Sundrop Brands Ltd

NSE: SUNDROP BSE: 500215

₹635

(-0.46%)

Sun, 08 Mar 2026, 03:42 pm

MTF 5xInvest in Sundrop Brands Ltd with 5x Leverage Buy with MTF

Market Cap23.58B

PE Ratio0

Dividend0.48

Process Industries

Agricultural Commodities/Milling

24.5K

Sundrop Brands Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-25.55M	-18.42M	-12.93M	-5.36M	-760.00K	-1.34M	-650.00K	-300.00K	-20.39M	-13.00M	-55.18M	-45.73M	-880.00K	-870.00K	-18.55M	-20.68M	-24.99M	-32.38M	-29.34M	-17.68M
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	1.75B	1.86B	1.98B	2.30B	2.75B	3.08B	2.83B	3.29B	3.80B	4.29B	5.12B	4.09B	4.37B	4.70B	5.07B	5.46B	6.19B	6.39B	6.43B	17.87B
Total current assets	1.31B	1.42B	1.53B	1.82B	2.08B	2.20B	1.47B	1.38B	1.34B	1.48B	2.06B	1.67B	1.92B	2.35B	2.08B	2.15B	2.74B	2.72B	2.61B	3.94B
Cash and short term investments	110.46M	154.57M	164.88M	876.82M	890.37M	447.56M	409.96M	109.57M	63.36M	96.41M	63.40M	43.60M	308.13M	399.26M	194.02M	180.73M	58.29M	71.65M	141.16M	483.19M
Cash & equivalents	107.65M	154.31M	9.67M	141.61M	78.47M	75.86M	67.23M	57.23M	63.17M	96.24M	49.81M	43.60M	256.49M	45.83M	54.38M	120.72M	58.29M	71.65M	141.16M	483.19M
Short term investments	2.81M	260.00K	155.21M	735.21M	811.90M	371.70M	342.73M	52.34M	190.00K	170.00K	13.59M	0	51.64M	353.43M	139.64M	60.01M	0	0	0	0
Total receivables, net	516.93M	488.27M	466.43M	333.03M	316.58M	690.47M	381.77M	682.07M	271.00M	305.01M	515.07M	400.07M	516.51M	955.40M	863.74M	486.00M	793.51M	691.87M	670.04M	980.31M
Accounts receivable - trade, net	381.13M	376.95M	344.82M	159.36M	178.17M	351.11M	346.49M	426.80M	208.11M	254.79M	431.35M	394.39M	499.98M	810.13M	749.36M	372.21M	793.51M	691.87M	670.04M	979.83M
Other receivables	135.80M	111.32M	121.61M	173.67M	138.41M	339.36M	35.28M	255.27M	62.89M	50.22M	83.72M	5.68M	16.53M	145.27M	114.38M	113.79M	0	0	0	480.00K
Total inventory	488.83M	626.38M	745.05M	446.06M	574.07M	673.85M	654.89M	576.33M	990.48M	1.06B	1.46B	1.16B	945.25M	840.25M	779.88M	1.23B	1.62B	1.66B	1.46B	1.95B
Other current assets, total	61.61M	18.46M	13.88M	11.64M	50.10M	16.80M	23.66M	0	13.72M	18.35M	20.98M	64.48M	144.74M	155.80M	238.85M	260.47M	264.60M	297.94M	336.81M	530.30M
Total non-current assets	442.50M	436.17M	449.43M	485.38M	665.38M	877.86M	1.36B	1.91B	2.46B	2.82B	3.07B	2.42B	2.45B	2.34B	3.00B	3.31B	3.45B	3.67B	3.82B	13.93B
Long term investments	110.00K	7.72M	33.22M	63.51M	81.45M	144.28M	270.85M	400.24M	580.88M	622.26M	577.94M	0	44.24M	29.28M	0	0	0	0	0	1.10M
Note receivable - long term	—	7.61M	33.11M	63.40M	81.45M	144.28M	270.85M	400.24M	580.88M	622.26M	577.94M	575.59M	44.24M	29.28M	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	110.00K	110.00K	110.00K	110.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.10M
Net property/plant/equipment	56.92M	58.98M	74.54M	119.62M	287.75M	526.29M	726.25M	962.58M	1.35B	1.67B	1.92B	1.87B	1.89B	1.80B	2.57B	2.91B	3.04B	3.23B	3.39B	4.04B
Gross property/plant/equipment	163.33M	175.55M	196.96M	225.34M	348.62M	625.31M	865.83M	1.14B	1.59B	2.02B	2.38B	2.00B	2.17B	2.19B	3.10B	3.56B	3.85B	4.15B	4.48B	7.51B
Deferred tax assets	95.86M	94.40M	76.76M	46.62M	49.83M	52.93M	50.43M	51.68M	44.04M	45.53M	47.01M	53.02M	8.95M	17.63M	22.97M	24.04M	25.93M	27.23M	24.86M	702.22M
Net intangible assets	283.47M	274.19M	264.91M	255.63M	246.35M	154.36M	147.92M	304.35M	350.76M	320.42M	297.45M	271.01M	240.05M	213.93M	191.82M	172.08M	152.46M	145.82M	139.26M	8.97B
Goodwill, net	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5.82B
Other intangibles, net	—	—	—	—	246.35M	154.36M	147.92M	304.35M	350.76M	320.42M	297.45M	271.01M	240.05M	213.93M	191.82M	172.08M	152.46M	145.82M	139.26M	3.15B
Other long term assets, total	0	0	0	0	0	0	57.09M	83.06M	142.20M	154.33M	223.74M	222.28M	208.42M	210.82M	207.92M	201.46M	234.02M	268.46M	271.57M	215.80M
