Nifty
Sensex
:
:
10234.45
32609.16
3.60 (0.04%)
-24.48 (-0.08%)

Sugar

Rating :
61/99

BSE: 500125 | NSE: EIDPARRY

354.70
3.60 (1.03%)
17-Oct-2017 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 350.00
  • 357.45
  • 346.25
  • 351.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 128657
  • 456.35
  • 372.70
  • 220.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,204.24
  • 12.50
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,869.77
  • 1.14%
  • 2.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.99%
  • 8.3%
  • 28.84%
  • FII
  • DII
  • Others
  • 0.15%
  • 6.04%
  • 11.68%

Chart

Price | P:E | P:BV | EV:EBITDA

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Net Sales
3,399.76
3,050.19
11.46%
3,428.10
4,410.05
-22.27%
3,418.11
3,835.55
-10.88%
4,617.59
4,347.25
6.22%
Expenses
3,233.29
2,872.24
12.57%
3,007.56
3,962.17
-24.09%
3,047.02
3,648.26
-16.48%
4,161.06
4,118.50
1.03%
EBITDA
166.47
177.95
-6.45%
420.54
447.88
-6.10%
371.09
187.29
98.14%
456.53
228.75
99.58%
EBIDTM
4.90%
5.83%
12.27%
10.16%
10.66%
4.88%
9.70%
5.26%
Other Income
30.49
25.34
20.32%
50.15
15.33
227.14%
32.04
30.01
6.76%
51.06
50.18
1.75%
Interest
85.40
116.72
-26.83%
90.81
106.33
-14.60%
100.93
102.81
-1.83%
108.86
104.53
4.14%
Depreciation
61.24
60.39
1.41%
62.77
63.59
-1.29%
62.67
60.55
3.50%
62.21
64.08
-2.92%
PBT
50.32
26.18
92.21%
317.11
293.29
8.12%
239.53
78.94
203.43%
336.52
110.32
205.04%
Tax
29.30
6.59
344.61%
17.59
26.25
-32.99%
60.42
42.15
43.35%
126.75
72.13
75.72%
PAT
21.02
19.59
7.30%
299.52
267.04
12.16%
179.11
36.79
386.84%
209.77
38.19
449.28%
PATM
0.62%
0.64%
8.74%
6.06%
5.14%
0.96%
4.46%
0.88%
EPS
-0.53
0.86
-
14.08
13.14
7.15%
7.50
0.33
2,172.73%
7.17
-1.70
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
14,391.25
15,357.73
13,952.64
12,114.14
11,382.90
12,491.69
9,360.17
7,557.51
10,316.98
4,581.61
Net Sales Growth
-6.29%
10.07%
15.18%
6.42%
-8.88%
33.46%
23.85%
-26.75%
125.18%
 
Cost Of Goods Sold
10,258.22
11,819.75
10,462.07
8,878.49
8,282.71
9,436.76
6,866.93
5,503.16
8,406.13
3,365.50
Gross Profit
4,133.03
3,537.98
3,490.57
3,235.65
3,100.19
3,054.93
2,493.24
2,054.35
1,910.85
1,216.11
GP Margin
28.72%
23.04%
25.02%
26.71%
27.24%
24.46%
26.64%
27.18%
18.52%
26.54%
Total Expenditure
12,965.14
14,516.76
12,944.66
11,214.74
10,366.69
11,286.60
8,277.66
6,644.95
9,437.25
4,182.29
Power & Fuel Cost
282.11
293.36
310.43
260.62
216.78
137.72
114.28
128.07
82.56
80.64
% Of Sales
1.96%
1.91%
2.22%
2.15%
1.90%
1.10%
1.22%
1.69%
0.80%
1.76%
Employee Cost
474.20
453.81
433.92
417.92
378.85
326.71
255.69
230.52
187.00
164.49
% Of Sales
3.30%
2.95%
3.11%
3.45%
3.33%
2.62%
2.73%
3.05%
1.81%
3.59%
Manufacturing Exp.
1,224.81
1,168.21
1,006.31
892.77
230.98
220.07
220.78
185.63
169.75
155.37
% Of Sales
8.51%
7.61%
7.21%
7.37%
2.03%
1.76%
2.36%
2.46%
1.65%
3.39%
General & Admin Exp.
506.39
486.96
471.16
452.31
964.23
875.82
664.22
554.92
436.87
229.19
% Of Sales
3.52%
3.17%
3.38%
3.73%
8.47%
7.01%
7.10%
7.34%
4.23%
5.00%
Selling & Distn. Exp.
9.91
10.77
18.05
23.16
20.39
21.68
15.40
8.67
8.83
168.47
% Of Sales
0.07%
0.07%
0.13%
0.19%
0.18%
0.17%
0.16%
0.11%
0.09%
3.68%
Miscellaneous Exp.
209.50
283.90
242.72
289.47
272.75
267.84
140.36
33.98
146.11
168.47
% Of Sales
1.46%
1.85%
1.74%
2.39%
2.40%
2.14%
1.50%
0.45%
1.42%
0.41%
EBITDA
1,426.11
840.97
1,007.98
899.40
1,016.21
1,205.09
1,082.51
912.56
879.73
399.32
EBITDA Margin
9.91%
5.48%
7.22%
7.42%
8.93%
9.65%
11.57%
12.07%
8.53%
8.72%
Other Income
158.59
155.33
115.08
108.93
105.28
107.01
124.41
198.14
1,015.95
95.09
Interest
417.32
451.20
419.74
465.34
387.78
293.63
209.41
127.14
114.72
101.92
Depreciation
248.04
249.61
244.10
226.14
215.15
189.61
174.19
133.31
106.45
103.02
PBT
919.34
295.49
459.22
316.85
518.56
828.86
823.32
850.25
1,674.51
289.47
Tax
211.35
143.67
178.93
96.86
155.29
266.73
268.28
283.05
511.02
106.49
Tax Rate
22.99%
44.83%
39.30%
30.70%
29.95%
33.62%
32.59%
33.29%
30.52%
36.79%
PAT
520.55
36.11
116.79
77.97
206.94
312.70
312.28
397.39
956.92
104.73
PAT before Minority Interest
707.99
176.82
276.35
218.61
363.27
526.60
555.04
567.20
1,163.49
182.98
Minority Interest
-187.44
-140.71
-159.56
-140.64
-156.33
-213.90
-242.76
-169.81
-206.57
-78.25
PAT Margin
3.62%
0.24%
0.84%
0.64%
1.82%
2.50%
3.34%
5.26%
9.28%
2.29%
PAT Growth
1341.57%
-69.08%
49.79%
-62.32%
-33.82%
0.13%
-21.42%
-58.47%
813.70%
 
