Sula Vineyards Ltd - Stock Valuation and Financial Performance

BSE: 543711 | NSE: SULA | Breweries & Distilleries | Small Cap

Sula Vineyards Share Price

432.10 0.90 0.21%
as on 03-Dec'24 16:59

DeciZen - make an informed investing decision on Sula Vineyards

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

Sula Vineyards stock performance -

mw4me loader
P/E Ratio (SA):
47.43
Market Cap:
3,639.7 Cr.
52-wk low:
385.4
52-wk high:
699.8

Is Sula Vineyards Ltd an attractive stock to invest in?

1. Is Sula Vineyards Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Sula Vineyards Ltd is a average quality company.

2. Is Sula Vineyards Ltd undervalued or overvalued?

The key valuation ratios of Sula Vineyards Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Sula Vineyards Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Sula Vineyards Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Sula Vineyards:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Sula Vineyards Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 12.5%12.8%7.4%8.9%10.7%3%4.9%14%20.1%18.9%-
Value Creation
Index
-0.1-0.1-0.5-0.4-0.2-0.8-0.7-00.40.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 273335311418501387306390493548584
Sales YoY Gr.-22.7%-7%34.3%19.8%-22.8%-21%27.5%26.4%11.2%-
Adj EPS 2.631.42.52.6-0.90.46.810.511.29.1
YoY Gr.-17.3%-52.8%79.4%1.2%-134.4%NA1681.6%55.2%6.3%-
BVPS (₹) 33.736.2424445.743.343.352.565.96866.5
Adj Net
Profit
18.721.910.318.619.2-6.62.953.288.694.277
Cash Flow from Ops. 10.512.2117.518.334.711377.580.5118-
Debt/CF from Ops. 5.17.3158.512.615.110.32.62.82.32.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 8.1%1.8%21.5%11.2%
Adj EPS 17.8%34.3%208.6%6.3%
BVPS8.1%8.3%16.3%3.2%
Share Price - - - -8.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
8.98.53.65.95.7-20.914.318.316.713.5
Op. Profit
Mgn %
14.615.313.113.815.713.818.628.731.830.625
Net Profit
Mgn %
6.96.63.34.53.8-1.70.913.71817.213.1
Debt to
Equity
0.20.30.50.70.81.10.90.50.30.50.1
Working Cap
Days
269270313300296382436333309323164
Cash Conv.
Cycle
1371371551411291681831329511338

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 21.46%

Net Profit is growing at healthy rate in last 3 years 208.62%

Return on Equity has declined versus last 3 years average to 13.50%

Sales growth is not so good in last 4 quarters at 2.70%

Latest Financials - Sula Vineyards Ltd.

Standalone Consolidated
TTM EPS (₹) 9.1 10.2
TTM Sales (₹ Cr.) 584 619
BVPS (₹.) 66.5 64.4
Reserves (₹ Cr.) 544 526
P/BV 6.49 6.70
PE 47.43 42.50
From the Market
52 Week Low / High (₹) 385.35 / 699.75
All Time Low / High (₹) 305.55 / 699.75
Market Cap (₹ Cr.) 3,640
Equity (₹ Cr.) 16.9
Face Value (₹) 2
Industry PE 81

Management X-Ray of Sula Vineyards:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *21.909.569.560.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Sula Vineyards

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales273335311418501387306390493548
Operating Expenses 233285271361423336252285337381
Manufacturing Costs11464614585545647888
Material Costs8777981431269866617686
Employee Cost 36445058606054647683
Other Costs 99118781451791228796107124
Operating Profit 40504158785154105156167
Operating Profit Margin (%) 14.6%15.0%13.1%13.8%15.6%13.2%17.6%27.0%31.6%30.6%
Other Income 21233365610
Interest 371217243132211924
Depreciation 9101215193425222427
Exceptional Items 000000-2000
Profit Before Tax 3035192938-12066118127
Tax 111481019-40173032
Profit After Tax 1921101920-8-1498895
PAT Margin (%) 6.8%6.4%3.3%4.4%3.9%-2.1%-0.2%12.5%17.9%17.3%
Adjusted EPS (₹)2.62.91.42.52.6-1.1-0.16.210.511.2
Dividend Payout Ratio (%)4%14%29%40%23%-55%0%79%80%76%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 248266309324343325326412555574
Share Capital 15151515151515161717
Reserves 233251294310328310311397538557
Minority Interest0000000000
Debt5388156212263337256182137256
Long Term Debt322025597959384748
Short Term Debt508613618720325819714490208
Trade Payables38456761698252647876
Others Liabilities 57608277126111126129177194
Total Liabilities 3954596146748018557607879471,099

