| Sundrop Brands Ltd | Industry : (FMCG) | |
|---|---|---|
|
BSE Code : 500215 |
NSE Symbol : SUNDROP |
P/E(TTM) : 67.68 |
|
ISIN Demat : INE209A01019 |
Div & Yield% : 0.00 |
EPS(TTM) : 10.86 |
|
Book Value(₹) : 385.03 |
Market Cap(₹Cr) : 2,770.72 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 792.95 | 758.23 | 848.48 | 915.97 | 891.69 |
| Other Income | 1.84 | 4.53 | 0.53 | 4.69 | 1.90 |
| Stock Adjustments | -0.95 | -9.94 | 3.99 | 1.95 | 13.19 |
| Total Income | 793.84 | 752.82 | 853.00 | 922.61 | 906.78 |
| EXPENDITURE : | |||||
| Raw Materials | 416.53 | 382.11 | 483.52 | 565.78 | 569.45 |
| Power and Fuel Cost | 12.35 | 12.46 | 11.90 | 9.14 | 6.80 |
| Other Manufacturing Expenses | 129.53 | 120.51 | 111.62 | 98.48 | 81.52 |
| Selling and Administration Expenses | 141.43 | 134.56 | 137.15 | 128.08 | 123.74 |
| Miscellaneous Expenses | 159.98 | 14.64 | 14.32 | 14.37 | 15.32 |
| Employee Benefit Expenses | 56.24 | 52.01 | 49.66 | 48.62 | 48.16 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | -122.24 | 36.53 | 44.82 | 58.14 | 61.79 |
| Interest | 1.63 | 2.92 | 3.22 | 2.48 | 1.83 |
| Gross Profit | -123.87 | 33.61 | 41.60 | 55.66 | 59.96 |
| Depreciation | 22.06 | 20.52 | 21.23 | 20.37 | 18.00 |
| Profit Before Tax | -145.93 | 13.09 | 20.37 | 35.29 | 41.96 |
| Current Tax | 0.00 | 1.53 | 2.62 | 6.74 | 9.88 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -35.21 | 1.91 | 2.77 | 2.47 | 1.78 |
| Reported Net Profit | -110.72 | 9.64 | 14.98 | 26.08 | 30.30 |
| Extraordinary Items | -146.04 | 1.91 | -0.37 | 2.97 | 0.23 |
| Adjusted Net Profit | 35.32 | 7.73 | 15.35 | 23.11 | 30.07 |
| Adjustment below Net Profit | -0.23 | -0.19 | -2.42 | 0.03 | 0.77 |
| Profit/Loss Balance carried down | 367.28 | 365.09 | 359.68 | 340.71 | 316.74 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 7.31 | 7.26 | 7.15 | 7.14 | 7.09 |
| P & L Balance carried down | 249.02 | 367.28 | 365.09 | 359.68 | 340.71 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Dividend Per Share(Rs) | 0.00 | 3.00 | 3.00 | 3.00 | 3.00 |
| Earnings Per Share-Unit Curr | -29.37 | 3.96 | 6.15 | 10.70 | 12.43 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 381.31 | 204.84 | 199.33 | 188.82 | 178.07 |
| Book Value(Adj)-Unit Curr | 381.31 | 204.84 | 199.33 | 188.82 | 178.07 |