Nifty
Sensex
:
:
25725.40
83450.96
42.65 (0.17%)
173.81 (0.21%)

Breweries & Distilleries

Rating :
36/99

BSE: 543711 | NSE: SULA

180.12
17-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  177.01
  •  181.54
  •  175.69
  •  176.32
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  246462
  •  44054597.64
  •  335.9
  •  175.31

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,517.94
  • 49.53
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,864.88
  • 2.00%
  • 2.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 24.35%
  • 4.20%
  • 44.56%
  • FII
  • DII
  • Others
  • 1.65%
  • 17.74%
  • 7.50%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.59
  • 8.46
  • 3.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.56
  • 19.59
  • -1.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.18
  • 94.53
  • -5.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 43.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 22.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
195.68
216.64
-9.68%
139.66
141.21
-1.10%
118.29
128.44
-7.90%
133.09
131.70
1.06%
Expenses
163.73
163.59
0.09%
114.20
107.61
6.12%
99.99
94.48
5.83%
104.63
102.24
2.34%
EBITDA
31.95
53.05
-39.77%
25.46
33.60
-24.23%
18.30
33.96
-46.11%
28.46
29.46
-3.39%
EBIDTM
16.33%
24.49%
18.23%
23.79%
15.47%
26.44%
21.38%
22.37%
Other Income
0.91
0.90
1.11%
0.83
0.76
9.21%
0.98
1.26
-22.22%
1.01
3.85
-73.77%
Interest
8.19
7.81
4.87%
8.55
7.59
12.65%
7.51
7.10
5.77%
7.17
6.24
14.90%
Depreciation
10.41
8.93
16.57%
9.47
8.69
8.98%
9.21
8.63
6.72%
8.74
8.35
4.67%
PBT
12.56
37.21
-66.25%
8.27
18.08
-54.26%
2.56
19.49
-86.87%
13.56
18.72
-27.56%
Tax
3.46
9.15
-62.19%
2.25
3.60
-37.50%
0.62
4.86
-87.24%
0.53
5.17
-89.75%
PAT
9.10
28.06
-67.57%
6.02
14.48
-58.43%
1.94
14.63
-86.74%
13.03
13.55
-3.84%
PATM
4.65%
12.95%
4.31%
10.25%
1.64%
11.39%
9.79%
10.29%
EPS
1.08
3.32
-67.47%
0.71
1.72
-58.72%
0.23
1.73
-86.71%
1.54
1.61
-4.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
586.72
579.15
567.73
516.50
424.41
385.94
485.24
500.17
379.10
321.94
336.26
Net Sales Growth
-5.06%
2.01%
9.92%
21.70%
9.97%
-20.46%
-2.98%
31.94%
17.75%
-4.26%
 
