This is a numbers-first look at Sundrop Brands Ltd (SUNDROP), covering income trends, margins, valuation, and shareholding.
Sundrop Brands Revenue Trend
A 17.9% jump in revenue took Sundrop Brands Ltd's top line to ₹897 Cr in FY2025.
Stepping back, Sundrop Brands Ltd's 1.7% revenue CAGR over 10 years is tepid, barely outpacing inflation.
Sundrop Brands Ltd's ₹897 Cr revenue base puts it in the smaller bracket among solvent extraction companies in India.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | ₹897 Cr | +17.9% |
| FY2024 | ₹761 Cr | -10.4% |
| FY2023 | ₹850 Cr | -7.3% |
| FY2022 | ₹917 Cr | +2.6% |
| FY2021 | ₹893 Cr | — |
View Sundrop Brands Ltd's full 10-year revenue trend with CAGR analysis →
Sundrop Brands Profitability
After earning ₹10.4 Cr in FY2024, Sundrop Brands Ltd swung to a loss of ₹110 Cr in FY2025.
Diluted EPS came in at ₹-41.72 for FY2025, down from ₹4.29 a year earlier.
Is Sundrop Brands Undervalued
Sundrop Brands Ltd shares are currently trading at ₹665.45.
Craytheon calculates intrinsic value using the P/E Ratio, DCF, and EPS Growth models. All three appear in the Valuation Models cards below.
Valuation Models
Sundrop Brands Shareholding Pattern
Promoter holding increased from 33.9% to 43.9%, signalling growing confidence from the management group.
On the foreign institutional side, the holding is 0.2% as of June 2026 — down from 0.6%.
The DII stake stands at 5.8% as of June 2026, versus 5.3% in the year-ago period.
| Quarter | Promoter | FII | DII | Public |
|---|---|---|---|---|
| Jun 2026 | 43.9% | 0.2% | 5.8% | 50.1% |
| Mar 2026 | 38.9% | 0.2% | 5.6% | 55.3% |
| Dec 2025 | 38.9% | 0.4% | 5.3% | 55.4% |
| Sep 2025 | 33.9% | 0.6% | 5.3% | 60.2% |
Track quarterly shareholding changes for Sundrop Brands Ltd →
Sundrop Brands Balance Sheet
Proportional view as of 31 Jul 2026. Hover blocks for details.
Assets
Liabilities & Equity
In FY2025, the total asset base came in at ₹17.87B, up 177.9% YoY from ₹6.43B.
Intangibles & Goodwill accounts for 50.2% of the total, ahead of Property, Plant & Equipment (21.2%) and Inventories (10.9%).
Capital structure: 80.5% equity, 0.8% debt, 18.7% operating liabilities. Over the year, debt is down 65.9% and equity is up 187.5%.
Balance sheet composition — FY 2025
| Category | Value |
|---|---|
| Cash & ST Investments | 470.65M |
| Receivables | 979.83M |
| Inventories | 1.95B |
| Property, Plant & Equipment | 3.80B |
| Investments | 1.10M |
| Intangibles & Goodwill | 8.97B |
| Other Assets | 1.71B |
| Category | Value |
|---|---|
| Equity | 14.38B |
| Short-term Debt | 31.45M |
| Long-term Debt | 111.66M |
| Trade Payables | 1.93B |
| Other Liabilities | 1.42B |
Sundrop Brands Stock Analysis
What should investors take away from Sundrop Brands Ltd's (SUNDROP) latest numbers? Here's the summary.
Revenue of ₹897 Cr in FY2025, up 17.9% year-over-year.
Long-term revenue has been compounding at 1.7% annually over 10 years.
The company reported a net loss of ₹110 Cr in FY2025.
Unlock Full Analysis
Want to dig deeper? Craytheon's platform provides 10 years of financial data, three valuation models, and insider trading activity for Sundrop Brands Ltd.