Som Distilleries And Breweries Ltd (SDBL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 507514 | NSE: SDBL | Breweries & Distilleries | Small Cap

Som DistilleriesBrew Share Price

108.75 -2.85 -2.55%
as on 05-Dec'25 16:59

Som Distilleries And Breweries Ltd (SDBL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 507514 | NSE: SDBL | Breweries & Distilleries | Small Cap

DeciZen - make an informed investing decision on Som DistilleriesBrew

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Som Distilleries And Breweries stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
28.22
Market Cap:
2,260.9 Cr.
52-wk low:
97.3
52-wk high:
173.2

Is Som Distilleries And Breweries Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Som DistilleriesBrew: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Som Distilleries And Breweries Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 15.2%16.2%26.6%13.2%7.8%-2.1%-0.4%10.1%13.6%13%-
Value Creation
Index
0.10.20.9-0.1-0.5-1.2-1.0-0.30.0-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2202453513223221812134837337941,014
Sales YoY Gr.-11.3%43.3%-8.1%-0%-43.9%17.7%126.6%51.9%8.3%-
Adj EPS 111.81.21-1.1-0.61.52.42.93.9
YoY Gr.-1%83.5%-32.6%-14.2%-205.8%NANA65.8%18.6%-
BVPS (₹) 9.110.111.518.919.518.417.719.624.63235.4
Adj Net
Profit
13.413.624.919.817-18-10.62747.25980
Cash Flow from Ops. -35.486.558.613.63.935.34.129.344.13.7-
Debt/CF from Ops. -2.60.90.86.131.63.6284.71.812.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 15.3%19.8%55%8.3%
Adj EPS 12.9%22.8%NA18.6%
BVPS15.1%10.4%21.9%30.1%
Share Price 10.8% 55.5% 24.1% -4.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
10.910.116.58.45.4-5.8-3.5810.810.111.4
Op. Profit
Mgn %
14.814.516.712.911-2.73.611.410.112.312.3
Net Profit
Mgn %
6.15.57.16.15.3-10-55.66.47.47.9
Debt to
Equity
0.70.50.30.30.40.40.40.40.20.10
Working Cap
Days
24122514520625845536519017820791
Cash Conv.
Cycle
84643757721159246475334

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Som Distilleries And Breweries Ltd.

Standalone Consolidated
TTM EPS (₹) 3.9 5.1
TTM Sales (₹ Cr.) 1,014 2,606
BVPS (₹.) 35.4 39.9
Reserves (₹ Cr.) 694 789
P/BV 3.07 2.72
PE 28.22 21.26
From the Market
52 Week Low / High (₹) 97.30 / 173.15
All Time Low / High (₹) 0.40 / 173.15
Market Cap (₹ Cr.) 2,261
Equity (₹ Cr.) 41.6
Face Value (₹) 2
Industry PE 63.4

Management X-Ray of Som DistilleriesBrew:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Som DistilleriesBrew - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Som DistilleriesBrew

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales220245351322322181213483733794
Operating Expenses 187209292281287186206428659698
Manufacturing Costs8594122165201217353941
Material Costs39486820172105127292479504
Employee Cost 777910911131821
Other Costs 5661958785605188122132
Operating Profit 3335594135-57557496
Operating Profit Margin (%) 14.8%14.5%16.7%12.8%11.0%-2.7%3.4%11.3%10.1%12.1%
Other Income 13232101121
Interest 911989129975
Depreciation 444556991213
Exceptional Items 0000000000
Profit Before Tax 2124473224-21-11386780
Tax 81022127-3-0112022
Profit After Tax 1314252017-18-11274758
PAT Margin (%) 6.1%5.8%7.2%6.2%5.3%-10.0%-5.2%5.6%6.4%7.3%
Adjusted EPS (₹)1.01.01.81.21.0-1.1-0.61.52.42.8
Dividend Payout Ratio (%)31%29%16%24%0%0%0%7%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 127141161311322304311363480659
Share Capital 28282832323235373941
Reserves 99113134279290272276326441618
Minority Interest0000000000
Debt926131661061121051276935
Long Term Debt4141263976837292445
Short Term Debt5120528302933352430
Trade Payables19222946485325647886
Others Liabilities 52789712810710377134220180
Total Liabilities 289302318552583572518689846961