Unadjusted EPS
29.44
1.95
6.64
4.44
11.91
18.03
18.06
22.82
107.27
20.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
2,750.31
2,387.33
2,227.00
2,416.85
2,432.82
2,423.85
2,241.57
1,826.79
1,609.41
1,071.68
Share Capital
17.59
17.58
17.58
17.58
17.58
17.37
17.32
17.27
17.22
17.85
Total Reserves
2,730.64
2,368.91
2,209.42
2,399.27
2,415.24
2,406.48
2,224.25
1,809.52
1,592.19
1,053.83
Non-Current Liabilities
955.54
1,226.99
1,398.94
1,841.59
2,351.80
1,613.65
1,132.97
3,230.32
2,577.19
1,757.15
Secured Loans
722.57
906.37
1,104.54
1,531.54
1,991.59
1,371.37
873.81
1,340.66
810.55
958.93
Unsecured Loans
120.08
120.32
32.81
32.57
25.96
25.00
25.00
1,665.44
1,578.29
656.28
Long Term Provisions
14.83
18.25
16.92
17.38
18.51
17.68
14.72
0.00
0.00
0.00
Current Liabilities
8,520.23
9,477.19
8,376.87
6,468.81
6,715.30
6,132.02
4,471.44
1,250.81
1,947.50
965.54
Trade Payables
4,204.45
4,227.34
3,886.36
3,108.41
2,759.07
2,366.99
1,765.89
982.60
1,708.49
803.90
Other Current Liabilities
1,439.18
1,578.12
1,170.96
953.87
888.53
753.24
514.00
200.70
126.10
141.03
Short Term Borrowings
2,829.59
3,609.92
3,255.04
2,347.40
2,954.98
2,981.43
2,176.50
0.00
0.00
0.00
Short Term Provisions
47.01
61.81
64.51
59.13
112.72
30.36
15.05
67.51
112.91
20.61
Total Liabilities
13,363.77
14,131.02
12,899.36
11,658.67
12,433.19
11,097.24
8,577.18
7,026.53
6,668.41
4,091.82
Net Block
3,270.83
3,343.40
3,476.49
3,787.80
3,850.59
3,107.70
2,582.36
1,995.63
1,688.32
1,334.89
Gross Block
4,648.25
4,516.27
5,545.38
5,658.04
5,515.94
4,555.16
3,785.97
2,909.70
2,476.29
2,037.80
Accumulated Depreciation
1,377.42
1,172.87
2,068.89
1,870.24
1,665.35
1,447.46
1,203.61
914.07
787.97
702.91
Non Current Assets
3,904.04
4,181.06
4,161.41
4,541.95
4,725.13
4,000.59
3,184.58
2,387.95
2,065.86
1,770.31
Capital Work in Progress
38.58
76.84
75.36
163.03
488.97
605.06
343.48
182.15
97.89
102.08
Non Current Investment
501.29
630.84
357.99
347.60
161.36
151.13
135.53
210.17
279.65
333.34
Long Term Loans & Adv.
63.08
80.35
244.14
242.89
221.92
133.71
122.28
0.00
0.00
0.00
Other Non Current Assets
30.26
49.63
7.43
0.63
2.29
2.99
0.93
0.00
0.00
0.00
Current Assets
9,459.73
9,949.96
8,737.95
7,116.72
7,708.06
7,096.65
5,392.60
4,637.63
4,600.55
2,318.30
Current Investments
93.70
57.60
10.85
10.19
18.20
4.84
47.74
378.11
257.70
67.86
Inventories
3,572.01
4,013.76
3,963.02
3,001.10
2,670.73
2,472.65
2,194.01
1,263.27
1,518.49
1,085.02
Sundry Debtors
1,852.77
2,047.51
1,713.76
1,730.95
2,033.67
1,228.25
390.38
250.23
228.54
211.32
Cash & Bank
257.16
332.59
376.37
551.64
566.35
1,047.11
1,028.16
1,050.20
515.07
191.29
Other Current Assets
3,684.09
2,711.84
25.33
1,136.95
2,419.11
2,343.80
1,732.31
1,695.82
