Nifty
Sensex
:
:
25549.00
83755.87
304.25 (1.21%)
1000.36 (1.21%)

Breweries & Distilleries

Rating :
40/99

BSE: 543711 | NSE: SULA

304.55
25-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  302.05
  •  305.9
  •  300.65
  •  299.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  237957
  •  72293592.25
  •  514
  •  243

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,570.75
  • 36.62
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,853.72
  • 1.18%
  • 4.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 24.66%
  • 3.28%
  • 38.70%
  • FII
  • DII
  • Others
  • 7.97%
  • 18.20%
  • 7.19%

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
  • -
  • -
  • 45.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
133.09
131.70
1.06%
216.64
217.54
-0.41%
141.21
142.83
-1.13%
128.44
116.59
10.16%
Expenses
104.63
102.24
2.34%
163.59
145.69
12.29%
107.61
98.63
9.10%
94.48
86.24
9.55%
EBITDA
28.46
29.46
-3.39%
53.05
71.85
-26.17%
33.60
44.20
-23.98%
33.96
30.35
11.89%
EBIDTM
21.38%
22.37%
24.49%
33.03%
23.79%
30.95%
26.44%
26.03%
Other Income
1.01
3.85
-73.77%
0.90
1.40
-35.71%
0.76
0.89
-14.61%
1.26
1.57
-19.75%
Interest
7.17
6.24
14.90%
7.81
8.09
-3.46%
7.59
6.52
16.41%
7.10
5.32
33.46%
Depreciation
8.74
8.35
4.67%
8.93
8.11
10.11%
8.69
7.61
14.19%
8.63
7.56
14.15%
PBT
13.56
18.72
-27.56%
37.21
57.05
-34.78%
18.08
30.96
-41.60%
19.49
19.04
2.36%
Tax
0.53
5.17
-89.75%
9.15
14.07
-34.97%
3.60
7.87
-54.26%
4.86
5.36
-9.33%
PAT
13.03
13.55
-3.84%
28.06
42.98
-34.71%
14.48
23.09
-37.29%
14.63
13.68
6.94%
PATM
9.79%
10.29%
12.95%
19.76%
10.25%
16.17%
11.39%
11.73%
EPS
1.54
1.61
-4.35%
3.32
5.09
-34.77%
1.72
2.74
-37.23%
1.73
1.62
6.79%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 15
Net Sales
-
579.15
567.73
516.50
424.41
385.94
379.32
336.26
273.31
Net Sales Growth
-
2.01%
9.92%
21.70%
9.97%
1.75%
12.81%
23.03%
 
Cost Of Goods Sold
-
89.92
78.14
84.20
77.48
130.15
134.68
109.36
87.62
Gross Profit
-
489.23
489.59
432.30
346.93
255.79
244.64
226.90
185.69
GP Margin
-
84.47%
86.24%
83.70%
81.74%
66.28%
64.49%
67.48%
67.94%
Total Expenditure
-
430.08
391.88
359.03
311.13
325.00
338.73
286.34
233.56
Power & Fuel Cost
-
11.25
10.22
9.07
7.61
5.24
3.97
3.85
3.28
% Of Sales
-
1.94%
1.80%
1.76%
1.79%
1.36%
1.05%
1.14%
1.20%
Employee Cost
-
93.13
86.35
77.46
65.34
55.50
51.89
44.50
35.87
% Of Sales
-
16.08%
15.21%
15.00%
15.40%
14.38%
13.68%
13.23%
13.12%
Manufacturing Exp.
-
72.51
81.72
70.83
57.83
40.14
13.46
10.18
9.84
% Of Sales
-
12.52%
14.39%
13.71%
13.63%
10.40%
3.55%
3.03%
3.60%
General & Admin Exp.
-
54.02
49.98
44.46
38.26
31.08
29.95
29.40
23.43
% Of Sales
-
9.33%
8.80%
8.61%
9.01%
8.05%
7.90%
8.74%
8.57%
Selling & Distn. Exp.
-
102.42
78.22
65.19
53.60
54.70
102.62
85.75
71.65
% Of Sales
-
17.68%
13.78%
12.62%
12.63%
14.17%
27.05%
25.50%
26.22%
Miscellaneous Exp.
-
6.83
7.25
7.82
11.01
8.19
2.17
3.29
1.87
% Of Sales
-
1.18%
1.28%
1.51%
2.59%
2.12%
0.57%
0.98%
0.68%
EBITDA
-
149.07
175.85
157.47
113.28
60.94
40.59
49.92
39.75
EBITDA Margin
-
25.74%
30.97%
30.49%
26.69%
15.79%
10.70%
14.85%
14.54%
Other Income
-
3.93
7.72
3.49
2.78
3.57
0.66
1.26
2.16
Interest
-
29.67
26.16
21.08
22.92
33.39
11.72
7.17
3.35
Depreciation
-
34.99
31.63
25.89
23.61
25.70
12.41
10.15
8.93
PBT
-
88.34
125.78
113.99
69.54
5.43
17.12
33.87
29.63
Tax
-
18.14
32.47
29.94
17.40
0.38
8.27
13.52
11.04
Tax Rate
-
20.53%
25.81%
26.27%
25.02%
11.91%
48.31%
39.92%
37.26%
PAT
-
70.20
93.31
84.05
52.14
2.52
8.85
20.35
18.58
PAT before Minority Interest
-
70.20
93.31
84.05
52.14
2.81
8.85
20.35
18.58
Minority Interest
-
0.00
0.00
0.00
0.00
-0.29
0.00
0.00
0.00
PAT Margin
-
12.12%
16.44%
16.27%
12.29%
0.65%
2.33%
6.05%
6.80%
PAT Growth
-
-24.77%
11.02%
61.20%
1,969.05%
-71.53%
-56.51%
9.53%
 
