Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

SOM Distilleries and Breweries Ltd
NSE:SDBL

Watchlist Manager
SOM Distilleries and Breweries Ltd Logo
SOM Distilleries and Breweries Ltd
NSE:SDBL
Watchlist
Price: 85.9 INR 1.63%
Market Cap: ₹17.9B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+97%
5Y
+430%
10Y
+1 070%
Operating Income
+
3Y
+122%
5Y
-
10Y
+341%
Net Income
+
3Y
+79%
5Y
-
10Y
+478%

Earnings Waterfall
SOM Distilleries and Breweries Ltd

Income Statement
SOM Distilleries and Breweries Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
14
14
12
11
5
0
0
0
25
0
0
0
1
0
0
0
1
0
0
0
0
0
0
0
18
0
0
0
93
0
0
0
111
0
0
0
80
0
0
0
119
0
0
0
141
0
0
0
180
0
0
0
148
0
0
0
141
0
0
0
99
0
0
0
0
0
0
0
Revenue
729
N/A
837
+15%
872
+4%
902
+3%
1 048
+16%
1 316
+26%
1 482
+13%
1 626
+10%
1 746
+7%
1 740
0%
1 764
+1%
1 866
+6%
1 938
+4%
1 974
+2%
2 002
+1%
2 017
+1%
2 035
+1%
2 069
+2%
2 042
-1%
1 978
-3%
1 903
-4%
1 818
-4%
1 909
+5%
1 926
+1%
2 062
+7%
2 133
+3%
2 137
+0%
2 159
+1%
2 199
+2%
2 504
+14%
2 626
+5%
2 783
+6%
3 018
+8%
3 325
+10%
3 661
+10%
3 912
+7%
4 285
+10%
4 560
+6%
4 672
+2%
5 152
+10%
5 527
+7%
6 697
+21%
6 943
+4%
7 056
+2%
7 116
+1%
4 959
-30%
4 838
-2%
4 770
-1%
5 071
+6%
5 388
+6%
5 589
+4%
5 766
+3%
6 538
+13%
9 925
+52%
11 266
+14%
12 797
+14%
14 980
+17%
18 190
+21%
20 174
+11%
22 127
+10%
24 643
+11%
27 184
+10%
28 255
+4%
28 867
+2%
28 307
-2%
27 026
-5%
26 056
-4%
25 262
-3%
Gross Profit
Cost of Revenue
(477)
(503)
(522)
(511)
(679)
(750)
(866)
(966)
(933)
(900)
(832)
(878)
(1 083)
(1 064)
(1 129)
(1 127)
(1 020)
(989)
(936)
(912)
(958)
(826)
(887)
(900)
(1 025)
(1 078)
(1 109)
(1 103)
(1 169)
(1 385)
(1 429)
(1 589)
(1 826)
(2 005)
(2 173)
(2 321)
(2 465)
(2 649)
(2 866)
(3 204)
(3 736)
(4 443)
(4 687)
(4 791)
(5 121)
(3 613)
(3 561)
(3 657)
(3 965)
(4 046)
(4 183)
(4 278)
(5 156)
(7 516)
(8 612)
(9 934)
(12 124)
(14 694)
(16 394)
(17 981)
(20 575)
(22 362)
(23 160)
(23 650)
(23 580)
(21 689)
(20 767)
(20 181)
Gross Profit
252
N/A
334
+32%
350
+5%
391
+12%
369
-6%
567
+54%
616
+9%
660
+7%
812
+23%
839
+3%
932
+11%
988
+6%
855
-13%
909
+6%
873
-4%
890
+2%
1 015
+14%
1 080
+6%
1 106
+2%
1 066
-4%
945
-11%
992
+5%
1 022
+3%
1 026
+0%
1 037
+1%
1 055
+2%
1 028
-3%
1 056
+3%
1 030
-2%
1 119
+9%
1 197
+7%
1 193
0%
1 192
0%
1 320
+11%
1 488
+13%
1 591
+7%
1 820
+14%
1 911
+5%
1 807
-5%
1 947
+8%
1 792
-8%
2 255
+26%
2 256
+0%
2 265
+0%
1 995
-12%
1 346
-33%
1 277
-5%
1 113
-13%
1 106
-1%
1 342
+21%
1 407
+5%
1 488
+6%
1 382
-7%
2 409
+74%
2 654
+10%
2 863
+8%
2 856
0%
3 496
+22%
3 780
+8%
4 147
+10%
4 068
-2%
4 822
+19%
5 096
+6%
5 217
+2%
4 727
-9%
5 336
+13%
5 289
-1%
5 081
-4%
Operating Income
Operating Expenses
(171)
(240)
(264)
(299)
(265)
(437)
(465)
(490)
(580)
(586)
(664)
(703)
(613)
(653)
(617)
(634)
(755)
(818)
(846)
(816)
(707)
(767)
(785)
(785)
(772)
(773)
(729)
(739)
(743)
(811)
(889)
(892)
(872)
(958)
(1 081)
(1 141)
(1 277)
(1 336)
(1 275)
(1 424)
(1 386)
