Som Distil Brew Peer Comparison

NSE: SDBL | BSE: 507514

₹72.22

₹-1.16 (-1.58%)

As on 31-Aug-2026 14:59IST

Market cap

₹1,496 Cr

Revenue (TTM)

₹2,026 Cr

P/E Ratio

P/B Ratio

1.9

Div. Yield

0 %

Edit

	Som Distil Brew	Northern Spirits	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro
Market cap (₹ Cr)	1,496	209	17,019	14,199	6,357
Revenue (₹ Cr)	2,026	2,374	7,604	6,711	1,177
Net Profit (₹ Cr)	-30.14	29.02	209.71	-36.56	140.24
Net Margin (%)	-1.48	1.22	2.75	-0.54	11.82
RoE (%)	-2.76	20.28	13.86	9.01	16.47
Price to Earnings	--	7.21	77.02	--	45.23
Price-To-Book	1.92	1.32	9.99	4.71	6.89

Income Statement (₹ Cr)

	Som Distil Brew	Northern Spirits	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro
Operating Revenue	2,026.31	2,373.64	7,604.13	6,711.15	1,176.57
Total Income	2,032.00	2,375.66	7,627.67	6,737.51	1,186.75
Total Expenditure	1,996.00	2,320.84	7,058.41	6,217.45	937.38
EBITDA	30.31	52.80	545.72	493.70	239.19
Depreciation	33.15	0.60	86.40	117.92	28.12
EBIT	-2.84	52.21	459.32	375.78	211.07
Interest	24.57	15.56	136.64	176.61	27.74
Other Income	5.69	2.02	23.54	26.36	10.19
Exceptional Items	-11.87	0.00	-2.85	-262.09	0.04
Profit before Tax	-33.59	38.67	343.37	-36.56	193.55
Provision for Tax	-3.45	9.64	133.66	0.00	53.32
Profit after Tax	-30.14	29.02	209.71	-36.56	140.24

	Som Distil Brew	Northern Spirits	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro
Shareholder's Funds	778.57	149.17	1,662.67	2,981.71	901.03
Minority Interest	-1.56	0.00	11.28	0.00	0.00
Non-Current Liabilities	144.82	0.82	287.53	2,300.95	184.21
Current Liabilities	501.13	231.30	2,180.44	877.42	553.95
Total Liabilities	1,343.35	294.84	3,672.35	1,212.83	1,161.28

	Som Distil Brew	Northern Spirits	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro
Non-Current Assets	891.41	11.59	900.07	3,858.88	723.28
Current Assets	511.35	369.69	2,930.61	2,190.43	901.68
Total Assets	1,343.35	294.84	3,672.35	1,212.83	1,161.28
Total Debt*	170.92	171.29	897.82	42.43	308.17
Net Current Assets	10.23	138.39	750.17	1,313.02	347.73
Contingent Liabilities	37.57	--	844.86	101.84	--

	Som Distil Brew	Northern Spirits	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro
Cash From Operating Activities	42.22	-6.74	-678.42	178.42	-27.07
Cash Flow from Investing Activities	-100.90	-1.28	-182.37	-76.93	-269.55
Cash from Financing Activities	65.25	16.95	921.59	-94.41	291.75
Net Cash Inflow / Outflow	6.57	8.93	60.80	7.09	-4.86

	Som Distil Brew	Northern Spirits	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro
ROCE (%)	18.52	17.69	21.31	28.50	22.68
ROE (%)	-2.76	20.28	13.86	9.01	16.47
ROA (%)	-2.15	8.59	5.46	-0.99	10.08
EBIT Margin (%)	-0.14	2.20	6.04	5.60	17.94
Net Margin (%)	-1.48	1.22	2.75	-0.54	11.82
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Som Distil Brew	Northern Spirits	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro
Revenue Growth (%)	-25.02	17.73	-5.92	101.16	29.74
EBIT Growth (%)	-101.85	4.45	12.69	39.62	21.85
Net Profit Growth (%)	-128.44	19.54	-12.43	-113.14	30.75
EPS Growth (%)	-121.07	19.54	-7.08	-34.17	25.07
Book Value Growth (%)	41.07	22.60	279.15	35.09	99.76

	Som Distil Brew	Northern Spirits	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro
Price / Earnings	-68.58	7.05	76.32	60.04	45.73
Price / Book Value	1.95	1.29	10.00	4.66	6.97
Dividend Yield (%)	0.00	0.27	0.89	0.18	0.00
EV/EBITDA	55.14	6.63	33.01	28.31	27.96
Market Cap (₹ Cr)	2,531.57	240.88	8,564.58	4,597.90	5,328.78

	Som Distil Brew	Northern Spirits	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro
Debt to Equity	0.04	0.00	0.16	0.68	0.16
Short term debt to equity ratio	0.16	1.36	0.50	--	0.22
Current Ratio	1.02	1.60	1.34	2.50	1.63
Quick Ratio	0.66	1.06	1.00	2.04	0.89
Interest Coverage	-0.37	3.49	3.51	0.79	7.98

	Som Distil Brew	Northern Spirits	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro
Debtors to sales (%)	8.64	7.89	23.69	18.95	20.64
Asset Turnover	1.44	7.02	1.98	1.82	0.85
Receivable days	31.95	29.13	67.60	47.29	56.30
Inventory Days	23.96	13.44	22.43	15.18	102.81
Payable days	63.09	0.00	138.57	155.36	91.36
Cash Conversion Cycle	-7.19	42.57	-48.54	-92.89	67.75

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.