2,080.75
762.81
Short Term Loans & Adv.
849.05
786.66
2,648.62
685.89
867.82
2,273.92
324.15
833.89
1,199.78
761.89
Net Current Assets
939.50
472.77
361.08
647.91
992.76
964.63
921.16
3,386.82
2,653.05
1,352.76
Total Assets
13,363.77
14,131.02
12,899.36
11,658.67
12,433.19
11,097.24
8,577.18
7,026.53
6,668.41
4,091.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
1,968.83
437.02
221.67
1,591.48
838.19
369.92
300.63
782.90
88.44
472.99
PBT
919.60
318.89
455.28
315.47
518.56
793.33
823.32
850.25
1,674.51
289.47
Adjustment
629.08
806.24
722.40
689.48
624.11
545.23
184.56
135.33
-572.72
171.84
Changes in Working Capital
728.19
-508.53
-808.38
703.33
-180.48
-685.12
-430.44
6.03
-754.57
136.91
Cash after chg. in Working capital
2,276.87
616.60
369.30
1,708.28
962.19
653.44
577.44
991.61
347.22
598.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-308.04
-179.58
-147.63
-116.80
-124.00
-283.52
-301.64
-278.99
-324.60
-125.23
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
75.80
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-148.20
-190.03
-307.01
-228.55
-961.91
-981.48
37.58
-384.42
-180.78
-749.17
Net Fixed Assets
-32.29
805.04
-28.96
-366.64
-713.52
-59.56
-34.27
-53.19
-284.63
-180.69
Net Investments
-0.15
-128.41
-138.15
326.32
-188.32
-248.64
248.68
-197.21
-302.17
-66.08
Others
-115.76
-866.66
-139.90
-188.23
-60.07
-673.28
-176.83
-134.02
406.02
-502.40
Cash from Financing Activity
-1,841.65
-221.18
-142.33
-1,263.42
-503.22
648.11
-417.22
133.08
381.53
34.97
Net Cash Inflow / Outflow
-21.02
25.81
-227.67
99.51
-626.94
36.55
-79.01
531.56
289.19
-241.21
Opening Cash & Equivalents
252.48
229.08
464.04
395.56
1,016.39
977.05
1,050.20
515.07
225.88
432.50
Closing Cash & Equivalent
231.45
252.48
236.65
464.04
395.56
1,016.39
979.84
1,050.20
515.07
191.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
156.24
135.75
126.39
137.19
138.09
139.23
129.10
52.70
93.01
59.52
ROA
5.15%
1.31%
2.25%
1.81%
3.09%
5.35%
7.11%
8.28%
21.63%
5.17%
ROE
27.58%
7.67%
11.93%
9.03%
14.99%
22.63%
27.37%
33.15%
87.35%
18.42%
ROCE
18.82%
10.59%
12.73%
10.90%
12.39%
17.52%
20.18%
22.17%
53.66%
17.38%
Fixed Asset Turnover
3.20
3.10
2.53
2.21
2.30
3.03
2.83
2.83
4.60
2.61
Receivable days
48.53
44.01
44.30
55.70
51.43
23.35
12.35
11.45
7.72
18.29
Inventory Days
94.39
93.33
89.56
83.91
81.09
67.32
66.66
66.52
45.72
66.53
Payable days
125.74
84.46
97.84
75.23
52.67
56.00
60.54
70.53
43.82
67.54
Cash Conversion Cycle
17.18
52.88
36.01
64.38
79.85
34.67
18.48
7.44
9.63
17.28
Total Debt/Equity
1.43
2.16
2.17
1.78
2.14
1.89
1.42
1.65
1.49
1.52
Interest Cover
3.20
1.71
2.08
1.68
2.34
3.70
4.93
7.69
15.60
3.84

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.