Nifty
Sensex
:
:
24270.85
77763.91
95.15 (0.39%)
261.79 (0.34%)

Breweries & Distilleries

Rating :
28/99

BSE: 543711 | NSE: SULA

154.86
03-Jul-2026
  • Open
  • High
  • Low
  • Previous Close
  •  154.8
  •  156.2
  •  154
  •  154.79
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  205131
  •  31750491.4
  •  308.3
  •  138.6

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,307.67
  • 50.98
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,592.37
  • 1.29%
  • 2.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 24.55%
  • 4.57%
  • 45.30%
  • FII
  • DII
  • Others
  • 1.11%
  • 17.27%
  • 7.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.61
  • 5.54
  • -0.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.81
  • -1.80
  • -10.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.33
  • -13.23
  • -34.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 43.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 21.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
142.56
133.09
7.12%
195.68
216.64
-9.68%
139.66
141.21
-1.10%
118.29
128.44
-7.90%
Expenses
114.83
104.63
9.75%
163.73
163.59
0.09%
114.20
107.61
6.12%
99.99
94.48
5.83%
EBITDA
27.73
28.46
-2.57%
31.95
53.05
-39.77%
25.46
33.60
-24.23%
18.30
33.96
-46.11%
EBIDTM
19.45%
21.38%
16.33%
24.49%
18.23%
23.79%
15.47%
26.44%
Other Income
1.61
1.01
59.41%
0.91
0.90
1.11%
0.83
0.76
9.21%
0.98
1.26
-22.22%
Interest
7.14
7.17
-0.42%
8.19
7.81
4.87%
8.55
7.59
12.65%
7.51
7.10
5.77%
Depreciation
10.08
8.74
15.33%
10.41
8.93
16.57%
9.47
8.69
8.98%
9.21
8.63
6.72%
PBT
12.00
13.56
-11.50%
12.56
37.21
-66.25%
8.27
18.08
-54.26%
2.56
19.49
-86.87%
Tax
3.41
0.53
543.40%
3.46
9.15
-62.19%
2.25
3.60
-37.50%
0.62
4.86
-87.24%
PAT
8.59
13.03
-34.08%
9.10
28.06
-67.57%
6.02
14.48
-58.43%
1.94
14.63
-86.74%
PATM
6.03%
9.79%
4.65%
12.95%
4.31%
10.25%
1.64%
11.39%
EPS
1.02
1.54
-33.77%
1.08
3.32
-67.47%
0.71
1.72
-58.72%
0.23
1.73
-86.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
-
555.87
579.15
567.73
516.50
424.41
385.94
485.24
500.17
379.10
321.94
Net Sales Growth
-
-4.02%
2.01%
9.92%
21.70%
9.97%
-20.46%
-2.98%
31.94%
17.75%
 
