Som Distilleries & Breweries enterprise value

Share price at each year-end

Tap a line for its trend	Currentlast 12M	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023	FY22 and earlierAlpha Plus


1,432	—	—	—	—	FY22 and earlierEvery year the company has filed comes with Alpha Plus.
16.8	16.8	19.5	12.8	12.0
40.7	40.7	39.7	31.2	—
212	212	171	166	242
1,668	—	—	—	—
195	195	151	154	230
₹80.22	—	—	—	—

1,031	1,031	958	760	618
20.5%	20.5%	17.8%	21.9%	39.2%
0.13×	—	—	—	—

0.82×	—	—	—	—
55.02×	—	—	—	—
−587.51×	—	—	—	—
2,026	2,302	2,831	2,464	1,498
30.3	85.7	176	149	102
−2.8	52.4	150	128	85.1
—	211	42.2	97.5	14.3
−105	−105	−58.4	−8.6	−85.1
—	−117	−61.4	−12.1	−87.4
—	316	101	106	99.4

Open the chart

From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.

alphave

SDBL₹68.90

Som Distilleries & Breweries Limited

· FMCG & Retail

₹ CrorePeersASALCBR SULA GMBREW BCLIND IFBAGRO GLOBUSSPR RKDLMcap ₹1,432 Cr

HighlightsEnterprise Value Multiples Per ShareAnnuals · FY-end closes

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Current/LTM TTM · last close
Market Capitalization	—	—	—	—	1,432.4
- Cash, Equiv & ST Investments	12.0	12.8	19.5	16.8	16.8
+ Minority Interest	—	31.2	39.7	40.7	40.7
+ Total Debt	242.2	166.5	170.9	211.6	211.6
Enterprise Value	—	—	—	—	1,667.9
Net Debt (memo)	230.2	153.7	151.5	194.7	194.7
EV per Share	—	—	—	—	80.22

Total Capital	617.6	759.6	958.2	1,030.9	1,030.9
Total Debt/Total Capital	39.22	21.92	17.84	20.52	20.52
Total Debt/EV	—	—	—	—	0.13

EV/Sales	—	—	—	—	0.82
EV/EBITDA	—	—	—	—	55.02
EV/EBIT	—	—	—	—	-587.51
Reference Items — Trailing FY Values
Sales	1,498.0	2,464.3	2,830.7	2,301.7	2,026.3
EBITDA	102.1	149.5	176.2	85.7	30.3
EBIT	85.1	128.1	150.2	52.4	-2.8
Operating Cash Flow	14.3	97.5	42.2	210.9	—
Free Cash Flow	-85.1	-8.6	-58.4	-104.8	-104.8
FCFF (free cash flow to the firm)	-87.4	-12.1	-61.4	-116.7	—
Capital Expenditure	99.4	106.1	100.6	315.7	—

Market Cap/EV/multiples pair each (split/bonus-adjusted) FY-end close with the latest filed share count; Current column uses the last close. Market Capitalization is a market-level figure — identical across Consolidated/Standalone (the accounting rows below differ). No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.