Sundrop Brands Limited (NSE:SUNDROP)
India · Delayed Price · Currency is INR 673.00
+9.55 (1.44%)
Feb 19, 2026, 3:30 PM IST
Sundrop Brands Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 14,660 | 8,989 | 7,597 | 8,480 | 9,155 | 8,922 |
Other Revenue | 7.7 | - | - | 17.37 | 11.47 | 3.56 |
Revenue | 14,668 | 8,989 | 7,597 | 8,497 | 9,166 | 8,925 |
Revenue Growth (YoY) | 89.65% | 18.32% | -10.60% | -7.30% | 2.70% | 6.83% |
Cost of Revenue | 9,384 | 5,744 | 4,729 | 5,639 | 6,398 | 6,208 |
Gross Profit | 5,284 | 3,245 | 2,868 | 2,859 | 2,769 | 2,718 |
Selling, General & Admin | 2,597 | 1,314 | 1,054 | 1,045 | 998.15 | 1,020 |
Other Operating Expenses | 2,265 | 1,631 | 1,462 | 1,356 | 1,227 | 1,072 |
Operating Expenses | 5,233 | 3,235 | 2,735 | 2,620 | 2,435 | 2,278 |
Operating Income | 50.6 | 9.8 | 132.33 | 238.52 | 333.86 | 439.82 |
Interest Expense | -16.49 | -17.29 | -28.76 | -31.8 | -24.24 | -17.74 |
Interest & Investment Income | 7.4 | 7.4 | 2.98 | 1.66 | 1.92 | 4.54 |
Currency Exchange Gain (Loss) | -1.86 | -1.86 | -0.74 | 0.35 | -1.66 | -1.59 |
Other Non Operating Income (Expenses) | 14 | 1.6 | - | - | - | - |
EBT Excluding Unusual Items | 53.65 | -0.35 | 105.81 | 208.73 | 309.88 | 425.03 |
Merger & Restructuring Charges | -13.79 | -51.59 | - | - | - | - |
Gain (Loss) on Sale of Investments | 12.42 | 12.42 | 0.48 | 0.52 | 0.32 | 3 |
Gain (Loss) on Sale of Assets | -0.89 | -0.89 | -1.34 | -5.49 | 19.75 | 0.23 |
Asset Writedown | -1,360 | -1,360 | - | - | - | - |
Other Unusual Items | -65 | -55.5 | 26.81 | - | 20.11 | - |
Pretax Income | -1,374 | -1,456 | 143.07 | 203.76 | 350.06 | 428.26 |
Income Tax Expense | -336.25 | -357.35 | 38.97 | 53 | 91.59 | 115.54 |
Net Income | -1,038 | -1,099 | 104.1 | 150.76 | 258.47 | 312.72 |
Net Income to Common | -1,038 | -1,099 | 104.1 | 150.76 | 258.47 | 312.72 |
Net Income Growth | - | - | -30.95% | -41.67% | -17.35% | -7.61% |
Shares Outstanding (Basic) | 36 | 26 | 24 | 24 | 24 | 24 |
Shares Outstanding (Diluted) | 36 | 26 | 24 | 24 | 24 | 24 |
Shares Change (YoY) | 49.33% | 8.67% | 0.97% | 0.40% | 0.78% | 0.58% |
EPS (Basic) | -28.56 | -41.72 | 4.29 | 6.29 | 10.87 | 13.22 |
EPS (Diluted) | -28.56 | -41.72 | 4.29 | 6.28 | 10.81 | 13.17 |
EPS Growth | - | - | -31.69% | -41.91% | -17.92% | -8.22% |
Free Cash Flow | - | 633.18 | 255.51 | -189.29 | -597.94 | 109 |
Free Cash Flow Per Share | - | 24.04 | 10.54 | -7.89 | -25.01 | 4.59 |
Dividend Per Share | - | - | 3.000 | 3.000 | 3.000 | 3.000 |
Gross Margin | 36.02% | 36.10% | 37.75% | 33.64% | 30.21% | 30.45% |
Operating Margin | 0.34% | 0.11% | 1.74% | 2.81% | 3.64% | 4.93% |
Profit Margin | -7.08% | -12.23% | 1.37% | 1.77% | 2.82% | 3.50% |
Free Cash Flow Margin | - | 7.04% | 3.36% | -2.23% | -6.52% | 1.22% |
EBITDA | 305.07 | 236.59 | 322.21 | 411.21 | 494.22 | 576.87 |
EBITDA Margin | 2.08% | 2.63% | 4.24% | 4.84% | 5.39% | 6.46% |
D&A For EBITDA | 254.47 | 226.79 | 189.88 | 172.69 | 160.36 | 137.05 |
EBIT | 50.6 | 9.8 | 132.33 | 238.52 | 333.86 | 439.82 |
EBIT Margin | 0.34% | 0.11% | 1.74% | 2.81% | 3.64% | 4.93% |
Effective Tax Rate | - | - | 27.24% | 26.01% | 26.16% | 26.98% |
Revenue as Reported | 14,703 | 9,012 | 7,612 | 8,499 | 9,190 | 8,934 |
Advertising Expenses | - | 422.14 | 255.05 | 242.88 | 217.42 | 231.88 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.