Cost Of Goods Sold
-
120.48
89.92
78.14
84.20
77.48
130.15
187.17
170.37
113.41
134.68
Gross Profit
-
435.39
489.23
489.59
432.30
346.93
255.79
298.07
329.80
265.69
187.27
GP Margin
-
78.33%
84.47%
86.24%
83.70%
81.74%
66.28%
61.43%
65.94%
70.08%
58.17%
Total Expenditure
-
452.43
430.08
391.88
359.03
311.13
325.00
436.32
431.56
326.10
281.36
Power & Fuel Cost
-
11.17
11.25
10.22
9.07
7.61
5.24
4.95
5.20
4.32
4.08
% Of Sales
-
2.01%
1.94%
1.80%
1.76%
1.79%
1.36%
1.02%
1.04%
1.14%
1.27%
Employee Cost
-
90.90
93.13
86.35
77.46
65.34
55.50
62.00
61.47
58.90
50.16
% Of Sales
-
16.35%
16.08%
15.21%
15.00%
15.40%
14.38%
12.78%
12.29%
15.54%
15.58%
Manufacturing Exp.
-
68.30
72.51
81.72
70.83
57.83
40.14
51.17
53.47
43.59
12.19
% Of Sales
-
12.29%
12.52%
14.39%
13.71%
13.63%
10.40%
10.55%
10.69%
11.50%
3.79%
General & Admin Exp.
-
57.88
54.02
49.98
44.46
38.26
31.08
45.70
43.24
35.82
33.72
% Of Sales
-
10.41%
9.33%
8.80%
8.61%
9.01%
8.05%
9.42%
8.65%
9.45%
10.47%
Selling & Distn. Exp.
-
97.00
102.42
78.22
65.19
53.60
54.70
65.50
47.98
33.77
42.97
% Of Sales
-
17.45%
17.68%
13.78%
12.62%
12.63%
14.17%
13.50%
9.59%
8.91%
13.35%
Miscellaneous Exp.
-
6.70
6.83
7.25
7.82
11.01
8.19
19.83
49.83
36.28
42.97
% Of Sales
-
1.21%
1.18%
1.28%
1.51%
2.59%
2.12%
4.09%
9.96%
9.57%
1.11%
EBITDA
-
103.44
149.07
175.85
157.47
113.28
60.94
48.92
68.61
53.00
40.58
EBITDA Margin
-
18.61%
25.74%
30.97%
30.49%
26.69%
15.79%
10.08%
13.72%
13.98%
12.60%
Other Income
-
4.33
3.93
7.72
3.49
2.78
3.57
1.58
1.66
1.61
0.93
Interest
-
31.39
29.67
26.16
21.08
22.92
33.39
32.89
24.51
16.83
11.98
Depreciation
-
39.17
34.99
31.63
25.89
23.61
25.70
35.00
19.74
15.29
12.46
PBT
-
37.21
88.34
125.78
113.99
69.54
5.43
-17.39
26.02
22.49
17.07
Tax
-
9.74
18.14
32.47
29.94
17.40
0.38
-3.89
18.84
10.13
8.30
Tax Rate
-
27.52%
20.53%
25.81%
26.27%
25.02%
11.91%
22.37%
72.41%
45.04%
48.62%
PAT
-
25.65
70.20
93.31
84.05
52.14
2.52
-13.25
7.18
12.36
8.77
PAT before Minority Interest
-
25.65
70.20
93.31
84.05
52.14
2.81
-13.51
7.18
12.36
8.77
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
-0.29
0.26
0.00
0.00
0.00
PAT Margin
-
4.61%
12.12%
16.44%
16.27%
12.29%
0.65%
-2.73%
1.44%
3.26%
2.72%
PAT Growth
-
-63.46%
-24.77%
11.02%
61.20%
1,969.05%
-
-
-41.91%
40.94%
 