Cost Of Goods Sold
154.39
89.92
78.14
84.20
77.48
130.15
187.17
170.37
113.41
134.68
109.36
Gross Profit
432.33
489.23
489.59
432.30
346.93
255.79
298.07
329.80
265.69
187.27
226.90
GP Margin
73.69%
84.47%
86.24%
83.70%
81.74%
66.28%
61.43%
65.94%
70.08%
58.17%
67.48%
Total Expenditure
482.55
430.08
391.88
359.03
311.13
325.00
436.32
431.56
326.10
281.36
286.34
Power & Fuel Cost
-
11.25
10.22
9.07
7.61
5.24
4.95
5.20
4.32
4.08
3.85
% Of Sales
-
1.94%
1.80%
1.76%
1.79%
1.36%
1.02%
1.04%
1.14%
1.27%
1.14%
Employee Cost
-
93.13
86.35
77.46
65.34
55.50
62.00
61.47
58.90
50.16
44.50
% Of Sales
-
16.08%
15.21%
15.00%
15.40%
14.38%
12.78%
12.29%
15.54%
15.58%
13.23%
Manufacturing Exp.
-
72.51
81.72
70.83
57.83
40.14
51.17
53.47
43.59
12.19
10.18
% Of Sales
-
12.52%
14.39%
13.71%
13.63%
10.40%
10.55%
10.69%
11.50%
3.79%
3.03%
General & Admin Exp.
-
54.02
49.98
44.46
38.26
31.08
45.70
43.24
35.82
33.72
29.40
% Of Sales
-
9.33%
8.80%
8.61%
9.01%
8.05%
9.42%
8.65%
9.45%
10.47%
8.74%
Selling & Distn. Exp.
-
102.42
78.22
65.19
53.60
54.70
65.50
47.98
33.77
42.97
85.75
% Of Sales
-
17.68%
13.78%
12.62%
12.63%
14.17%
13.50%
9.59%
8.91%
13.35%
25.50%
Miscellaneous Exp.
-
6.83
7.25
7.82
11.01
8.19
19.83
49.83
36.28
3.56
85.75
% Of Sales
-
1.18%
1.28%
1.51%
2.59%
2.12%
4.09%
9.96%
9.57%
1.11%
0.98%
EBITDA
104.17
149.07
175.85
157.47
113.28
60.94
48.92
68.61
53.00
40.58
49.92
EBITDA Margin
17.75%
25.74%
30.97%
30.49%
26.69%
15.79%
10.08%
13.72%
13.98%
12.60%
14.85%
Other Income
3.73
3.93
7.72
3.49
2.78
3.57
1.58
1.66
1.61
0.93
1.26
Interest
31.42
29.67
26.16
21.08
22.92
33.39
32.89
24.51
16.83
11.98
7.17
Depreciation
37.83
34.99
31.63
25.89
23.61
25.70
35.00
19.74
15.29
12.46
10.15
PBT
36.95
88.34
125.78
113.99
69.54
5.43
-17.39
26.02
22.49
17.07
33.87
Tax
6.86
18.14
32.47
29.94
17.40
0.38
-3.89
18.84
10.13
8.30
13.52
Tax Rate
18.57%
20.53%
25.81%
26.27%
25.02%
11.91%
22.37%
72.41%
45.04%
48.62%
39.92%
PAT
30.09
70.20
93.31
84.05
52.14
2.52
-13.25
7.18
12.36
8.77
20.35
PAT before Minority Interest
30.09
70.20
93.31
84.05
52.14
2.81
-13.51
7.18
12.36
8.77
20.35
Minority Interest
0.00
0.00
0.00
0.00
0.00
-0.29
0.26
0.00
0.00
0.00
0.00
PAT Margin
5.13%
12.12%
16.44%
16.27%
12.29%
0.65%
-2.73%
1.44%
3.26%
2.72%
6.05%
PAT Growth
-57.45%
-24.77%
11.02%
61.20%
1,969.05%
-
-
-41.91%
40.94%
-56.90%
 
