Home > Income Statement > SOM DISTILLERIES AND BREWERIES

SOM DISTILLERIES AND BREWERIES
Income Statement

SOM DISTILLERIES AND BREWERIES is part of below Screeners ↓
Top Undervalued Small Cap Stocks
COMMUNITY POLL
for SOM DISTILLERIES AND BREWERIES
Please provide your vote to see the results

SOM DISTILLERIES AND BREWERIES Last 5 Year Income Statement History

[Consolidated]

Mar2026Mar2025Mar2024Mar2023Mar2022
INCOME :
Gross Sales ₹2,302 Cr₹2,831 Cr₹2,464 Cr₹1,498 Cr₹656 Cr
     Sales ₹2,260 Cr₹2,791 Cr₹2,438 Cr₹1,489 Cr₹654 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹41 Cr₹40 Cr₹27 Cr₹9.05 Cr₹2.40 Cr
Less: Excise Duty ₹1,072 Cr₹1,388 Cr₹1,184 Cr₹691 Cr₹291 Cr
Net Sales ₹1,229 Cr₹1,443 Cr₹1,281 Cr₹807 Cr₹365 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹7.87 Cr₹-17 Cr₹-16 Cr₹-18 Cr₹-8.52 Cr
Raw Material Consumed ₹804 Cr₹942 Cr₹848 Cr₹503 Cr₹216 Cr
     Opening Raw Materials ₹90 Cr₹15 Cr₹21 Cr₹13 Cr₹9.22 Cr
     Purchases Raw Materials ₹805 Cr₹1,017 Cr₹842 Cr₹512 Cr₹215 Cr
     Closing Raw Materials ₹92 Cr₹90 Cr₹15 Cr₹21 Cr₹13 Cr
     Other Direct Purchases / Brought in cost ----₹3.95 Cr
     Other raw material cost -----
Power & Fuel Cost ₹26 Cr₹24 Cr₹21 Cr₹34 Cr₹16 Cr
     Electricity & Power ₹26 Cr₹24 Cr₹21 Cr₹34 Cr₹16 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹52 Cr₹47 Cr₹38 Cr₹27 Cr₹22 Cr
     Salaries, Wages & Bonus ₹49 Cr₹44 Cr₹35 Cr₹25 Cr₹20 Cr
     Contributions to EPF & Pension Funds ₹1.79 Cr₹1.67 Cr₹1.31 Cr₹1.14 Cr₹0.94 Cr
     Workmen and Staff Welfare Expenses ₹1.33 Cr₹1.50 Cr₹1.30 Cr₹0.73 Cr₹0.41 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹44 Cr₹64 Cr₹48 Cr₹28 Cr₹14 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ----₹7.12 Cr
     Repairs and Maintenance ₹23 Cr₹43 Cr₹27 Cr₹11 Cr₹5.68 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹20 Cr₹21 Cr₹21 Cr₹17 Cr₹1.41 Cr
General and Administration Expenses ₹66 Cr₹55 Cr₹64 Cr₹37 Cr₹28 Cr
     Rent , Rates & Taxes ₹46 Cr₹40 Cr₹41 Cr₹27 Cr₹19 Cr
     Insurance ₹2.15 Cr₹1.72 Cr₹1.79 Cr₹0.71 Cr₹0.94 Cr
     Printing and stationery -----
     Professional and legal fees ₹3.02 Cr₹2.90 Cr₹3.98 Cr₹2.95 Cr₹2.70 Cr
     Traveling and conveyance ₹10 Cr₹8.70 Cr₹7.13 Cr₹4.79 Cr₹2.90 Cr
     Other Administration ₹4.04 Cr₹2.17 Cr₹11 Cr₹1.71 Cr₹2.20 Cr
Selling and Distribution Expenses ₹142 Cr₹147 Cr₹126 Cr₹92 Cr₹58 Cr
     Advertisement & Sales Promotion ₹70 Cr₹67 Cr₹54 Cr₹38 Cr₹31 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹63 Cr₹68 Cr₹63 Cr₹47 Cr₹22 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹8.41 Cr₹12 Cr₹9.54 Cr₹6.50 Cr₹4.70 Cr
Miscellaneous Expenses ₹2.30 Cr₹3.12 Cr₹1.75 Cr₹1.36 Cr₹1.05 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) -₹1.87 Cr--₹0.51 Cr
