Nifty
Sensex
:
:
8435.10
27308.60
18.10(0.22%)
50.96(0.19%)

Sugar

Rating :
56/99

BSE: 500125 | NSE: EIDPARRY

278.05
-0.05 (-0.02%)
19-Jan-2017 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 278.10
  • 282.00
  • 276.75
  • 278.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 95714
  • 266.13
  • 292.00
  • 147.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,885.69
  • 23.11
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,295.51
  • 0.94%
  • 3.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.27%
  • 7.86%
  • 28.39%
  • FII
  • DII
  • Others
  • 0.19%
  • 6.88%
  • 11.41%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
Var%
Net Sales
4,617.59
4,347.25
6.22%
0.00
2,805.61
-100.00%
4,410.05
3,685.04
19.67%
3,835.55
3,599.16
6.57%
Expenses
4,161.06
4,118.50
1.03%
0.00
2,824.01
-100.00%
3,962.17
3,380.77
17.20%
3,648.26
3,382.00
7.87%
EBITDA
456.53
228.75
99.58%
0.00
-18.40
-
447.88
304.27
47.20%
187.29
217.16
-13.75%
EBIDTM
9.70%
5.26%
0.00%
-0.66%
10.16%
8.26%
4.88%
6.03%
Other Income
51.06
50.18
1.75%
0.00
21.08
-100.00%
15.33
41.45
-63.02%
30.01
19.05
57.53%
Interest
108.86
104.53
4.14%
0.00
121.58
-100.00%
106.33
91.83
15.79%
102.81
95.27
7.91%
Depreciation
62.21
64.08
-2.92%
0.00
61.65
-100.00%
63.59
63.08
0.81%
60.55
60.25
0.50%
PBT
336.52
110.32
205.04%
0.00
-180.55
-
293.29
190.81
53.71%
78.94
76.75
2.85%
Tax
126.75
72.13
75.72%
0.00
6.02
-100.00%
26.25
22.44
16.98%
42.15
46.61
-9.57%
PAT
209.77
38.19
449.28%
0.00
-186.57
-
267.04
168.37
58.60%
36.79
30.14
22.06%
PATM
4.46%
0.88%
0.00%
-6.65%
6.06%
4.57%
0.96%
0.84%
EPS
7.17
-1.70
-
0.00
-10.97
-
13.14
7.82
68.03%
0.33
-0.75
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
15,398.46
13,952.64
12,114.14
11,382.90
12,491.69
9,360.17
7,557.51
10,316.98
4,581.61
2,768.46
Net Sales Growth
10.36%
15.18%
6.42%
-8.88%
33.46%
23.85%
-26.75%
125.18%
65.49%
 
Cost Of Goods Sold
11,786.93
10,462.07
8,878.49
8,282.71
9,436.76
6,866.93
5,503.16
8,406.13
3,365.50
1,871.99
Gross Profit
3,611.53
3,490.57
3,235.65
3,100.19
3,054.93
2,493.24
2,054.35
1,910.85
1,216.11
896.47
GP Margin
23.45%
25.02%
26.71%
27.24%
24.46%
26.64%
27.18%
18.52%
26.54%
32.38%
Total Expenditure
14,555.24
12,944.66
11,214.74
10,366.69
11,286.60
8,277.66
6,644.95
9,437.25
4,182.29
2,499.54
Power & Fuel Cost
293.43
310.43
260.62
216.78
137.72
114.28
128.07
82.56
80.64
67.82
% Of Sales
1.91%
2.22%
2.15%
1.90%
1.10%
1.22%
1.69%
0.80%
1.76%
2.45%
Employee Cost
462.17
433.92
417.92
378.85
326.71
255.69
230.52
187.00
164.49
123.86
% Of Sales
3.00%
3.11%
3.45%
3.33%
2.62%
2.73%
3.05%
1.81%
3.59%
4.47%
Manufacturing Exp.
1,183.05
1,006.31
892.77
230.98
220.07
220.78
185.63
169.75
155.37
123.35
% Of Sales
7.68%
7.21%
7.37%
2.03%
1.76%
2.36%
2.46%
1.65%
3.39%
4.46%
General & Admin Exp.
487.62
471.16
452.31
964.23
875.82
664.22
554.92
436.87
229.19
175.90
% Of Sales
3.17%
3.38%
3.73%
8.47%
7.01%
7.10%
7.34%
4.23%
5.00%
6.35%
Selling & Distn. Exp.
21.31
18.05
23.16
20.39
21.68
15.40
8.67
8.83
168.47
133.09
% Of Sales
0.14%
0.13%
0.19%
0.18%
0.17%
0.16%
0.11%
0.09%
3.68%
4.81%
Miscellaneous Exp.
320.73
242.72
289.47
272.75
267.84
140.36
33.98
146.11
18.63
133.09
% Of Sales
2.08%
1.74%
2.39%
2.40%
2.14%
1.50%
0.45%
1.42%
0.41%
0.13%
EBITDA
843.22
1,007.98
899.40
1,016.21
1,205.09
1,082.51
912.56
879.73
399.32
268.92
EBITDA Margin
5.48%
7.22%
7.42%
8.93%
9.65%
11.57%
12.07%
8.53%
8.72%
9.71%
Other Income
118.10
115.08
108.93
105.28
107.01
124.41
198.14
1,015.95
95.09
171.07
Interest
435.25
419.74
465.34
387.78
293.63
209.41
127.14
114.72
101.92
47.96
Depreciation
249.07
244.10
226.14
215.15
189.61
174.19
133.31
106.45
103.02
77.27
PBT
277.00
459.22
316.85
518.56
828.86
823.32
850.25
1,674.51
289.47
314.76
Tax
146.55
178.93
96.86
155.29
266.73
268.28
283.05
511.02
106.49
94.95
Tax Rate
48.53%
39.30%
30.70%
29.95%
33.62%
32.59%
33.29%
30.52%
36.79%
30.17%
PAT
13.36
116.79
77.97
206.94
312.70
312.28
397.39
956.92
104.73
184.58
PAT before Minority Interest
155.45
276.35
218.61
363.27
526.60
555.04
567.20
1,163.49
182.98
219.81
Minority Interest
-142.09
-159.56
-140.64
-156.33
-213.90
-242.76
-169.81
-206.57
-78.25
-35.23
PAT Margin
0.09%
0.84%
0.64%
1.82%
2.50%
3.34%
5.26%
9.28%
2.29%
6.67%
PAT Growth
-88.56%
49.79%
-62.32%
-33.82%
0.13%
-21.42%
-58.47%
813.70%
-43.26%
 