EPS
3.57
8.32
11.06
9.96
6.18
0.30
-1.57
0.85
1.46
1.04
2.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
586.27
550.00
532.04
395.26
304.74
300.15
322.66
317.02
307.68
265.67
Share Capital
16.88
16.88
16.85
15.72
15.08
15.04
15.01
14.73
14.69
14.69
Total Reserves
564.74
531.93
514.61
376.96
288.35
284.01
306.60
300.88
291.55
249.92
Non-Current Liabilities
192.33
91.21
78.23
73.16
95.06
124.66
87.81
47.25
40.23
17.06
Secured Loans
67.66
51.80
54.28
48.03
58.89
78.28
58.42
23.61
18.36
0.00
Unsecured Loans
0.00
0.00
0.00
0.04
0.23
0.55
1.03
1.46
1.46
2.11
Long Term Provisions
89.22
2.15
0.00
1.99
9.96
9.21
8.84
5.67
4.83
4.42
Current Liabilities
380.94
385.14
328.75
290.14
338.21
419.49
358.40
307.21
265.16
197.78
Trade Payables
92.17
83.50
82.05
67.44
58.33
85.30
79.84
61.74
68.15
46.40
Other Current Liabilities
89.06
83.29
94.46
71.69
75.18
51.63
52.90
48.90
59.52
38.36
Short Term Borrowings
197.54
216.60
89.74
146.83
202.13
269.27
219.99
191.31
136.48
86.06
Short Term Provisions
2.17
1.75
62.50
4.18
2.57
13.28
5.67
5.26
1.01
26.97
Total Liabilities
1,159.54
1,026.35
939.02
758.56
738.01
846.70
771.53
671.48
613.07
480.51
Net Block
495.31
454.31
413.20
361.25
317.75
354.65
324.55
279.33
254.18
164.53
Gross Block
661.78
592.52
550.22
477.32
412.94
435.93
372.13
306.89
266.59
212.92
Accumulated Depreciation
166.47
138.21
137.02
116.07
95.18
81.28
47.58
27.56
12.41
48.39
Non Current Assets
615.90
524.08
456.71
388.02
344.66
377.12
380.95
317.63
289.05
182.78
Capital Work in Progress
5.52
4.82
1.91
0.98
0.11
0.12
1.76
1.22
1.20
0.19
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.02
Long Term Loans & Adv.
108.99
11.92
8.72
7.72
7.50
6.07
8.18
5.79
8.77
17.85
Other Non Current Assets
6.08
53.03
32.88
18.07
19.29
16.28
46.46
31.29
24.88
0.19
Current Assets
543.64
502.27
482.31
370.54
374.85
469.58
390.56
353.84
324.02
297.73
Current Investments
0.00
0.00
0.00
0.00
0.00
0.08
0.00
0.00
0.00
0.00
Inventories
216.07
197.84
178.86
162.26
143.93
171.34
157.21
132.07
142.17
112.47
Sundry Debtors
234.41
169.60
114.54
109.39
123.62
154.36
178.23
155.00
120.25
87.37
Cash & Bank
14.14
104.92
33.76
19.58
51.76
40.27
5.63
16.23
18.02
10.17
Other Current Assets
79.02
23.31
87.06
75.90
55.54
103.53
49.50
50.54
43.58
87.73
Short Term Loans & Adv.
8.71
6.60
68.09
3.40
6.15
36.46
17.12
28.50
30.35
56.40
Net Current Assets
162.70
117.13
153.56
80.40
36.64
50.09
32.17
46.63
58.86
99.95
Total Assets
1,159.54
1,026.35
939.02
758.56
719.51
846.70
771.51
671.47
613.07
480.51

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
58.38
121.19
89.91
87.44
119.54
PBT
88.34
125.78
113.99
69.54
3.19
Adjustment
63.89
49.77
46.16
50.27
61.12
Changes in Working Capital
-73.55
-19.92
-42.47
-15.70
48.08
Cash after chg. in Working capital
78.68
155.63
117.68
104.11
112.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.30
-34.44
-27.77
-16.67
7.16
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-74.81
-42.85
-74.38
-56.79
-21.70
Net Fixed Assets
-44.17
-21.55
-71.80
-45.17
Net Investments
-13.73
-0.23
-0.47
-5.99
Others
-16.91
-21.07
-2.11
-5.63
Cash from Financing Activity
-73.54
2.48
-9.36
-61.25
-94.48
Net Cash Inflow / Outflow
-89.97
80.82
6.17
-30.61
3.36
Opening Cash & Equivalents
97.19
16.37
10.20
40.79
37.47
Closing Cash & Equivalent
7.22
97.19
16.37
10.20
40.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
68.91
65.02
63.08
49.96
40.24
ROA
6.42%
9.50%
9.90%
6.91%
0.35%
ROE
12.42%
17.28%
18.19%
14.98%
0.93%
ROCE
13.62%
19.31%
20.04%
15.03%
5.74%
Fixed Asset Turnover
0.99
1.07
1.08
1.02
0.98
Receivable days
119.04
85.20
73.84
93.68
121.38
Inventory Days
121.96
112.95
112.48
123.11
137.66
Payable days
356.54
386.65
324.02
296.26
201.41
Cash Conversion Cycle
-115.54
-188.50
-137.70
-79.47
57.63
Total Debt/Equity
0.51
0.55
0.36
0.58
0.99
Interest Cover
3.98
5.81
6.41
4.03
1.10

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.