EPS
-
3.04
8.32
11.06
9.96
6.18
0.30
-1.57
0.85
1.46
1.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
587.40
586.27
550.00
532.04
395.26
304.74
300.15
322.66
317.02
307.68
Share Capital
16.89
16.88
16.88
16.85
15.72
15.08
15.04
15.01
14.73
14.69
Total Reserves
563.74
564.74
531.93
514.61
376.96
288.35
284.01
306.60
300.88
291.55
Non-Current Liabilities
223.23
192.61
91.21
78.23
73.16
95.06
124.66
87.81
47.25
40.23
Secured Loans
56.63
67.66
51.80
54.28
48.03
58.89
78.28
58.42
23.61
18.36
Unsecured Loans
0.00
0.00
0.00
0.00
0.04
0.23
0.55
1.03
1.46
1.46
Long Term Provisions
108.46
89.22
2.15
0.00
1.99
9.96
9.21
8.84
5.67
4.83
Current Liabilities
383.03
380.66
385.14
328.75
290.14
338.21
419.49
358.40
307.21
265.16
Trade Payables
95.70
92.17
83.50
82.05
67.44
58.33
85.30
79.84
61.74
68.15
Other Current Liabilities
87.70
88.78
83.29
94.46
71.69
75.18
51.63
52.90
48.90
59.52
Short Term Borrowings
198.07
197.54
216.60
89.74
146.83
202.13
269.27
219.99
191.31
136.48
Short Term Provisions
1.56
2.17
1.75
62.50
4.18
2.57
13.28
5.67
5.26
1.01
Total Liabilities
1,193.66
1,159.54
1,026.35
939.02
758.56
738.01
846.70
771.53
671.48
613.07
Net Block
512.05
495.31
454.31
413.20
361.25
317.75
354.65
324.55
279.33
254.18
Gross Block
712.10
661.78
592.52
550.22
477.32
412.94
435.93
372.13
306.89
266.59
Accumulated Depreciation
198.23
166.47
138.21
137.02
116.07
95.18
81.28
47.58
27.56
12.41
Non Current Assets
646.76
617.63
524.08
456.71
388.02
344.66
377.12
380.95
317.63
289.05
Capital Work in Progress
0.85
5.52
4.82
1.91
0.98
0.11
0.12
1.76
1.22
1.20
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
Long Term Loans & Adv.
125.32
110.72
11.92
8.72
7.72
7.50
6.07
8.18
5.79
8.77
Other Non Current Assets
8.54
6.08
53.03
32.88
18.07
19.29
16.28
46.46
31.29
24.88
Current Assets
546.90
541.91
502.27
482.31
370.54
374.85
469.58
390.56
353.84
324.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.08
0.00
0.00
0.00
Inventories
200.91
216.07
197.84
178.86
162.26
143.93
171.34
157.21
132.07
142.17
Sundry Debtors
237.19
234.41
169.60
114.54
109.39
123.62
154.36
178.23
155.00
120.25
Cash & Bank
9.37
8.37
104.92
33.76
19.58
51.76
40.27
5.63
16.23
18.02
Other Current Assets
99.43
70.31
23.31
87.06
79.30
55.54
103.53
49.50
50.54
43.58
Short Term Loans & Adv.
15.75
12.75
6.60
68.09
3.40
6.15
36.46
17.12
28.50
30.35
Net Current Assets
163.87
161.25
117.13
153.56
80.40
36.64
50.09
32.17
46.63
58.86
Total Assets
1,193.66
1,159.54
1,026.35
939.02
758.56
719.51
846.70
771.51
671.47
613.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
100.75
58.38
121.19
89.91
87.44
119.54
PBT
35.39
88.34
125.78
113.99
69.54
3.19
Adjustment
70.20
63.89
49.77
46.16
50.27
61.12
Changes in Working Capital
1.31
-73.55
-19.92
-42.47
-15.70
48.08
Cash after chg. in Working capital
106.90
78.68
155.63
117.68
104.11
112.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.15
-20.30
-34.44
-27.77
-16.67
7.16
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-33.33
-74.81
-42.85
-74.38
-56.79
-21.70
Net Fixed Assets
-10.20
-44.17
-21.55
-71.80
-45.17
Net Investments
-5.24
-13.73
-0.23
-0.47
-5.99
Others
-17.89
-16.91
-21.07
-2.11
-5.63
Cash from Financing Activity
-67.45
-73.54
2.48
-9.36
-61.25
-94.48
Net Cash Inflow / Outflow
-0.03
-89.97
80.82
6.17
-30.61
3.36
Opening Cash & Equivalents
7.22
97.19
16.37
10.20
40.79
37.47
Closing Cash & Equivalent
7.19
7.22
97.19
16.37
10.20
40.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
68.75
68.91
65.02
63.08
49.96
40.24
ROA
2.18%
6.42%
9.50%
9.90%
6.91%
0.35%
ROE
4.41%
12.42%
17.28%
18.19%
14.98%
0.93%
ROCE
7.57%
13.62%
19.31%
20.04%
15.03%
5.74%
Fixed Asset Turnover
0.87
0.99
1.07
1.08
1.02
0.98
Receivable days
144.36
119.04
85.20
73.84
93.68
121.38
Inventory Days
127.64
121.96
112.95
112.48
123.11
137.66
Payable days
284.58
356.54
386.65
324.02
296.26
201.41
Cash Conversion Cycle
-12.58
-115.54
-188.50
-137.70
-79.47
57.63
Total Debt/Equity
0.51
0.51
0.55
0.36
0.58
0.99
Interest Cover
2.13
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.