Som Distilleries & Breweries Ltd

Som Distilleries Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Som Distilleries & Breweries Ltd

₹ 112 0.04%
04 Dec 1:39 p.m.
somindia.com BSE: 507514 NSE: SDBL
About

Incorporated in 1993, Som Distilleries & Breweries Ltd. is one of the leading alcoholic beverages manufacturers in India engaged in the manufacturing and sale of Beer and Indian Made Foreign Liquor (IMFL). [1][2]

Key Points

Part of SOM Group
The Co. is the flagship company of Bhopal, Madhya Pradesh based Som Group which is into distillery business, real estate and infrastructure. The group Companies are Som Distilleries Private Limited, Woodpecker Distilleries and Breweries Pvt Ltd, Aryavrat Tollways Pvt Ltd and Aryavrat Projects & Developers Pvt Ltd.[1] Co. is primarily engaged in production of beer and blending and bottling of IMFL.[2]

Website BSE NSE
  • Market Cap ₹ 2,180 Cr.
  • Current Price ₹ 112
  • High / Low ₹ 173 / 95.6
  • Stock P/E 27.2
  • Book Value ₹ 37.7
  • Dividend Yield 0.00 %
  • ROCE 13.3 %
  • ROE 10.1 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has delivered good profit growth of 28.4% CAGR over last 5 years

Cons

  • Stock is trading at 3.00 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 9.80% over last 3 years.
  • Working capital days have increased from 46.3 days to 70.8 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Fast Moving Consumer Goods Fast Moving Consumer Goods Beverages Breweries & Distilleries

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
82 87 136 227 135 154 217 297 157 155 185 361 164
80 78 122 199 123 140 198 258 142 137 160 302 142
Operating Profit 2 10 14 29 12 15 19 39 15 18 25 59 22
OPM % 2% 11% 10% 13% 9% 9% 9% 13% 9% 12% 13% 16% 14%
7 0 1 1 0 0 11 0 0 0 1 0 6
Interest 2 2 2 2 2 1 2 1 1 1 1 2 2
Depreciation 2 2 2 2 3 3 3 3 3 3 3 4 4
Profit before tax 4 5 10 25 7 10 24 34 10 14 21 53 23
Tax % 54% 23% 47% 23% 23% 17% 44% 29% 28% 27% 24% 28% 29%
2 4 5 19 5 9 14 24 7 10 16 38 16
EPS in Rs 0.11 0.21 0.27 1.00 0.28 0.44 0.71 1.24 0.38 0.53 0.82 1.94 0.82
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
190 206 220 245 351 322 322 181 213 483 733 794 865
162 176 187 209 292 281 287 186 205 428 659 696 740
Operating Profit 29 30 33 36 59 42 35 -5 8 55 74 98 124
OPM % 15% 15% 15% 15% 17% 13% 11% -3% 4% 11% 10% 12% 14%
2 1 1 3 2 3 2 1 -0 1 12 -1 7
Interest 0 2 9 11 9 8 9 12 9 9 7 5 7
Depreciation 5 4 4 4 4 5 5 6 9 9 12 13 14
Profit before tax 25 25 21 24 47 32 24 -21 -11 38 67 80 111
Tax % 20% 36% 36% 40% 47% 37% 29% -13% -0% 28% 30% 27%
20 16 13 14 25 20 17 -18 -11 27 47 58 80
EPS in Rs 1.31 1.04 0.86 0.91 1.63 1.10 0.93 -0.98 -0.60 1.40 2.43 2.96 4.11
Dividend Payout % 20% 26% 31% 29% 16% 24% 0% 0% 0% 7% 0% 0%
Compounded Sales Growth
10 Years: 14%
5 Years: 20%
3 Years: 55%
TTM: 5%
Compounded Profit Growth
10 Years: 14%
5 Years: 28%
3 Years: 97%
TTM: 49%
Stock Price CAGR
10 Years: 11%
5 Years: 56%
3 Years: 24%
1 Year: 4%
Return on Equity
10 Years: 7%
5 Years: 5%
3 Years: 10%
Last Year: 10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 28 28 28 28 28 32 32 32 35 37 39 41 42
Reserves 80 91 99 113 134 279 290 272 276 326 473 618 694
6 61 92 74 46 82 122 128 115 138 79 45 82
52 72 70 87 111 158 138 140 92 188 256 256 235
Total Liabilities 165 251 289 302 318 552 583 572 518 689 846 961 1,053
67 64 61 60 69 67 63 206 198 191 232 233 229
CWIP 0 2 4 6 0 100 142 0 0 44 5 23 35
Investments 0 0 0 39 51 76 76 76 76 86 96 96 96
98 184 224 197 198 309 302 290 244 368 513 608 693
Total Assets 165 251 289 302 318 552 583 572 518 689 846 961 1,053

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
4 -11 -35 86 59 14 4 35 4 29 44 4
-1 -2 -2 -43 -20 -174 -30 -40 -0 -94 -56 -52
-10 47 17 -34 -44 158 23 -5 -5 65 12 54
Net Cash Flow -7 34 -20 10 -5 -2 -4 -10 -1 0 0 5

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 65 105 109 74 73 95 98 167 106 62 73 67
Inventory Days 64 102 97 161 132 1,147 138 141 129 100 88 78
Days Payable 73 76 64 149 148 831 102 185 72 80 59 62
Cash Conversion Cycle 56 131 143 86 56 410 134 123 162 82 102 83
Working Capital Days 91 86 157 85 45 44 71 21 23 29 39 71
ROCE % 24% 19% 15% 16% 26% 13% 8% -2% -0% 10% 14% 13%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
32.72% 33.11% 34.46% 34.50% 34.73% 35.26% 35.33% 35.33% 36.31% 38.75% 39.37% 39.39%
1.64% 1.10% 1.08% 0.86% 0.58% 0.77% 0.63% 0.56% 0.90% 1.60% 1.47% 0.72%
0.00% 0.00% 0.15% 0.47% 0.49% 0.45% 0.52% 0.01% 0.02% 0.09% 0.05% 0.00%
65.64% 65.79% 64.29% 64.17% 64.20% 63.51% 63.52% 64.09% 62.77% 59.56% 59.11% 59.90%
No. of Shareholders 34,59933,47244,31952,64465,75971,93896,5511,05,2921,08,7831,03,8491,05,2131,09,740

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings

Concalls