(1 791)
(1 813)
(1 842)
(1 668)
(1 456)
(1 461)
(1 442)
(1 335)
(1 489)
(1 525)
(1 523)
(1 381)
(2 018)
(2 137)
(2 233)
(2 005)
(2 501)
(2 699)
(2 930)
(2 787)
(3 402)
(3 614)
(3 703)
(3 206)
(3 799)
(3 710)
(3 684)
Selling, General & Administrative
(153)
(43)
(43)
(45)
(246)
(53)
(64)
(61)
(548)
(40)
(38)
(54)
(575)
(30)
(33)
(27)
(706)
(44)
(48)
(46)
(656)
(57)
(67)
(71)
(698)
(67)
(76)
(65)
(699)
(95)
(68)
(66)
(69)
(69)
(69)
(72)
(71)
(83)
(90)
(104)
(1 298)
(142)
(162)
(173)
(1 551)
(152)
(137)
(136)
(1 202)
(196)
(221)
(239)
(1 213)
(224)
(239)
(248)
(1 835)
(291)
(318)
(348)
(2 573)
(406)
(419)
(445)
(2 946)
(477)
(490)
(486)
Depreciation & Amortization
(18)
(19)
(19)
(23)
(19)
(22)
(24)
(22)
(30)
(30)
(33)
(35)
(36)
(38)
(41)
(43)
(46)
(48)
(47)
(47)
(48)
(49)
(49)
(50)
(39)
(37)
(34)
(32)
(39)
(38)
(38)
(38)
(36)
(35)
(34)
(37)
(43)
(53)
(63)
(75)
(88)
(96)
(101)
(105)
(117)
(120)
(127)
(131)
(134)
(145)
(156)
(167)
(168)
(168)
(169)
(169)
(170)
(170)
(184)
(197)
(213)
(231)
(237)
(249)
(260)
(286)
(306)
(320)
Other Operating Expenses
0
(179)
(202)
(231)
0
(364)
(378)
(408)
(2)
(515)
(593)
(613)
(2)
(585)
(543)
(564)
(3)
(726)
(752)
(723)
(3)
(661)
(669)
(664)
(34)
(670)
(619)
(643)
(5)
(677)
(782)
(789)
(768)
(854)
(978)
(1 032)
(1 163)
(1 200)
(1 122)
(1 245)
0
(1 553)
(1 550)
(1 564)
0
(1 183)
(1 197)
(1 175)
0
(1 148)
(1 148)
(1 117)
0
(1 626)
(1 729)
(1 816)
0
(2 040)
(2 197)
(2 386)
0
(2 765)
(2 958)
(3 009)
0
(3 035)
(2 914)
(2 879)
Operating Income
81
N/A
93
+16%
86
-8%
91
+6%
104
+14%
129
+25%
151
+17%
170
+12%
233
+37%
254
+9%
268
+6%
286
+7%
242
-15%
257
+6%
256
0%
256
+0%
260
+1%
262
+1%
260
-1%
250
-4%
238
-5%
225
-6%
237
+6%
241
+1%
265
+10%
282
+6%
299
+6%
317
+6%
287
-9%
309
+7%
309
+0%
301
-2%
319
+6%
362
+13%
407
+12%
451
+11%
543
+21%
575
+6%
532
-8%
524
-2%
406
-23%
464
+14%
443
-4%
423
-4%
327
-23%
(110)
N/A
(185)
-68%
(328)
-78%
(229)
+30%
(147)
+36%
(118)
+20%
(34)
+71%
1
N/A
391
+34 072%
517
+32%
630
+22%
851
+35%
995
+17%
1 081
+9%
1 217
+13%
1 281
+5%
1 419
+11%
1 482
+4%
1 514
+2%
1 521
+0%
1 538
+1%
1 579
+3%
1 397
-12%
Pre-Tax Income
Interest Income Expense
(13)
(14)
(12)
(11)
(5)
(6)
(4)
(3)
(22)
(21)
(30)
(35)
2
(2)
7
13
3
(1)
(0)
(1)
3
(5)
(10)
(18)
(10)
(35)
(48)
(69)
(91)
(104)
(116)
(117)
(111)
(110)
(102)
(94)
(80)
(90)
(96)
(108)
(115)
(137)
(146)
(153)
(135)
(161)
(168)
(177)
(176)
(181)
(174)
(163)
(146)
(149)
(151)
(149)
(137)
(156)
(141)
(133)
(82)
(115)
(119)
(111)
(86)
(133)
(152)
(208)
Non-Reccuring Items
(0)
0
0
0
(1)
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
(0)
(0)
(0)
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
4
0
0
0
3
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(19)
0
0
0
Total Other Income
1
1
2
3
4
6
7
8
6
10
12
13
10
16
15
15
11
14
13
13
13
19
20
18
(1)
10
7
7
12
19
21
27
20
29
27
21
7
15
26
31
22
36
31
34
17
36
32
34
15
29
35
38
19
39
44
57
(9)
11
1
(22)
20
48
57
71
21
55
47
69
Pre-Tax Income
68
N/A
81