Fixed Assets

Gross Block172206262302363429412457528546
Accumulated Depreciation37471227468095114133129
Net Fixed Assets135160250276317349317342394417
CWIP 1011200125
Investments 23212121262621272728
Inventories100111138129138159135151169183
Trade Receivables628611414415613411091105160
Cash Equivalents 8101715436451529102
Others Assets66717488158151131160221205
Total Assets 3954596146748018557607879471,099

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 111211718351137781118
PBT 3035192938-12066118127
Adjustment 10172330436658473941
Changes in Working Capital -22-30-32-37-48-949-19-48-16
Tax Paid -7-9-8-4-15-117-17-28-34
Cash Flow From Investing Activity -66-35-54-59-59-43-12-39-71-40
Capex -57-33-34-45-57-44-16-40-67-55
Net Investments -102-1020-3-2-77
Others 2-4-18-14-417338
Cash Flow From Financing Activity 552559403041-96-69-41
Net Proceeds from Shares 5900171256962
Net Proceeds from Borrowing 00003827-20-2191
Interest Paid -3-7-11-16-24-27-31-19-17-21
Dividend Paid 0-40-4-9-110-19-45-78
Others -13570591750-47-66-4798
Net Cash Flow 026-2-11325-31679
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)8.918.33.555.865.88-2.44-0.1913.2318.2516.77
ROCE (%)12.5112.777.358.9210.662.984.8913.9720.1418.88
Asset Turnover Ratio0.810.780.640.650.680.520.420.540.610.58
PAT to CFO Conversion(x)0.580.570.10.890.9N/AN/A1.570.921.24
Working Capital Days
Receivable Days7481105113110124131876782
Inventory Days12411513111697127159125110109
Payable Days140198211164189281372345340328

Sula Vineyards Ltd Stock News

Sula Vineyards Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sula Vineyards on 03-Dec-2024 16:59 is ₹432.1.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 03-Dec-2024 16:59 the market cap of Sula Vineyards stood at ₹3,639.7.
The latest P/E ratio of Sula Vineyards as of 03-Dec-2024 16:59 is 47.43.
The latest P/B ratio of Sula Vineyards as of 03-Dec-2024 16:59 is 6.49.
The 52-week high of Sula Vineyards is ₹699.8 and the 52-week low is ₹385.4.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sula Vineyards is ₹584.1 ( Cr.) .

About Sula Vineyards Ltd

The Company was incorporated as “Nashik Vintners Limited” as a public limited company under the Companies Act, 1956, pursuant to a certificate of incorporation issued by the Registrar of Companies, Maharashtra at Mumbai (“RoC”) on February 26, 2003. The Company was granted the certificate for commencement of business on March 6, 2003 by the RoC. The name of the Company was changed to “Nashik Vintners Private Limited”, pursuant to a fresh certificate of incorporation consequent on change of name issued by the RoC on January 24, 2006. Subsequently, the name of the Company was changed to “Sula Vineyards Private Limited”, pursuant to a certificate of incorporation pursuant to change of name issued by the RoC on August 11, 2014. On the conversion of the Company to a public limited company, pursuant to a resolution passed by the company’s Shareholders on December 27, 2021, its name was changed to “Sula Vineyards Limited” and a fresh certificate of incorporation was issued by the RoC on February 11, 2022. 

