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
The P/E Ratio valuation pegs Sundrop Brands Ltd's fair value at ₹534, which is 14.8% downside from the current price.
Sundrop Brands Ltd shares are currently trading at ₹627.40.
Craytheon also calculates intrinsic value using the EPS Growth and DCF models. The full breakdown with assumptions is available in the detailed analysis.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | ₹534 | 14.8% downside to fair value |
| EPS Growth | Upgrade | Upgrade |
| DCF | Upgrade | Upgrade |
See all valuation models for Sundrop Brands Ltd with detailed assumptions →
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 10 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.
The P/E Ratio model implies 14.8% downside to fair value from the current price. The remaining two models are worth cross-checking before drawing a conclusion — sign up to see the full analysis.
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.