Sula Vineyards Ltd

Sula Vineyards Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Sula Vineyards Ltd

₹ 429 -2.27%
13 Dec - close price
sulavineyards.com BSE: 543711 NSE: SULA
About

Incorporated in 2003, Sula Vineyards Limited is India's largest wine producer and seller as of March 31, 2022. The company also distributes wines under a bouquet of popular brands including "RASA," "Dindori", "The source," "Satori", "Madera" & "Dia" with its flagship brand "Sula" being the "category creator" of wine in India.[1]

Key Points

Business segments[1]
i) Production of wine, import and distribution of wines and spirits
ii) Sale of services from ownership and operation of wine tourism venues, including vineyard resorts and tasting rooms

Website BSE NSE
  • Market Cap ₹ 3,622 Cr.
  • Current Price ₹ 429
  • High / Low ₹ 700 / 382
  • Stock P/E 47.2
  • Book Value ₹ 66.5
  • Dividend Yield 1.98 %
  • ROCE 18.6 %
  • ROE 16.7 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has delivered good profit growth of 36.9% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 64.7%

Cons

  • Promoter holding has decreased over last quarter: -0.71%
  • Promoter holding is low: 25.5%

* 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

Sector: Alcoholic Beverages Industry: Breweries & Distilleries

Part of Nifty Microcap 250 BSE Allcap BSE Fast Moving Consumer Goods BSE SmallCap Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
158.73 97.04 86.36 115.60 180.35 110.50 107.56 129.58 193.49 117.49 118.35 115.23
104.45 71.12 62.24 77.79 118.09 78.99 75.74 87.56 126.57 90.76 87.19 93.82
Operating Profit 54.28 25.92 24.12 37.81 62.26 31.51 31.82 42.02 66.92 26.73 31.16 21.41
OPM % 34.20% 26.71% 27.93% 32.71% 34.52% 28.52% 29.58% 32.43% 34.59% 22.75% 26.33% 18.58%
1.20 1.17 1.35 1.23 1.65 1.61 1.72 1.78 2.23 4.34 1.70 1.65
Interest 5.15 4.34 4.56 5.09 5.35 4.45 5.01 5.95 7.06 5.57 6.34 6.66
Depreciation 5.42 5.58 5.75 5.85 5.96 6.28 6.79 6.45 6.87 6.70 7.09 7.21
Profit before tax 44.91 17.17 15.16 28.10 52.60 22.39 21.74 31.40 55.22 18.80 19.43 9.19
Tax % 25.12% 29.30% 25.59% 24.45% 25.42% 26.08% 24.66% 25.06% 25.48% 27.50% 25.01% 19.59%
33.63 12.15 11.28 21.23 39.23 16.55 16.38 23.53 41.15 13.63 14.57 7.39
EPS in Rs 4.32 1.55 1.38 2.60 4.66 1.96 1.94 2.79 4.88 1.62 1.73 0.88
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
418 501 387 306 390 493 548 545
361 423 333 249 283 336 381 398
Operating Profit 58 78 54 57 107 156 167 146
OPM % 14% 16% 14% 19% 27% 32% 31% 27%
3 3 0 0 3 5 10 10
Interest 17 24 31 32 21 19 24 26
Depreciation 15 19 34 25 22 24 27 28
Profit before tax 29 38 -12 -0 66 118 127 103
Tax % 35% 49% -32% 130% 26% 25% 26%
19 20 -8 -1 49 88 95 77
EPS in Rs 12.59 13.07 -5.42 -0.42 6.22 10.48 11.22 9.11
Dividend Payout % 0% 0% 0% 0% 39% 80% 76%
Compounded Sales Growth
10 Years: %
5 Years: 2%
3 Years: 21%
TTM: 3%
Compounded Profit Growth
10 Years: %
5 Years: 37%
3 Years: 239%
TTM: -20%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -10%
Return on Equity
10 Years: %
5 Years: 11%
3 Years: 16%
Last Year: 17%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 15 15 15 15 16 17 17 17
Reserves 311 329 311 313 399 539 558 544
220 275 357 310 226 192 292 314
128 142 160 109 116 142 140 102
Total Liabilities 674 761 843 747 757 890 1,008 976
276 317 349 318 342 394 417 413
CWIP 1 2 0 0 1 2 5 11
Investments 21 26 26 21 27 27 28 41
376 417 468 409 387 466 558 511
Total Assets 674 761 843 747 757 890 1,008 976

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
17 18 35 113 77 81 118
-59 -59 -43 -12 -39 -71 -40
40 30 41 -96 -69 -4 1
Net Cash Flow -2 -11 32 5 -31 6 79

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 126 114 126 131 85 78 107
Inventory Days 328 304 420 752 904 811 777
Days Payable 155 152 217 287 381 376 323
Cash Conversion Cycle 299 265 329 595 608 513 561
Working Capital Days 191 174 223 273 208 181 168
ROCE % 11% 3% 6% 14% 20% 19%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
27.33% 27.33% 27.27% 26.27% 26.27% 26.18% 25.47% 24.66%
7.42% 5.86% 6.78% 20.61% 19.69% 13.85% 12.03% 10.60%
8.86% 11.76% 10.23% 17.52% 19.56% 22.61% 22.23% 21.68%
56.39% 55.06% 55.73% 35.60% 34.49% 37.36% 40.26% 43.04%
No. of Shareholders 2,08,1381,51,8801,33,9571,53,1801,62,1092,10,0432,29,8802,38,898

* 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

DRHP

Credit ratings

Concalls