Som Distilleries & Breweries Limited

Fast Moving Consumer Goods · Beverages

NSE: SDBL BSE: 507514

₹78.17

Sept. 30, 2026 · NSE · nse_bhavcopy

Peers in Beverages

The largest companies in the same industry by market cap. This company ranks #11 of 32. PE, ROE, 1Y return and scores come from the daily/weekly precomputed snapshot.

Company	Market cap (₹ Cr)	PE (TTM)	ROE	1Y return	Div. yield	Quality	Valuation	Momentum
Varun Beverages Limited	146,115	49.5	13.2%	-2.5%	—	87	3	68
United Spirits Limited	98,483	50.2	20.5%	0.5%	1.26%	80	24	28
Radico Khaitan Limited	58,474	84.1	16.8%	49.8%	0.21%	73	31	31
United Breweries Limited	30,621	77.3	9.1%	-35.6%	0.86%	55	0	10
Allied Blenders and Distillers Limited	20,108	73.0	13.1%	35.6%	0.75%	49	0	91
Tilaknagar Industries Limited	13,380	67.7	0.7%	19.5%	—	35	30	49
Piccadily Agro Industries Limited	5,839	40.5	12.9%	-12.3%	0.17%	64	26	63
Globus Spirits Limited	2,287	21.9	6.4%	-26.1%	0.83%	42	65	9
Som Distilleries & Breweries Limited (this stock)	1,625	—	1.3%	-37.3%	—	34	80	71

Valuation multiples

Current only. Market cap is the whole company's; sales/EBITDA are trailing-twelve-month standalone; debt and cash come from the latest filed standalone balance sheet (March 31, 2026). EBITDA = PBT + interest + depreciation.

Enterprise value

₹1,712 Cr

EV / EBITDA

215.9x

EV / Sales

3.81x

Market cap / Sales

3.62x

Earnings yield

Data unavailable.

Quarterly Financials

Download CSV

Standalone Consolidated

↓ Negative

Quarterly Revenue

Jun 2026 quarterly revenue is Rs 46 Cr, down 89.0% YoY.

↓ Negative

Quarterly Net Profit

Jun 2026 quarterly net profit is Rs 2 Cr, down 96.0% YoY.

Period end	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)	Basic EPS
June 30, 2026	39	2	2	₹0.0700
March 31, 2026	48	-51	-37	₹-1.8000
Dec. 31, 2025	156	10	7	₹0.3600
Sept. 30, 2025	207	23	16	₹0.7700
June 30, 2025	418	53	38	₹1.8200
March 31, 2025	209	21	16	₹0.7800
Dec. 31, 2024	181	14	10	₹0.5300
Sept. 30, 2024	197	10	7	₹0.3800
June 30, 2024	384	34	24	₹1.2300
March 31, 2024	249	24	14	₹1.7700
Dec. 31, 2023	180	10	9	₹1.1100
Sept. 30, 2023	172	7	5	₹0.6800
June 30, 2023	285	25	19	₹2.5600

Quarterly income statement (standalone, ₹ Cr)

Indicator	Jun 26	Mar 26	Dec 25	Sep 25	Jun 25	Mar 25	Dec 24	Sep 24	Jun 24	Mar 24	Dec 23	Sep 23	Jun 23
Total income (before exceptional items)	46	61	159	213	418	209	181	197	384	259	180	172	286
Operating revenue	39	48	156	207	418	209	181	197	384	249	180	172	285
Other income	7	13	3	6	0	1	0	0	0	11	0	0	1
Operating expenses	38	93	144	184	359	184	163	183	345	230	165	160	256
Operating profit	1	-45	12	22	59	25	18	15	39	19	15	12	29
Operating profit margin	2.7%	-93.3%	7.8%	10.8%	14.2%	12.0%	9.9%	7.4%	10.1%	7.6%	8.1%	7.0%	10.0%
Depreciation	4	3	4	4	4	3	3	3	3	3	3	3	2
Interest	2	3	2	2	2	1	1	1	1	2	1	2	2
Exceptional items, gain / (loss)	—	-12	—	—	—	—	—	—	—	—	—	—	—
Profit before tax	2	-51	10	23	53	21	14	10	34	24	10	7	25
Tax	1	-14	2	7	15	5	4	3	10	11	2	2	6
Net profit	2	—	7	16	38	—	10	7	24	14	9	5	19
EPS	0.07	-1.80	0.36	0.77	1.82	0.78	0.53	0.38	1.23	1.77	1.11	0.68	2.56
Net profit (TTM)	—	—	—	—	—	—	56	54	52	47	39	34	31
EPS (TTM)	-0.60	1.15	3.73	3.90	3.51	2.92	3.91	4.49	4.79	6.12	5.06	4.52	4.12

Total income excludes exceptional items, which are shown on their own row. Trendlyne and Screener fold exceptional items into revenue or other income, so their totals differ from this table by exactly that row.