Unadjusted EPS
0.79
6.64
4.44
11.91
18.03
18.06
22.82
107.27
20.50
24.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
2,226.08
2,227.00
2,416.85
2,432.82
2,423.85
2,241.57
1,826.79
1,609.41
1,071.68
931.30
Share Capital
17.58
17.58
17.58
17.58
17.37
17.32
17.27
17.22
17.85
17.85
Total Reserves
2,208.50
2,209.42
2,399.27
2,415.24
2,406.48
2,224.25
1,809.52
1,592.19
1,053.83
913.29
Non-Current Liabilities
1,242.39
1,398.94
1,841.59
2,351.80
1,613.65
1,132.97
3,230.32
2,577.19
1,757.15
1,056.08
Secured Loans
1,001.09
1,104.54
1,531.54
1,991.59
1,371.37
873.81
1,340.66
810.55
958.93
488.56
Unsecured Loans
32.54
32.81
32.57
25.96
25.00
25.00
1,665.44
1,578.29
656.28
413.81
Long Term Provisions
18.03
16.92
17.38
18.51
17.68
14.72
0.00
0.00
0.00
0.00
Current Liabilities
9,289.54
8,376.87
6,468.81
6,715.30
6,132.02
4,471.44
1,250.81
1,947.50
965.54
831.62
Trade Payables
4,559.45
3,886.36
3,108.41
2,759.07
2,366.99
1,765.89
982.60
1,708.49
803.90
689.48
Other Current Liabilities
1,423.70
1,170.96
953.87
888.53
753.24
514.00
200.70
126.10
141.03
91.32
Short Term Borrowings
3,220.60
3,255.04
2,347.40
2,954.98
2,981.43
2,176.50
0.00
0.00
0.00
0.00
Short Term Provisions
85.79
64.51
59.13
112.72
30.36
15.05
67.51
112.91
20.61
50.82
Total Liabilities
13,761.25
12,899.36
11,658.67
12,433.19
11,097.24
8,577.18
7,026.53
6,668.41
4,091.82
2,989.51
Net Block
3,391.66
3,476.49
3,787.80
3,850.59
3,107.70
2,582.36
1,995.63
1,688.32
1,334.89
924.04
Gross Block
5,691.57
5,545.38
5,658.04
5,515.94
4,555.16
3,785.97
2,909.70
2,476.29
2,037.80
1,534.55
Accumulated Depreciation
2,299.91
2,068.89
1,870.24
1,665.35
1,447.46
1,203.61
914.07
787.97
702.91
610.51
Non Current Assets
4,078.45
4,161.41
4,541.95
4,725.13
4,000.59
3,184.58
2,387.95
2,065.86
1,770.31
1,174.41
Capital Work in Progress
76.83
75.36
163.03
488.97
605.06
343.48
182.15
97.89
102.08
20.78
Non Current Investment
402.18
357.99
347.60
161.36
151.13
135.53
210.17
279.65
333.34
229.59
Long Term Loans & Adv.
205.40
244.14
242.89
221.92
133.71
122.28
0.00
0.00
0.00
0.00
Other Non Current Assets
2.38
7.43
0.63
2.29
2.99
0.93
0.00
0.00
0.00
0.00
Current Assets
9,682.80
8,737.95
7,116.72
7,708.06
7,096.65
5,392.60
4,637.63
4,600.55
2,318.30
1,814.52
Current Investments
57.57
10.85
10.19
18.20
4.84
47.74
378.11
257.70
67.86
9.93
Inventories
4,024.71
3,963.02
3,001.10
2,670.73
2,472.65
2,194.01
1,263.27
1,518.49
1,085.02
611.95
Sundry Debtors
2,203.12
1,713.76
1,730.95
2,033.67
1,228.25
390.38
250.23
228.54
211.32
255.07
Cash & Bank
337.77
376.37
551.64
566.35
1,047.11
1,028.16
1,050.20
515.07
191.29
429.35
Other Current Assets
3,059.63
2,673.95
1,822.84
2,419.11
2,343.80
1,732.31
1,695.82
2,080.75
762.81
508.22
Short Term Loans & Adv.
3,003.91
2,648.62
685.89
867.82
2,273.92
324.15
833.89
1,199.78
761.89
505.84
Net Current Assets
393.26
361.08
647.91
992.76
964.63
921.16
3,386.82
2,653.05
1,352.76
982.90
Total Assets
13,761.25
12,899.36
11,658.67
12,433.19
11,097.24
8,577.18
7,026.53
6,668.41
4,091.82
2,989.51