Short term debt	77.46M	123.73M	112.74M	0	0	0	0	0	150.00M	258.63M	956.54M	176.21M	0	0	26.26M	20.11M	399.09M	535.31M	355.60M	31.45M
Current portion of LT debt and capital leases	20.00K	20.00K	0	0	0	0	0	0	0	0	0	0	0	0	26.26M	20.11M	14.09M	15.31M	20.60M	31.45M
Short term debt excl. current portion of LT debt	77.44M	123.71M	112.74M	0	0	0	0	0	150.00M	258.63M	956.54M	176.21M	0	0	0	0	385.00M	520.00M	335.00M	0
Accounts payable	576.12M	575.82M	595.66M	684.80M	798.82M	746.48M	425.43M	439.22M	402.92M	398.10M	413.23M	531.65M	651.86M	634.94M	482.71M	620.26M	694.16M	534.74M	592.65M	1.78B
Income tax payable	—	—	—	139.62M	6.21M	366.35M	6.92M	8.28M	8.28M	—	—	—	5.26M	5.26M	1.54M	2.46M	1.52M	1.52M	14.84M	17.93M
Long term debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	182.19M	124.48M	100.33M	85.02M	64.42M	111.66M
Long term debt excl. lease liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	182.19M	124.48M	100.33M	85.02M	64.42M	111.66M
Total equity	802.39M	957.22M	1.12B	1.30B	1.51B	1.78B	2.09B	2.45B	2.82B	3.14B	3.37B	3.06B	3.40B	3.76B	4.09B	4.36B	4.62B	4.86B	5.00B	14.38B
Shareholders' equity	802.39M	957.22M	1.12B	1.30B	1.51B	1.78B	2.09B	2.45B	2.82B	3.14B	3.37B	3.06B	3.40B	3.76B	4.09B	4.36B	4.62B	4.86B	5.00B	14.38B
Common equity, total	802.39M	957.22M	1.12B	1.30B	1.51B	1.78B	2.09B	2.45B	2.82B	3.14B	3.37B	3.06B	3.40B	3.76B	4.09B	4.36B	4.62B	4.86B	5.00B	14.38B
Other common equity	-162.59M	-7.76M	154.79M	334.76M	12.57M	36.40M	63.51M	1.49B	131.64M	134.06M	136.44M	295.92M	311.95M	149.87M	321.42M	322.01M	329.77M	329.83M	344.35M	333.96M
Total debt	77.46M	123.73M	112.74M	0	0	0	0	0	150.00M	258.63M	956.54M	176.21M	0	0	208.45M	144.59M	499.42M	620.33M	420.02M	143.11M
Net debt	-33.00M	-30.84M	-52.14M	-876.82M	-890.37M	-447.56M	-409.96M	-109.57M	86.64M	162.22M	893.14M	132.61M	-308.13M	-399.26M	14.43M	-36.14M	441.13M	548.68M	278.86M	-340.08M
Change in accounts receivable	27.90M	73.04M	28.42M	128.28M	-56.03M	-423.27M	64.87M	-298.85M	-145.36M	1.30M	-33.94M	34.81M	-105.59M	-315.11M	60.22M	347.79M	-421.93M	101.76M	19.89M	-3.27M
Change in taxes payable	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	28.36M	12.00M	17.02M	160.85M	111.43M	-17.62M	-219.40M	60.42M	-62.92M	-6.20M	-5.67M	112.74M	110.92M	-14.39M	-136.55M	164.26M	89.44M	-168.47M	51.26M	325.64M
Change in other assets/liabilities	0	0	0	0	0	0	—	-131.27M	404.66M	-36.13M	-223.78M	35.21M	-137.32M	-28.46M	-9.97M	7.82M	-17.46M	-63.20M	-28.65M	-66.42M
Sale of fixed assets & businesses	23.63M	2.07M	3.56M	6.53M	27.80M	258.75M	1.87M	2.38M	2.41M	5.07M	8.74M	950.00K	770.00K	9.64M	6.17M	4.26M	131.39M	530.00K	1.62M	160.00K
Purchase/sale of investments, net	280.00K	2.00M	1.87M	0	0	—	0	0	0	0	0	-280.00K	-212.94M	-104.93M	243.46M	82.21M	60.30M	0	-6.06M	7.03M
Sale/maturity of investments	189.28M	667.00M	574.37M	0	0	—	0	0	0	0	0	0	446.29M	3.73B	3.86B	1.19B	245.34M	—	746.48M	2.00B
Purchase of investments	-189.00M	-665.00M	-572.50M	0	0	—	0	0	0	0	0	-280.00K	-659.23M	-3.84B	-3.62B	-1.11B	-185.04M	0	-752.54M	-1.99B
Other investing cash flow items, total	288.15M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100.00K	0	0
Issuance/retirement of debt, net	-335.84M	46.25M	-10.97M	-112.74M	0	0	0	0	150.00M	108.63M	697.91M	-719.38M	-150.00M	0	47.00M	-47.00M	385.00M	135.00M	-185.00M	-335.00M
Issuance/retirement of long term debt	24.16M	46.25M	-10.97M	-112.74M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	-360.00M	0	0	0	0	0	0	0	150.00M	108.63M	697.91M	-719.38M	-150.00M	0	0	0	385.00M	135.00M	-185.00M	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	47.00M	-47.00M	0	—	—	-335.00M
Total cash dividends paid	0	0	0	0	-28.16M	-42.26M	-49.03M	-49.09M	-56.67M	-56.58M	-58.22M	-56.32M	-56.34M	-70.75M	-71.29M	-70.94M	-71.43M	-71.45M	-72.60M	-73.11M
Other financing cash flow items, total	-6.77M	-7.61M	-25.50M	-30.28M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800