Sundrop Brands Ltd

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

Sundrop Brands Ltd

₹ 676 0.10%
26 May - close price
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 ₹ 2,555 Cr.
  • Current Price ₹ 676
  • High / Low ₹ 960 / 556
  • Stock P/E 127
  • Book Value ₹ 392
  • Dividend Yield 0.00 %
  • ROCE 1.97 %
  • ROE 1.38 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company is expected to give good quarter
  • Debtor days have improved from 32.3 to 25.0 days.
  • Company's working capital requirements have reduced from 48.9 days to 38.7 days

Cons

  • Company has a low return on equity of 2.23% 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

Consolidated Figures in Rs. Crores / View Standalone

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
201.98 187.34 201.11 192.81 178.41 180.64 206.06 208.30 303.87 372.12 383.30 407.47 386.55
188.79 175.90 192.52 183.86 173.20 174.54 199.91 193.90 304.23 358.46 379.38 387.13 365.37
Operating Profit 13.19 11.44 8.59 8.95 5.21 6.10 6.15 14.40 -0.36 13.66 3.92 20.34 21.18
OPM % 6.53% 6.11% 4.27% 4.64% 2.92% 3.38% 2.98% 6.91% -0.12% 3.67% 1.02% 4.99% 5.48%
0.04 1.17 0.05 0.22 2.72 0.28 0.06 -3.41 -141.36 0.92 0.56 0.47 0.86
Interest 0.99 1.20 0.78 0.43 0.47 0.74 0.48 0.23 0.28 0.36 0.33 0.68 0.46
Depreciation 5.52 5.23 5.34 5.33 5.26 5.36 5.52 5.53 9.34 8.56 8.04 7.95 8.34
Profit before tax 6.72 6.18 2.52 3.41 2.20 0.28 0.21 5.23 -151.34 5.66 -3.89 12.18 13.24
Tax % 25.30% 26.54% 25.79% 26.10% 32.73% 28.57% 76.19% 25.24% -24.64% 23.85% -46.27% 33.83% 25.60%
5.02 4.54 1.87 2.52 1.48 0.20 0.05 3.91 -114.05 4.31 -2.09 8.06 9.85
EPS in Rs 2.06 1.86 0.77 1.03 0.61 0.08 0.02 1.60 -30.25 1.14 -0.55 2.14 2.61
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
760 782 805 812 824 835 893 917 850 760 899 1,549
699 725 744 746 759 777 830 862 804 725 872 1,490
Operating Profit 61 57 61 66 65 59 62 54 46 34 26 59
OPM % 8% 7% 8% 8% 8% 7% 7% 6% 5% 5% 3% 4%
0 0 5 1 4 3 1 4 -0 4 -145 3
Interest 1 6 5 0 0 2 2 2 3 3 2 2
Depreciation 15 16 17 18 17 19 19 21 22 21 26 33
Profit before tax 45 35 45 49 51 41 43 35 20 14 -146 27
Tax % 18% 35% 38% 35% 33% 17% 27% 26% 26% 27% -25% 26%
37 23 28 32 34 34 31 26 15 10 -110 20
EPS in Rs 15.15 9.52 11.35 12.95 14.05 13.89 12.83 10.61 6.19 4.27 -29.15 5.34
Dividend Payout % 13% 21% 18% 19% 18% 22% 23% 28% 48% 70% 0% 0%
Compounded Sales Growth
10 Years: 7%
5 Years: 12%
3 Years: 22%
TTM: 72%
Compounded Profit Growth
10 Years: -1%
5 Years: -8%
3 Years: 9%
TTM: -45%
Stock Price CAGR
10 Years: 3%
5 Years: -8%
3 Years: -5%
1 Year: -24%
Return on Equity
10 Years: 5%
5 Years: 3%
3 Years: 2%
Last Year: 1%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 289 313 282 315 352 384 412 438 462 476 1,401 1,441
26 96 18 0 0 21 14 50 62 42 14 13
85 75 85 96 91 75 93 104 88 98 264 340
Total Liabilities 425 508 409 436 468 505 543 616 636 641 1,717 1,831
152 178 197 193 180 213 295 301 305 320 1,299 1,286
CWIP 47 43 16 15 12 55 8 11 26 30 2 2
Investments 0 0 0 0 35 14 6 0 0 0 0 18
226 286 196 227 240 223 235 304 305 291 417 526
Total Assets 425 508 409 436 468 505 543 616 636 641 1,717 1,831

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

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 99 60 31 43 62 -30 22 63 84 31
-42 -43 -14 -38 -37 -43 -43 -11 -43 -37 -6 -41
4 59 -82 -14 1 1 -13 34 22 -19 -45 -5
Net Cash Flow 3 -3 3 8 -4 1 7 -6 1 6 34 -16
Free Cash Flow -1 -62 85 43 3 -25 11 -60 -19 26 63 13
CFO/OP 83% -17% 188% 115% 78% 93% 117% -37% 62% 175% 303% 55%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 40 25
Inventory Days 88 103 89 72 61 55 80 105 127 136 148 70
Days Payable 33 29 41 49 46 34 41 45 41 55 135 56
Cash Conversion Cycle 67 94 66 45 51 54 55 92 116 113 52 39
Working Capital Days 22 23 33 36 52 52 46 55 59 62 46 39
ROCE % 14% 11% 12% 15% 14% 10% 10% 7% 5% 3% 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