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Cash From Operating Activity
221.67
1,591.48
838.19
369.92
300.63
782.90
88.44
472.99
136.58
222.73
PBT
455.28
315.47
518.56
793.33
823.32
850.25
1,674.51
289.47
314.76
257.25
Adjustment
722.40
689.48
624.11
545.23
184.56
135.33
-572.72
171.84
-25.77
64.55
Changes in Working Capital
-808.38
703.33
-180.48
-685.12
-430.44
6.03
-754.57
136.91
-57.69
-44.27
Cash after chg. in Working capital
369.30
1,708.28
962.19
653.44
577.44
991.61
347.22
598.22
231.30
277.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-147.63
-116.80
-124.00
-283.52
-301.64
-278.99
-324.60
-125.23
-94.72
-54.80
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
75.80
0.00
0.00
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
-307.01
-228.55
-961.91
-981.48
37.58
-384.42
-180.78
-749.17
18.94
-284.80
Net Fixed Assets
-28.96
-366.64
-713.52
-59.56
-34.27
-53.19
-284.63
-180.69
-181.50
13.19
Net Investments
-138.15
326.32
-188.32
-248.64
248.68
-197.21
-302.17
-66.08
-5.69
-10.41
Others
-139.90
-188.23
-60.07
-673.28
-176.83
-134.02
406.02
-502.40
206.13
-287.58
Cash from Financing Activity
-142.33
-1,263.42
-503.22
648.11
-417.22
133.08
381.53
34.97
148.76
86.11
Net Cash Inflow / Outflow
-227.67
99.51
-626.94
36.55
-79.01
531.56
289.19
-241.21
304.28
24.04
Opening Cash & Equivalents
464.04
395.56
1,016.39
977.05
1,050.20
515.07
225.88
432.50
125.07
109.43
Closing Cash & Equivalent
236.65
464.04
395.56
1,016.39
979.84
1,050.20
515.07
191.29
429.35
133.47

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
126.34
126.39
137.19
138.09
139.23
129.10
52.70
93.01
59.52
51.79
ROA
1.17%
2.25%
1.81%
3.09%
5.35%
7.11%
8.28%
21.63%
5.17%
8.06%
ROE
7.00%
11.93%
9.03%
14.99%
22.63%
27.37%
33.15%
87.35%
18.42%
26.91%
ROCE
10.52%
12.73%
10.90%
12.39%
17.52%
20.18%
22.17%
53.66%
17.38%
22.57%
Fixed Asset Turnover
2.78
2.53
2.21
2.30
3.03
2.83
2.83
4.60
2.61
2.00
Receivable days
45.70
44.30
55.70
51.43
23.35
12.35
11.45
7.72
18.29
33.26
Inventory Days
93.20
89.56
83.91
81.09
67.32
66.66
66.52
45.72
66.53
69.49
Payable days
60.50
97.84
75.23
52.67
56.00
60.54
70.53
43.82
67.54
95.27
Cash Conversion Cycle
78.41
36.01
64.38
79.85
34.67
18.48
7.44
9.63
17.28
7.49
Total Debt/Equity
2.14
2.17
1.78
2.14
1.89
1.42
1.65
1.49
1.52
0.98
Interest Cover
1.69
2.08
1.68
2.34
3.70
4.93
7.69
15.60
3.84
7.56

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. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice.

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