Sula Vineyards is India’s largest wine producer and seller. The company is the market leader across all four price segments, being ‘Elite’, ‘Premium’, ‘Economy’ and ‘Popular’. Furthermore, the company is also recognized as the market leader across wine variants, including red, white and sparkling wines.

Business area of the company

The company’s business can be broadly classified under two categories (i) the production of wine, the import of wines and spirits, and the distribution of wines and spirits (the “Wine Business”); and (ii) the sale of services from ownership and operation of wine tourism venues, including vineyard resorts and tasting rooms (the “Wine Tourism Business”). However, since the Wine Tourism Business is incidental and complements the overall Wine Business, the Company’s chief operating decision makers (which includes its CEO, CFO, COO and members of the board) monitor and review the operating result of the Group as a single operating segment of manufacture, purchase and sale of alcoholic wines and spirits.

The company distributes wines under a bouquet of popular brands. In addition to the flagship brand “Sula,” popular brands include “RASA,” “Dindori”, “The source,” “Satori”, “Madera” & “Dia” with its flagship brand “Sula” being the “category creator” of wine in India. Currently, the company produces 56 different labels of wine at four owned and two leased production facilities located in the Indian states of Maharashtra and Karnataka.

Key awards, accreditations and recognition

  • 2016: ‘Best contribution to Wine and Spirits Tourism’ award at the Drinks Business Awards 2016.
  • 2019: The Company’s wines were awarded 11 awards under the ‘Best in Show’, ‘Gold’ and ‘Silver’ categories at the 3rd edition of the India Wine Awards, 2019.
  • 2020: The Company’s wines were awarded 10 awards under the ‘Silver’ and ‘Bronze’ categories at the Decanter World Wine Awards, 2020.
  • 2020: ‘Most Innovative Use of HR Initiatives During the Pandemic’ award at the HRAI Awards, 2020 by the HR Association of India.
  • 2021: ‘Great Workplace’ certificate issued by the Great Place to Work Institute, India.
  • 2022: The Company’s wine, Sula Sparkling Brut Tropicale, was awarded a gold medal at the International Wine Challenge, 2022.
  • 2022: The Company’s wines were awarded 9 awards under the ‘Silver’ and ‘Bronze’ categories at the Decanter World Wine Awards, 2022.
  • 2022: The Company’s wine, RASA Cabernet Sauvignon was awarded a silver medal at The Global Cabernet Sauvignon Masters 2022.

Major events and milestones

  • 2003: Incorporated as Nashik Vintners Limited.
  • 2005: Launched India’s first wine tasting room at winery in Nashik, Maharashtra.
  • 2008: Launched “SulaFest” – India’s first wine themed music festival at Nashik, Maharashtra facility Opened the country’s first vineyard resort.
  • 2015: Acquired 50% of the share capital of Remy Sula India Private Limited (subsequently renamed as ASPL).
  • 2015: ASPL became a wholly owned subsidiary of the Company.
  • 2017: Acquired the winery unit business of Heritage Grape Winery Private Limited.
  • 2018: Acquired 51.00 % of the paid-up share capital of PADPL.
  • 2020: Launched ‘Dia’, India’s first wine-in-a-can.
  • 2020: Most visited vineyard in India, with approximately 368,000 people visiting its vineyards in Fiscal 2020.
  • 2021: The company’s Subsidiary, ASPL, acquired the winery unit business of York Winery Private Limited.
  • 2021: Divested of entire stake from PADPL, aggregating to 51 % of its paid-up share capital.
  • 2021: Largest distribution network among wine companies in India, with close to 13,000 retail touchpoints across the country in 2021.
  • 2021: Highest number of D2C sales in the Indian wine industry in Fiscal 2021.
  • 2022: Sula International Limited, the company’s erstwhile subsidiary (a company which was incorporated in U.K.) was voluntarily dissolved with effect from April 26, 2022.
  • 2022: Offered 56 labels to choose from a portfolio of 13 distinct brands as of September 30, 2022.
  • 2022: One of the top 10 most followed vineyards in the world, having a large following on social media.
  • 2022: India’s largest wine producer and seller as of March 31, 2022.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.