Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Breweries & Distilleries

Rating :
32/99  (View)

BSE: 507514 | NSE: SDBL

26.05
-0.30 (-1.14%)
24-Nov-2020 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  26.70
  •  26.75
  •  25.70
  •  26.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  86404
  •  22.51
  •  57.95
  •  22.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 171.24
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 371.12
  • 89.56%
  • 0.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 24.48%
  • 2.07%
  • 67.76%
  • FII
  • DII
  • Others
  • 0.08%
  • 0.00%
  • 5.61%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.32
  • 7.95
  • 9.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.04
  • 1.66
  • -5.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.20
  • 4.97
  • -15.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.15
  • 18.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.86
  • 1.53
  • 1.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.44
  • 11.45
  • 14.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
114
126
-10%
67
283
-76%
162
156
4%
141
130
9%
Expenses
113
118
-4%
82
254
-68%
164
149
10%
131
118
11%
EBITDA
1
7
-91%
-14
29
-
-2
6
-
10
12
-14%
EBIDTM
1%
6%
-21%
10%
-1%
4%
7%
9%
Other Income
0
1
-57%
0
0
19%
2
2
13%
1
0
56%
Interest
4
4
20%
5
4
19%
4
4
3%
4
3
19%
Depreciation
3
2
29%
3
3
13%
4
3
48%
3
2
15%
PBT
-7
2
-
-22
22
-
-8
2
-
4
6
-37%
Tax
0
0
-
2
8
-70%
-3
1
-
1
2
-43%
PAT
-7
3
-
-24
15
-
-5
1
-
3
4
-33%
PATM
-6%
2%
-36%
5%
-3%
1%
2%
3%
EPS
-2.03
0.77
-
-7.44
4.49
-
-1.53
0.31
-
0.89
1.35
-34%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
484
460
393
351
245
Net Sales Growth
-30%
17%
12%
43%
 
Cost Of Goods Sold
165
243
199
169
54
Gross Profit
319
217
194
182
191
GP Margin
66%
47%
49%
52%
78%
Total Expenditure
490
415
344
292
209
Power & Fuel Cost
-
16
14
11
7
% Of Sales
-
4%
4%
3%
3%
Employee Cost
-
17
13
7
7
% Of Sales
-
4%
3%
2%
3%
Manufacturing Exp.
-
19
14
11
81
% Of Sales
-
4%
4%
3%
33%
General & Admin Exp.
-
29
28
24
12
% Of Sales
-
6%
7%
7%
5%
Selling & Distn. Exp.
-
91
72
69
47
% Of Sales
-
20%
18%
20%
19%
Miscellaneous Exp.
-
1
4
1
1
% Of Sales
-
0%
1%
0%
1%
EBITDA
-6
44
49
59
36
EBITDA Margin
-1%
10%
12%
17%
15%
Other Income
3
4
3
2
3
Interest
17
15
12
9
11
Depreciation
13
12
9
4
4
PBT
-32
21
31
47
24
Tax
1
6
12
22
10
Tax Rate
-2%
28%
38%
47%
40%
PAT
-33
15
20
25
14
PAT before Minority Interest
-33
15
20
25
14
Minority Interest
0
0
0
0
0
PAT Margin
-7%
3%
5%
7%
6%
PAT Growth
-246%
-23%
-22%
78%
 
EPS
-10.10
4.65
6.04
7.76
4.35

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
320
311
161
141
Share Capital
32
32
28
28
Total Reserves
287
278
134
113
Non-Current Liabilities
156
112
85
56
Secured Loans
73
40
43
25
Unsecured Loans
71
56
28
16
Long Term Provisions
0
0
0
0
Current Liabilities
281
264
120
108
Trade Payables
87
64
29
22
Other Current Liabilities
139
131
73
51
Short Term Borrowings
54
53
5
20
Short Term Provisions
1
17
14
15
Total Liabilities
757
687
366
305
Net Block
272
207
78
68
Gross Block
340
263
126
113
Accumulated Depreciation
68
57
48
45
Non Current Assets
433
372
186
94
Capital Work in Progress
142
150
94
21
Non Current Investment
0
0
0
0
Long Term Loans & Adv.
19
16
14
6
Other Non Current Assets
0
0
0
0
Current Assets
324
312
181
211
Current Investments
0
0
0
0
Inventories
104
95
29
24
Sundry Debtors
130
119
70
49
Cash & Bank
22
25
26
31
Other Current Assets
68
11
14
6
Short Term Loans & Adv.
55
62
43
100
Net Current Assets
43
48
60
103
Total Assets
757
687
366
305

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
41
4
81
88
PBT
21
32
47
23
Adjustment
27
21
13
15
Changes in Working Capital
17
-39
43
51
Cash after chg. in Working capital
65
13
103
89
Interest Paid
0
0
0
0
Tax Paid
-24
-10
-22
-1
Other Direct Exp. Paid
0
0
0
0
Extra & Other Items
0
0
0
0
Cash From Investing Activity
-70
-197
-87
-81
Net Fixed Assets
-42
-102
-8
Net Investments
0
-25
-12
Others
-28
-71
-68
Cash from Financing Activity
26
192
0
5
Net Cash Inflow / Outflow
-3
-1
-6
12
Opening Cash & Equivalents
25
26
31
20
Closing Cash & Equivalent
22
25
26
31

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
49
47
59
51
ROA
2%
4%
8%
5%
ROE
5%
8%
17%
10%
ROCE
7%
12%
24%
16%
Fixed Asset Turnover
2.36
2.84
3.59
2.68
Receivable days
64
62
51
60
Inventory Days
51
41
22
28
Payable days
69
50
35
42
Cash Conversion Cycle
46
53
38
46
Total Debt/Equity
0.69
0.55
0.56
0.52
Interest Cover
2
4
6
3

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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