Stock Report

Download full stock data and analysis for free Last Updated: 21-Oct-2026

Stock Rating

See the stock’s health at a glance, before it's too late.

Wealth Insight New Issue

This month’s issue could change how you invest, read now.

Recently Viewed

Som Distil Brew Peer Comparison

Stock Card factsheet watchlist-stock-modal share-fund-plan-icon

NSE: SDBL | BSE: 507514

₹72.92

up-down-arrow ₹-0.64 (-0.87%)

As on 21-Oct-2026 09:24IST

Market cap

info icon

₹1,529 Cr

Revenue (TTM)

info icon

₹2,026 Cr

P/E Ratio

info icon

--

P/B Ratio

info icon

2

Div. Yield

info icon

0 %

Edit peer-selector-edit
Som Distil Brew Northern Spirits Allied Blenders And Distillers Tilaknagar Ind Piccadily Agro
Market cap (₹ Cr)
 1,529 186 20,703 13,519 5,687
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
 -- 6.41 93.69 -- 40.47
Price-To-Book
 1.96 1.17 12.15 4.60 6.17

Income Statement (₹ Cr)

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

Liabilities (₹ Cr)

Som Distil Brew Northern Spirits Allied Blenders And Distillers Tilaknagar Ind Piccadily Agro
Shareholder's Funds arrow
778.57 149.17 1,662.67 2,981.71 901.03
Minority Interest arrow
-1.56 0.00 11.28 0.00 0.00
Non-Current Liabilities arrow
144.82 0.82 287.53 2,300.95 184.21
Current Liabilities arrow
501.13 231.30 2,180.44 877.42 553.95
Total Liabilities arrow
1,465.21 381.40 4,325.03 6,160.07 1,650.29

Assets (₹ Cr)

Som Distil Brew Northern Spirits Allied Blenders And Distillers Tilaknagar Ind Piccadily Agro
Non-Current Assets arrow
891.41 11.59 900.07 3,858.88 723.28
Current Assets arrow
511.35 369.69 2,930.61 2,190.43 901.68
Total Assets arrow
1,465.21 381.40 4,325.03 6,160.07 1,650.29
Total Debt* arrow
211.58 209.00 1,145.78 2,294.92 530.62
Net Current Assets arrow
10.23 138.39 750.17 1,313.02 347.73
Contingent Liabilities arrow
113.25 -- 235.26 206.09 0.28

Cashflow (₹ Cr)

Som Distil Brew Northern Spirits Allied Blenders And Distillers Tilaknagar Ind Piccadily Agro
Cash From Operating Activities arrow
190.90 7.46 361.96 -444.59 118.08
Cash Flow from Investing Activities arrow
-300.16 -0.50 -331.08 -3,570.21 -163.25
Cash from Financing Activities arrow
106.54 22.18 9.94 4,217.26 50.45
Net Cash Inflow / Outflow arrow
-2.73 29.14 40.82 202.46 5.29

Ratios

Profitability Ratios

 Som Distil Brew Northern Spirits Allied Blenders And Distillers Tilaknagar Ind Piccadily Agro
ROCE (%) arrow
4.68 15.71 18.53 4.31 18.01
ROE (%) arrow
-2.76 20.28 13.86 9.01 16.47
ROA (%) arrow
-2.15 8.59 5.46 -0.99 10.08
EBIT Margin (%) arrow
-0.14 2.20 6.04 5.60 17.94
Net Margin (%) arrow
-1.48 1.22 2.75 -0.54 11.82
Cash Profit Margin (%) arrow
0.00 0.00 0.00 0.00 0.00

Growth Ratios

 Som Distil Brew Northern Spirits Allied Blenders And Distillers Tilaknagar Ind Piccadily Agro
Revenue Growth (%) arrow
-25.02 17.73 -5.92 101.16 29.74
EBIT Growth (%) arrow
-101.85 4.45 12.69 39.62 21.85
Net Profit Growth (%) arrow
-128.44 19.54 -12.43 -113.14 30.75
EPS Growth (%) arrow
-121.07 19.54 -7.08 -34.17 25.07
Book Value Growth (%) arrow
4.15 21.66 7.49 232.96 32.64

Valuation Ratios

 Som Distil Brew Northern Spirits Allied Blenders And Distillers Tilaknagar Ind Piccadily Agro
Price / Earnings arrow
-68.95 6.41 92.74 57.68 40.46
Price / Book Value arrow
1.96 1.17 12.15 4.60 6.17
Dividend Yield (%) arrow
0.00 0.30 0.73 0.18 0.17
EV/EBITDA arrow
56.84 6.44 39.73 31.30 25.37
Market Cap (₹ Cr) arrow
1,294.96 155.39 11,318.39 10,284.68 5,103.58

Solvency Ratios

 Som Distil Brew Northern Spirits Allied Blenders And Distillers Tilaknagar Ind Piccadily Agro
Debt to Equity arrow
0.04 0.00 0.16 0.68 0.16
Short term debt to equity ratio arrow
0.22 1.39 0.49 -- 0.39
Current Ratio arrow
1.02 1.60 1.34 2.50 1.63
Quick Ratio arrow
0.66 1.06 1.00 2.04 0.89
Interest Coverage arrow
-0.37 3.49 3.51 0.79 7.98

Operating Efficiency Ratios

 Som Distil Brew Northern Spirits Allied Blenders And Distillers Tilaknagar Ind Piccadily Agro
Debtors to sales (%) arrow
8.64 7.89 23.69 18.95 20.64
Asset Turnover arrow
1.44 7.02 1.98 1.82 0.85
Receivable days arrow
34.01 28.05 85.54 58.51 61.05
Inventory Days arrow
29.46 16.45 31.85 19.72 114.69
Payable days arrow
74.82 3.83 98.36 192.23 63.90
Cash Conversion Cycle arrow
-11.35 40.66 19.03 -114.00 111.84
*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
loading...
loading...
loading...
loading...
loading...