Sundrop Brands Ltd

Sundrop Brands Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Sundrop Brands Ltd

₹ 659 -1.01%
10 Jun 2:02 p.m.
sundropbrands.com/home.aspx BSE: 500215 NSE: SUNDROP
About

Agro Tech Foods Ltd is primarily engaged in the business of manufacturing and trading of edible oils and food products.[1]

Key Points

Product Segments:
a) Foods Business (62% in FY26 vs 53% in FY23):
The foods portfolio comprises core categories including Ready to Cook Snacks, Ready to Eat Snacks, Spreads, Breakfast Cereals under Sundrop/Act II brands, and Ketchups, Sauces, Mayonnaise, Italian Range under Del Monte[1][2]
b) Staples (38% in FY26 vs 47% in FY23):
Premium staples include plain oats, almonds, edible oils (sunflower, rice bran, soybean) under Sundrop[3][2]

Website BSE NSE
  • Market Cap ₹ 2,494 Cr.
  • Current Price ₹ 659
  • High / Low ₹ 940 / 556
  • Stock P/E 119
  • Book Value ₹ 392
  • Dividend Yield 0.00 %
  • ROCE 1.95 %
  • ROE 1.43 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • The company has delivered a poor sales growth of -0.21% over past five years.
  • Company has a low return on equity of 2.19% over last 3 years.
  • Promoter holding has decreased over last 3 years: -12.9%

* 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 Agricultural Food & other Products Edible Oil

Part of BSE Fast Moving Consumer Goods BSE 1000

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
201.64 186.87 200.73 192.46 178.17 180.43 205.62 207.88 199.02 208.40 220.88 232.59 220.30
188.61 176.20 192.74 184.16 173.18 174.69 199.85 194.52 201.25 198.34 215.93 220.62 207.30
Operating Profit 13.03 10.67 7.99 8.30 4.99 5.74 5.77 13.36 -2.23 10.06 4.95 11.97 13.00
OPM % 6.46% 5.71% 3.98% 4.31% 2.80% 3.18% 2.81% 6.43% -1.12% 4.83% 2.24% 5.15% 5.90%
0.12 1.26 0.14 0.32 2.81 0.37 0.16 -3.31 -142.13 0.42 0.52 0.19 2.13
Interest 0.99 1.20 0.78 0.43 0.47 0.74 0.48 0.23 0.15 0.16 0.15 0.49 0.19
Depreciation 5.35 5.07 5.18 5.17 5.10 5.21 5.38 5.38 6.08 3.70 3.67 3.67 3.63
Profit before tax 6.81 5.66 2.17 3.02 2.23 0.16 0.07 4.44 -150.59 6.62 1.65 8.00 11.31
Tax % 27.17% 25.97% 27.19% 26.16% 26.46% 43.75% 57.14% 29.50% -24.32% 25.38% 27.27% 25.25% 22.55%
4.96 4.19 1.58 2.23 1.64 0.09 0.03 3.13 -113.97 4.94 1.20 5.98 8.76
EPS in Rs 2.04 1.72 0.65 0.92 0.67 0.04 0.01 1.28 -30.23 1.31 0.32 1.59 2.32
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
760 782 808 812 824 835 892 916 848 758 793 882
699 725 747 746 759 777 832 862 804 726 770 842
Operating Profit 61 57 61 66 65 58 60 53 45 32 23 40
OPM % 8% 7% 8% 8% 8% 7% 7% 6% 5% 4% 3% 5%
0 0 4 1 4 3 2 5 -0 4 -145 3
Interest 1 6 5 0 0 2 2 2 3 3 2 1
Depreciation 15 16 17 17 17 19 18 20 21 21 22 15
Profit before tax 45 36 44 49 52 41 42 35 20 13 -146 28
Tax % 18% 34% 38% 35% 34% 17% 28% 26% 26% 26% -24% 24%
37 23 27 32 34 34 30 26 15 10 -111 21
EPS in Rs 15.30 9.59 11.20 12.99 13.92 13.92 12.43 10.70 6.15 3.96 -29.37 5.54
Dividend Payout % 13% 21% 18% 19% 18% 22% 24% 28% 49% 76% 0% 0%
Compounded Sales Growth
10 Years: 1%
5 Years: 0%
3 Years: 1%
TTM: 11%
Compounded Profit Growth
10 Years: -1%
5 Years: -7%
3 Years: 11%
TTM: -41%
Stock Price CAGR
10 Years: 2%
5 Years: -8%
3 Years: -6%
1 Year: -25%
Return on Equity
10 Years: 4%
5 Years: 3%
3 Years: 2%
Last Year: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 24 24 24 24 24 24 24 24 24 24 38 38
Reserves 289 312 282 316 351 383 410 436 461 475 1,400 1,440
26 96 18 0 0 21 14 50 62 42 6 5
87 78 88 100 97 83 101 112 98 108 110 116
Total Liabilities 426 510 412 440 473 511 549 622 645 649 1,554 1,598
150 177 187 185 171 204 287 291 297 311 205 197
CWIP 42 36 16 15 12 55 8 10 26 30 1 2
Investments 12 16 16 16 52 32 24 23 23 23 1,079 1,084
223 282 193 225 238 220 231 298 300 285 269 316
Total Assets 426 510 412 440 473 511 549 622 645 649 1,554 1,598

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
41 -18 102 61 32 44 63 -29 22 61 78 12
-42 -46 -14 -38 -37 -45 -44 -12 -42 -37 -20 -6
4 59 -89 -14 1 1 -13 34 22 -19 -44 -3
Net Cash Flow 3 -5 -0 9 -4 -0 5 -7 2 5 13 3
Free Cash Flow 1 -60 88 44 5 -24 12 -56 -20 24 57 5
CFO/OP 82% -16% 193% 116% 79% 96% 122% -37% 64% 182% 323% 30%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 12 20 18 22 36 33 15 32 30 32 29 29
Inventory Days 88 103 89 71 61 55 80 104 125 135 96 74
Days Payable 35 31 43 53 50 39 45 50 47 64 65 46
Cash Conversion Cycle 66 92 63 41 47 49 49 86 108 103 61 57
Working Capital Days 22 23 31 34 50 49 44 52 56 58 45 56
ROCE % 15% 11% 12% 15% 14% 10% 10% 7% 5% 2% 0% 2%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Number of Manufacturing Plants
Numbers

Log in to view insights

Please log in to see hidden values.

Login
Core Category Contribution to Sales
%
Distribution Reach (Number of Retail Outlets)
Numbers
Total Workforce (Permanent + Contract)
Numbers
Number of Distributors
Numbers
Premium Staples (Edible Oil) - Volume Growth
%
Spreads (Peanut Butter) - Volume Growth
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
51.77% 51.77% 51.77% 51.77% 51.77% 51.77% 51.77% 33.92% 33.92% 33.92% 38.91% 38.91%
7.89% 7.85% 7.89% 7.85% 0.70% 0.79% 1.26% 0.57% 0.56% 0.55% 0.40% 0.23%
10.43% 10.76% 11.27% 11.32% 7.93% 7.94% 7.93% 5.13% 5.16% 5.31% 5.33% 5.55%
29.39% 29.09% 28.63% 29.05% 39.60% 39.49% 39.04% 60.39% 60.36% 60.21% 55.36% 55.30%
0.52% 0.51% 0.43% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
No. of Shareholders 14,75414,28414,14114,97016,77716,28715,96015,86915,44115,27415,07614,925

* 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

Credit ratings

Concalls