Annual Financials

Year ended	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)
March 31, 2026	828	34	24
March 31, 2025	971	80	58
March 31, 2024	885	67	47
March 31, 2023	572	38	27

Annual income statement (standalone, ₹ Cr; CAGR to the latest year)

Indicator	CAGR 3Y	CAGR 5Y	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Total income (before exceptional items)	12.9%	30.1%	850^†	972^†	897^†	591^†	259^†	228^†	405^†	411^†	430^†	—
Operating revenue	13.1%	29.6%	828	971	885	572	251^†	227^†	403^†	408^†	429^†	248^†
Other income	—	—	22^†	1^†	12^†	18^†	9^†	1^†	2^†	3^†	2^†	—
Operating expenses	—	—	779^†	875^†	811^†	518^†	252^†	232^†	368^†	366^†	370^†	201^†
Operating profit	-3.4%	—	49^†	96^†	74^†	54^†	-2^†	-5^†	35^†	42^†	59^†	47^†
Operating profit margin	—	—	5.9%^†	9.9%^†	8.4%^†	9.5%^†	-0.7%^†	-2.1%^†	8.8%^†	10.2%^†	13.7%^†	18.8%^†
Depreciation	—	—	15^†	13^†	12^†	9^†	9^†	6^†	5^†	5^†	4^†	4^†
Interest	—	—	10^†	5^†	7^†	9^†	9^†	12^†	9^†	8^†	9^†	11^†
Exceptional items, gain / (loss)	—	—	-12^†	0^†	0^†	0^†	0^†	0^†	0^†	0^†	0^†	0^†
Profit before tax	-3.1%	—	34	80	67	38	-11^†	-21^†	24^†	32^†	47^†	23^†
Tax	—	—	10^†	22^†	20^†	11^†	—	-3^†	7^†	12^†	22^†	10^†
Net profit	-3.9%	—	24	58	47	27	-11^†	-18^†	17^†	20^†	25^†	14^†
EPS	-33.0%	—	1.15^†	2.92^†	6.12^†	3.83^†	-1.66^†	-5.72^†	5.25^†	—	—	—

^† Derived: the sum of that fiscal year's four quarterly filings (a real annual filing is used wherever one exists). Checked against filed annual figures, the sum lands within 0.5% for about 94% of company-years.

Annual ratios (standalone)

Ratio	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Operating margin	5.9%^†	9.9%^†	8.4%^†	9.5%^†	-0.7%^†	-2.1%^†	8.8%^†	10.2%^†	13.7%^†	18.8%^†
EBIT margin	5.3%^†	8.7%^†	8.4%^†	8.1%^†	-0.7%^†	-4.0%^†	8.0%^†	9.8%^†	13.1%^†	13.9%^†
PBT margin	4.1%	8.2%	7.6%	6.6%	-4.4%^†	-9.2%^†	5.9%^†	7.8%^†	11.1%^†	9.5%^†
Net margin	2.9%	5.9%	5.3%	4.7%	-4.4%^†	-8.0%^†	4.2%^†	4.9%^†	5.9%^†	5.6%^†
Interest coverage	4.46x^†	18.10x^†	10.31x^†	5.40x^†	-0.19x^†	-0.77x^†	3.76x^†	5.07x^†	6.40x^†	3.11x^†
Dividend payout	—	—	—	—	—	—	—	—	—	—
Earnings retention	—	—	—	—	—	—	—	—	—	—
Current ratio	1.05x	1.65x	—	—	—	—	—	—	—	—
Quick ratio	0.63x	1.23x	—	—	—	—	—	—	—	—
Debt to equity	0.13x	0.07x	—	—	—	—	—	—	—	—
Return on equity	3.4%	8.8%	—	—	—	—	—	—	—	—
Return on assets	2.3%	6.0%	—	—	—	—	—	—	—	—
Return on capital employed	5.9%^†	12.0%^†	—	—	—	—	—	—	—	—
Asset turnover	0.79x	1.01x	—	—	—	—	—	—	—	—

Margins and asset turnover use operating revenue (interest earned for banks, excluding other income), not total income. Liquidity, leverage and return ratios need a filed standalone balance sheet, which exists only for recent years; returns use year-end equity/assets. Dividend payout is shown only for companies with a dividend record. † = built from a summed fiscal year.

Revenue Mix

Data unavailable.

Cash Flow

Year ended	Operating (₹ Cr)	Investing (₹ Cr)	Financing (₹ Cr)	Capex (₹ Cr)	Free Cash Flow (₹ Cr)
March 31, 2026	143	-207	56	28	115
March 31, 2025	4	-52	54	34	-30
March 31, 2024	68	-56	-12	14	54
March 31, 2023	29	-94	65	46	-16
March 31, 2022	2	-0	-3	1	1

Balance Sheet (standalone)

Year ended	Total Assets (₹ Cr)	Total Equity (₹ Cr)	Reserves (₹ Cr)	Borrowings, Current (₹ Cr)	Borrowings, Non-current (₹ Cr)	Current Assets (₹ Cr)	Current Liabilities (₹ Cr)	Cash & Equivalents (₹ Cr)	Net Block (₹ Cr)	Inventory (₹ Cr)
March 31, 2026	1,050	705	664	85	7	323	307	5	258	131
March 31, 2025	961	659	618	39	5	426	258	13	233	108
March 31, 2024	—	—	—	—	—	—	—	—	—	—
March 31, 2023	—	—	—	—	—	—	—	—	—	—
March 31, 2022	—	—	—	—	—	—	—	—	—	—

Financial charts

Trend charts drawn from the standalone income-statement and ratio tables above (oldest year on the left); a gap means that period has no figure. Annual years marked † in the tables are derived from four quarters.