EPS
-
8.32
11.06
9.96
6.18
0.30
1.05
2.41
2.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
586.27
550.00
532.04
395.26
304.74
Share Capital
16.88
16.88
16.85
15.72
15.08
Total Reserves
564.74
531.93
514.61
376.96
288.35
Non-Current Liabilities
192.33
91.21
78.23
73.16
95.06
Secured Loans
67.66
51.80
54.28
48.03
58.89
Unsecured Loans
0.00
0.00
0.00
0.04
0.23
Long Term Provisions
89.22
2.15
0.00
1.99
9.96
Current Liabilities
380.94
385.14
328.75
290.14
351.80
Trade Payables
92.17
83.50
82.05
67.44
58.33
Other Current Liabilities
89.06
83.29
94.46
71.69
48.76
Short Term Borrowings
197.54
216.60
89.74
146.83
242.14
Short Term Provisions
2.17
1.75
62.50
4.18
2.57
Total Liabilities
1,159.54
1,026.35
939.02
758.56
751.60
Net Block
495.31
454.31
413.20
361.25
317.75
Gross Block
661.78
592.52
550.22
477.32
412.94
Accumulated Depreciation
166.47
138.21
137.02
116.07
95.18
Non Current Assets
615.90
524.08
456.71
388.02
344.66
Capital Work in Progress
5.52
4.82
1.91
0.98
0.11
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
108.99
11.92
8.72
7.72
7.50
Other Non Current Assets
6.08
53.03
32.88
18.07
19.29
Current Assets
543.64
502.27
482.31
370.54
406.94
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
216.07
197.84
178.86
162.26
143.93
Sundry Debtors
234.41
169.60
114.54
109.39
123.62
Cash & Bank
14.14
104.92
33.76
19.58
51.76
Other Current Assets
79.02
23.31
87.06
75.90
87.63
Short Term Loans & Adv.
8.71
6.60
68.09
3.40
6.15
Net Current Assets
162.70
117.13
153.56
80.40
55.14
Total Assets
1,159.54
1,026.35
939.02
758.56
751.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
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
-72.30
-44.67
Net Investments
-13.73
-0.23
-0.47
-5.99
Others
-16.91
-21.07
-1.61
-6.13
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

Standalone /

Consolidated
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

News Update:


  • Sula Vineyards gets nod to make investment in wholly owned subsidiary
    9th May 2025, 12:07 PM

    The company will invest up to an amount not exceeding Rs 15 crore in Artisan Spirits

    Read More
  • Sula Vineyards reports marginal revenue growth in Q4FY25
    12th Apr 2025, 11:44 AM

    The company’s Own Brands sales declined 2.9% to Rs 109.6 crore in Q4FY25 as compared to Rs 112.9 crore in Q4FY24

    Read More

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.