alphaveSDBL₹71.05

Som Distilleries & Breweries Limited

Annual Quarterly₹ CrorePeersASALCBR SULA GMBREW BCLIND IFBAGRO GLOBUSSPR RKDLMcap ₹1,477 Cr

View

In ₹ Crore except Per Share 12 Months Ending	Q2 FY24 30/09/2023	Q3 FY24 31/12/2023	Q4 FY24 31/03/2024	Q1 FY25 30/06/2024	Q2 FY25 30/09/2024	Q3 FY25 31/12/2024	Q4 FY25 31/03/2025	Q1 FY26 30/06/2025	Q2 FY26 30/09/2025	Q3 FY26 31/12/2025	Q4 FY26 31/03/2026	Q1 FY27 30/06/2026
Revenue from Operations	466.1	500.8	738.7	1,012.7	573.3	562.0	682.8	884.5	476.4	482.5	458.2	609.2
Other Income	0.3	0.2	3.6	0.7	1.2	1.6	1.1	1.7	0.4	3.7	1.3	0.2
Total Income	466.4	501.0	742.4	1,013.4	574.5	563.5	683.8	886.2	476.8	486.2	459.6	609.4
Expenses
+ Cost of Materials Consumed	155.8	173.1	273.9	315.0	181.7	206.8	238.8	311.7	145.4	201.7	144.7	161.8
+ Changes in Inventories	4.1	-3.6	-18.0	26.2	-7.2	-14.7	-20.9	28.4	13.8	-39.4	5.1	31.0
+ Employee Benefit Expense	9.4	9.5	10.7	11.0	10.8	12.1	13.1	11.8	12.0	11.7	16.2	12.9
+ Finance Costs	2.6	2.7	3.5	2.7	3.0	1.9	3.4	4.9	4.9	7.5	7.6	4.5
+ Depreciation & Amortisation	5.6	5.6	5.9	6.1	6.2	6.8	6.9	8.7	8.2	8.2	8.3	8.5
+ Other Expenses	269.6	290.0	430.3	596.3	354.0	321.4	410.0	462.4	265.1	289.1	336.3	388.5
Total Expenses	447.1	477.2	706.2	957.3	548.5	534.4	651.3	827.9	449.3	478.8	518.3	607.3
EBITDA	27.2	31.8	41.9	64.2	34.0	36.3	41.8	70.4	40.1	19.4	-44.2	15.0
EBIT	21.6	26.2	36.0	58.1	27.8	29.5	34.8	61.6	31.9	11.2	-52.4	6.4
Profit
PBT before Exceptional Items	19.3	23.8	36.2	56.0	26.0	29.2	32.5	58.4	27.4	7.4	-58.7	2.1
+ Exceptional Items	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-11.9	0.0
Pretax Income	19.3	23.8	36.2	56.0	26.0	29.2	32.5	58.4	27.4	7.4	-70.6	2.1
+ Current Tax	4.5	5.8	0.0	15.1	7.3	7.6	8.7	16.3	7.9	1.9	-13.9	0.6
+ Deferred Tax	0.0	0.0	16.2	0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Tax Expense	4.5	5.8	16.2	15.5	7.3	7.6	8.7	16.3	7.9	1.9	-13.9	0.6
Net Income	14.9	18.0	20.0	40.5	18.7	21.5	23.7	42.1	19.5	5.5	-56.7	1.6
+ Net Income — Continuing Ops	14.9	18.0	20.0	40.5	18.7	21.5	23.7	42.1	19.5	5.5	-56.7	1.6
+ Other Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	-0.4	0.0	0.0	0.0	-0.3	0.0
Total Comprehensive Income	14.9	18.0	20.0	40.5	18.7	21.5	23.3	42.1	19.5	5.5	-57.0	1.6
Net Income to Common	0.0	—	—	37.6	16.4	19.2	0.0	0.0	19.0	4.6	-55.7	0.0
Minority Interest	0.0	—	—	2.9	2.3	2.3	0.0	0.0	0.5	0.9	-1.2	0.0
Per Share
Basic EPS	1.89	2.32	2.57	2.08	0.96	1.10	1.15	2.02	0.94	0.26	-2.75	0.08
Diluted EPS	1.87	2.18	2.57	2.07	0.95	1.10	1.15	2.03	0.94	0.26	-2.75	0.08
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	—	—	—	—	-0.4	0.0	—	—	-0.3	0.0
+ Items NOT to be Reclassified to P&L	—	—	0.0	—	—	—	-0.4	—	—	—	-0.3	—
Comprehensive Income — Owners of Parent	0.0	0.0	0.0	0.0	0.0	19.2	22.3	41.2	0.0	4.6	—	0.5
Comprehensive Income — Non-controlling Interests	0.0	0.0	0.0	0.0	0.0	2.3	1.0	0.9	0.0	0.9	—	1.1
Per Share — as-filed variants
Basic EPS — Continuing Operations	1.89	2.32	2.57	2.08	0.96	1.10	1.15	2.02	0.94	0.26	-2.75	0.08
Diluted EPS — Continuing Operations	1.87	2.18	2.57	2.07	0.95	1.10	1.15	2.03	0.94	0.26	-2.75	0.08
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	306.2	331.3	482.8	671.5	398.8	369.8	464.9	544.5	317.2	320.2	308.3	416.4
Gross Margin %	65.69	66.15	65.36	66.30	69.55	65.81	68.09	61.56	66.59	66.36	67.29	68.35
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	19.3	23.8	36.2	56.0	26.0	29.2	32.5	58.4	27.4	7.4	-58.7	2.1
− Exceptional Items (reconciliation)	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-11.9	0.0
Net Income Adj (tax-effected)	14.9	18.0	20.0	40.5	18.7	21.5	23.7	42.1	19.5	5.5	-47.2	1.6
EPS Adj	1.89	2.32	2.57	2.08	0.96	1.10	1.15	2.02	0.94	0.26	-2.29	0.08
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	5.00	5.00	5.00	2.00	2.00	2.00	2.00	2.00	2.00	2.00	2.00	2.00
Paid Up Equity Capital	38.8	38.8	39.0	19,49,884.3	39.0	39.6	41.2	41.6	41.6	41.6	41.6	41.6

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: Q1 FY27 · 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%.