjflvz57.pdf
  • Q2 FY2025 Earnings Call Transcript (Sep 2024, PDF): https://www.stockscans.in/document/0g82m683wuj569r6420dczh8.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/2xy75o6v4bepvjrg7lu67njh.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/x81704atcxzjmxiljk0drdoe.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/9kyp506vyqfxzs7yn5kk2vdi.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/2mhw182emjxt2pgsi0u92vss.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/tnduk8ea61r3xz86sk2ai2ry.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/mj52d1i8ehumeprfhxgvmsgb.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/ohiw94bkw555hqm88guiwolp.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/78ge2lsrh8by5f2vefn8m2c7.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/wnd4swdtetc3vjqsil5tek65.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/xqlbg03pzqtja3m2pv39t30e.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/6i6u676ojdsaowx5sup8ymm9.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/b8kuax6gyefn1qb2s2mna8z3.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/ehpze0hci9nxe4o1xs8k48xv.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/ig13dbg2tcjphytuh2mh84nm.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/27a96rkqs6ropcluwpjz3mit.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/xl0kvek3z1dya8n4boskou3w.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/tb8f0jrpmk3db3af05qs49h4.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/r36drwuepvzqgf96w6y956gb.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/3f8hcqkp7m3o9hv0ufzs8mjz.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/m15ylmlzphrwt4imq0okpfxo.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/2yijx1frg0n7p25ifzrxkabl.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/tqykzzau95oqccxbifk209l6.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/xxnim9a5sl4zfqjtpmsw0cle.pdf

Concall Transcript Summaries — Som Distilleries & Breweries Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3ASDBL/transcript-notes/202606/vtesgitiio7ivppcend2m19o.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3ASDBL/transcript-notes/202603/1rn6f0s22w7idk48pigeffiz.pdf
  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/NSE%3ASDBL/transcript-notes/202512/02wd504085e5q1xjemnymij0.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3ASDBL/transcript-notes/202509/vs8rb80vuyoeuib2zpmhbp87.pdf
  • Q1 FY2026 Concall Transcript Summary (Jun 2025): https://www.stockscans.in/company/NSE%3ASDBL/transcript-notes/202506/96fc8q9wk55h8v340kuumya1.pdf
  • Q4 FY2025 Concall Transcript Summary (Mar 2025): https://www.stockscans.in/company/NSE%3ASDBL/transcript-notes/202503/kdwmzzst47jdgkumkabk6p2b.pdf
  • Q3 FY2025 Concall Transcript Summary (Dec 2024): https://www.stockscans.in/company/NSE%3ASDBL/transcript-notes/202412/324v6357pcsmf8u1tjflvz57.pdf
  • Q2 FY2025 Concall Transcript Summary (Sep 2024): https://www.stockscans.in/company/NSE%3ASDBL/transcript-notes/202409/0g82m683wuj569r6420dczh8.pdf