+19%
77
-5%
83
+8%
103
+23%
130
+27%
154
+19%
175
+13%
217
+24%
242
+12%
250
+3%
264
+6%
255
-3%
271
+6%
279
+3%
285
+2%
274
-4%
276
+1%
273
-1%
262
-4%
255
-3%
238
-6%
247
+4%
241
-2%
255
+5%
257
+1%
258
+1%
255
-1%
209
-18%
223
+7%
213
-5%
211
-1%
237
+12%
281
+19%
332
+18%
377
+14%
474
+26%
500
+5%
463
-7%
446
-4%
316
-29%
362
+15%
328
-9%
304
-7%
209
-31%
(234)
N/A
(321)
-37%
(471)
-47%
(390)
+17%
(298)
+24%
(257)
+14%
(159)
+38%
(125)
+21%
282
N/A
410
+45%
538
+31%
704
+31%
850
+21%
941
+11%
1 061
+13%
1 219
+15%
1 353
+11%
1 420
+5%
1 474
+4%
1 437
-3%
1 460
+2%
1 475
+1%
1 257
-15%
Net Income
Tax Provision
(3)
(9)
(10)
(13)
(19)
(24)
(31)
(35)
(66)
(85)
(89)
(98)
(102)
(108)
(95)
(87)
(96)
(96)
(103)
(104)
(52)
(48)
(57)
(56)
(93)
(93)
(94)
(98)
(76)
(82)
(79)
(85)
(96)
(109)
(139)
(162)
(222)
(237)
(218)
(196)
(119)
(131)
(103)
(94)
(59)
(3)
(7)
4
10
33
33
34
27
2
(18)
(30)
(101)
(167)
(192)
(237)
(354)
(419)
(447)
(466)
(392)
(400)
(406)
(349)
Income from Continuing Operations
65
72
67
70
83
106
123
139
151
158
161
166
152
163
183
198
178
180
170
159
203
191
190
185
162
164
165
157
134
141
134
126
142
172
194
215
252
263
245
250
197
231
225
210
150
(237)
(328)
(467)
(381)
(265)
(224)
(125)
(98)
284
392
508
603
683
749
824
865
934
972
1 007
1 045
1 060
1 068
908
Net Income (Common)
65
N/A
72
+10%
67
-7%
70
+6%
83
+19%
106
+27%
123
+16%
139
+13%
151
+9%
158
+4%
161
+2%
166
+3%
152
-8%
163
+7%
183
+12%
198
+8%
178
-10%
180
+1%
170
-6%
159
-7%
203
+28%
191
-6%
190
-1%
185
-2%
162
-13%
164
+1%
165
+1%
157
-5%
134
-15%
141
+5%
134
-5%
126
-6%
142
+13%
172
+21%
194
+13%
215
+11%
252
+17%
263
+4%
245
-7%
250
+2%
197
-21%
231
+17%
225
-3%
210
-7%
150
-29%
(237)
N/A
(328)
-38%
(467)
-42%
(381)
+19%
(265)
+30%
(224)
+15%
(125)
+44%
(98)
+21%
284
N/A
392
+38%
508
+30%
603
+19%
683
+13%
749
+10%
824
+10%
865
+5%
934
+8%
972
+4%
1 007
+4%
1 045
+4%
1 060
+1%
1 068
+1%
908
-15%
EPS (Diluted)
0.71
N/A
0.77
+8%
0.72
-6%
0.76
+6%
0.9
+18%
0.75
-17%
0.88
+17%
1
+14%
1.08
+8%
1.12
+4%
1.15
+3%
1.18
+3%
1.09
-8%
1.17
+7%
1.31
+12%
1.41
+8%
1.27
-10%
1.29
+2%
1.22
-5%
1.14
-7%
1.45
+27%
1.37
-6%
1.36
-1%
1.33
-2%
1.16
-13%
1.18
+2%
1.19
+1%
1.13
-5%
0.96
-15%
1.01
+5%
0.96
-5%
0.9
-6%
1.01
+12%
1.23
+22%
1.38
+12%
1.53
+11%
1.81
+18%
1.87
+3%
1.74
-7%
1.57
-10%
1.2
-24%
1.4
+17%
1.37
-2%
1.27
-7%
0.91
-28%
-1.44
N/A
-1.99
-38%
-2.84
-43%
-2.31
+19%
-1.61
+30%
-1.36
+16%
-0.76
+44%
-0.56
+26%
1.6
N/A
2.22
+39%
2.89
+30%
3.34
+16%
3.6
+8%
3.77
+5%
3.99
+6%
4.48
+12%
4.76
+6%
4.92
+3%
5.15
+5%
5.3
+3%
5.09
-4%
5.14
+1%
4.3
-16%

See Also

Summary
SDBL intrinsic value, competitors valuation, and company profile.
DCF Valuation
SDBL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SDBL stock valuation using valuation multiples.
Wall Street Estimates
SDBL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SDBL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 318,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.