Fixed Assets

Gross Block104104118119120269269271324334
Accumulated Depreciation434548525763718091101
Net Fixed Assets 6160696763206198191232233
CWIP 4601001420044523
Investments 0395176767676869696
Inventories2924266465404580115108
Trade Receivables6649708486836282147145
Cash Equivalents 2029242219878813
Others Assets 1109577139133158130198242341
Total Assets 289302318552583572518689846961

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -35865914435429444
PBT 2124473224-21-11386780
Adjustment 13141312131719181919
Changes in Working Capital -625020-21-941-1-26-29-81
Tax Paid -8-1-22-10-24-3-30-12-14
Cash Flow From Investing Activity -2-43-20-174-30-40-0-94-56-52
Capex -2-3-8-102-43-7-1-46-14-33
Net Investments 0000000-10-10-0
Others -0-39-12-7313-331-38-32-19
Cash Flow From Financing Activity 17-34-4415923-5-5651254
Net Proceeds from Shares 00013500172710190
Net Proceeds from Borrowing 32000000000
Interest Paid -9-11-9-8-9-12-9-9-7-5
Dividend Paid -4-4-4-4-5-0-0-2-0-0
Others -1-19-3136367-1348-82-31
Net Cash Flow -2010-5-2-4-10-1005

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)10.9310.5816.78.485.38-5.76-3.578.0211.1910.14
ROCE (%)15.2116.1526.6313.217.77-2.07-0.3710.0613.613.01
Asset Turnover Ratio0.981.021.380.940.710.390.480.951.151.07
PAT to CFO Conversion(x)-2.696.142.360.70.24N/AN/A1.070.940.07
Working Capital Days
Receivable Days8770516977136102464755
Inventory Days38322140588560404042
Payable Days178155136675100176113565459

Som Distilleries And Breweries Ltd Stock News

Som Distilleries And Breweries Ltd FAQs

The current trading price of Som DistilleriesBrew on 05-Dec-2025 16:59 is ₹108.8.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Som DistilleriesBrew stood at ₹2,260.9.
The latest P/E ratio of Som DistilleriesBrew as of 04-Dec-2025 is 28.22.
The latest P/B ratio of Som DistilleriesBrew as of 04-Dec-2025 is 3.07.
The 52-week high of Som DistilleriesBrew is ₹173.2 and the 52-week low is ₹97.30.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Som DistilleriesBrew is ₹1,014 ( Cr.) .

About Som Distilleries And Breweries Ltd

Som Distilleries and Breweries, incorporated on March 26, 1993, is engaged in manufacturing beer and Indian made foreign liquor. The company owns brands such as Hunter Extra Strong Premium Beer, Legend Premium Beer and Legend Premium Lager Beer. It has manufacturing facilities in Bhopal, where it has brewing, storing and layering facilities. The company’s manufacturing facilities are spread over 20 acres in the Raisen district of Madhya Pradesh with an annual capacity of 3.6 million cases.

A joint collaboration with Falcon Traders in Goa will enable the company to venture in the Goan markets for the very first time with its own and other brands. Sales would be promoted in the western and southern markets through this alliance.

Among the few companies which have production and marketing infrastructure for Indian Made Foreign Liquor (IMFL) and beer products, the company develops export markets for its products in Europe, Middle East and CIS countries and has been exporting products to London. It undertakes contract manufacturing for clients including Mendoza Vino , USA and United Breweries.

The registered office is located at 1-A, Zee Plaza, Arjun Nagar, Safdarjung Enclave, K.C. Road, New Delhi-110029.

 Milestones:

  • 1993- The company was incorporated on 26th March and obtained the Certificate of Commencement of Business on 17th June. - It was promoted by J.K. Arora and A.K. Arora.  The company manufactures beer and Indian made foreign liquor. - It undertook to set up a project for manufacture of beer with an installed capacity of 1,00,000 hectolitre per annum and bottle the Indian made foreign liquor with an installed capacity of 54,000 hectolitre per annum, in the first phase. Land admeasuring 20 acres was acquired at village Rojra chak, a notified backward area in the Raisen district of M.P. - The company proposed to increase the capacity to 50,000 hectolitres of beer in each of 95-96, 96-97.
  • 1995 - 16,05,070 equity shares of Rs 10 each issued, subscribed and paid-up.  61,85,000 equity shares of Rs 10 each were then issued at par of which 3,85,000 shares and 8,00,000 shares were reserved for allotment on a firm basis to resident promoters/directors and NRIs, associates, respectively. 
  • 2000 - The company introduced Hunter Extra Strong and Legend Premium Beer in 500ml cans.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×