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹2.30 Cr₹1.25 Cr₹1.75 Cr₹1.36 Cr₹0.54 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹1,144 Cr₹1,267 Cr₹1,131 Cr₹705 Cr₹346 Cr
Operating Profit (Excl OI) ₹86 Cr₹176 Cr₹149 Cr₹102 Cr₹19 Cr
Other Income ₹4.13 Cr₹4.50 Cr₹5.72 Cr₹1.33 Cr₹0.30 Cr
     Interest Received ₹0.78 Cr₹0.82 Cr₹3.65 Cr₹0.39 Cr₹0.25 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ₹0.06 Cr-₹0.02 Cr-₹0.01 Cr
     Profits on sale of Investments -----
     Provision Written Back -----
     Foreign Exchange Gains -----
     Others ₹3.29 Cr₹3.68 Cr₹2.04 Cr₹0.94 Cr₹0.04 Cr
Operating Profit ₹90 Cr₹181 Cr₹155 Cr₹103 Cr₹20 Cr
Interest ₹22 Cr₹11 Cr₹12 Cr₹16 Cr₹15 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹18 Cr₹9.45 Cr₹9.86 Cr₹14 Cr₹15 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹1.83 Cr₹1.56 Cr₹1.99 Cr₹1.46 Cr-
     Other Interest ₹1.98 Cr₹0.05 Cr₹0.04 Cr₹0.36 Cr₹0.56 Cr
PBDT ₹68 Cr₹170 Cr₹143 Cr₹87 Cr₹4.24 Cr
Depreciation ₹33 Cr₹26 Cr₹21 Cr₹17 Cr₹17 Cr
Profit Before Taxation & Exceptional Items ₹35 Cr₹144 Cr₹122 Cr₹70 Cr₹-13 Cr
Exceptional Income / Expenses ₹-12 Cr----
Profit Before Tax ₹23 Cr₹144 Cr₹122 Cr₹70 Cr₹-13 Cr
Provision for Tax ₹12 Cr₹39 Cr₹35 Cr₹10 Cr₹-2.70 Cr
     Current Income Tax ₹8.52 Cr₹25 Cr₹19 Cr₹6.59 Cr-
     Deferred Tax ₹-2.21 Cr₹15 Cr₹17 Cr₹10 Cr₹-5.78 Cr
     Other taxes ₹5.98 Cr₹-1.00 Cr₹-0.09 Cr₹-6.59 Cr₹3.08 Cr
Profit After Tax ₹10 Cr₹104 Cr₹86 Cr₹60 Cr₹-9.84 Cr
Extra items -----
Minority Interest ₹-0.98 Cr₹-8.55 Cr₹-1.17 Cr--
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹9.38 Cr₹96 Cr₹85 Cr₹60 Cr₹-9.84 Cr
Adjustments to PAT -----
Profit Balance B/F ₹337 Cr₹241 Cr₹155 Cr₹97 Cr₹107 Cr
Appropriations ₹346 Cr₹337 Cr₹241 Cr₹157 Cr₹97 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹0.46 Cr----
Equity Dividend % ---₹5.00-
Earnings Per Share ₹0.45₹4.66₹10.94₹8.18₹-1.41
Adjusted EPS ₹0.45₹4.66₹4.38₹3.25₹-0.56

Compare Income Statement of peers of SOM DISTILLERIES AND BREWERIES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SOM DISTILLERIES AND BREWERIES ₹1,525.6 Cr -8.9% 1.2% -44.7% Stock Analytics
UNITED SPIRITS ₹99,650.7 Cr -2.9% -6.5% 3.1% Stock Analytics
RADICO KHAITAN ₹57,347.3 Cr -4.6% -4.4% 47.9% Stock Analytics
UNITED BREWERIES ₹31,275.2 Cr -2.9% -7.7% -33.1% Stock Analytics
ALLIED BLENDERS AND DISTILLERS ₹19,481.8 Cr -3.6% 15.3% 31.8% Stock Analytics
TILAKNAGAR INDUSTRIES ₹13,406.3 Cr -3.7% -1.8% 22.5% Stock Analytics


SOM DISTILLERIES AND BREWERIES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SOM DISTILLERIES AND BREWERIES

-8.9%

1.2%

-44.7%

SENSEX

-2.1%

-5.9%

-10.8%


You may also like the below Video Courses