Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Sugar

Rating :
50/99

BSE: 500032 | NSE: BAJAJHIND

10.65
-0.10 (-0.93%)
19-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  10.75
  •  10.90
  •  10.50
  •  10.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3340287
  •  355.74
  •  18.80
  •  5.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,202.71
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,934.85
  • N/A
  • 0.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 15.43%
  • 4.90%
  • 25.53%
  • FII
  • DII
  • Others
  • 40.65%
  • 3.81%
  • 9.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.54
  • 7.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -18.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -22.70
  • 52.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 0.56
  • 0.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.18
  • 58.55
  • 37.52

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Sep 10
Sep 09
Sep 08
Net Sales
-
5,846.72
4,399.30
4,690.50
4,535.35
6,645.36
4,344.06
5,063.47
3,201.43
2,025.95
2,070.14
Net Sales Growth
-
32.90%
-6.21%
3.42%
-31.75%
52.98%
-14.21%
58.16%
58.02%
-2.13%
 
Cost Of Goods Sold
-
4,897.93
3,005.08
3,408.52
4,129.42
5,816.52
3,355.82
3,666.64
2,220.41
1,220.81
1,369.32
Gross Profit
-
948.79
1,394.22
1,281.98
405.93
828.84
988.24
1,396.83
981.02
805.14
700.82
GP Margin
-
16.23%
31.69%
27.33%
8.95%
12.47%
22.75%
27.59%
30.64%
39.74%
33.85%
Total Expenditure
-
5,574.61
3,548.16
3,906.06
4,703.89
6,745.43
3,887.01
4,179.21
2,791.46
1,604.58
1,926.42
Power & Fuel Cost
-
14.72
17.40
12.76
12.28
28.77
23.05
33.71
52.26
29.24
24.48
% Of Sales
-
0.25%
0.40%
0.27%
0.27%
0.43%
0.53%
0.67%
1.63%
1.44%
1.18%
Employee Cost
-
249.64
233.71
199.08
179.80
316.52
200.20
187.40
178.20
156.83
143.49
% Of Sales
-
4.27%
5.31%
4.24%
3.96%
4.76%
4.61%
3.70%
5.57%
7.74%
6.93%
Manufacturing Exp.
-
205.14
161.95
162.41
228.35
324.83
174.22
147.89
141.36
81.40
145.39
% Of Sales
-
3.51%
3.68%
3.46%
5.03%
4.89%
4.01%
2.92%
4.42%
4.02%
7.02%
General & Admin Exp.
-
12.01
11.55
10.55
12.21
15.85
12.76
17.88
22.52
21.86
13.25
% Of Sales
-
0.21%
0.26%
0.22%
0.27%
0.24%
0.29%
0.35%
0.70%
1.08%
0.64%
Selling & Distn. Exp.
-
81.08
59.83
47.69
43.05
82.94
49.88
59.88
38.88
39.55
26.92
% Of Sales
-
1.39%
1.36%
1.02%
0.95%
1.25%
1.15%
1.18%
1.21%
1.95%
1.30%
Miscellaneous Exp.
-
114.09
58.64
65.05
98.78
160.00
71.08
65.81
137.83
54.89
26.92
% Of Sales
-
1.95%
1.33%
1.39%
2.18%
2.41%
1.64%
1.30%
4.31%
2.71%
9.83%
EBITDA
-
272.11
851.14
784.44
-168.54
-100.07
457.05
884.26
409.97
421.37
143.72
EBITDA Margin
-
4.65%
19.35%
16.72%
-3.72%
-1.51%
10.52%
17.46%
12.81%
20.80%
6.94%
Other Income
-
100.98
96.40
89.77
120.07
103.06
175.36
131.88
219.26
388.18
120.65
Interest
-
680.17
802.08
848.39
889.01
1,128.58
667.29
664.17
448.13
358.74
277.67
Depreciation
-
197.45
243.18
241.71
257.67
555.74
361.52
323.44
344.03
345.66
279.87
PBT
-
-504.53
-97.72
-215.89
-1,195.15
-1,681.33
-396.40
28.53
-162.93
105.15
-293.16
Tax
-
-4.89
-5.74
-3.50
0.98
24.91
-91.10
7.08
-9.18
45.61
-98.03
Tax Rate
-
0.97%
5.87%
1.62%
-0.08%
-1.48%
24.77%
24.82%
-28.69%
43.38%
33.44%
PAT
-
-499.64
-91.98
-212.39
-1,192.29
-1,709.19
-275.42
21.45
44.03
61.78
-177.85
PAT before Minority Interest
-
-499.64
-91.98
-212.39
-1,192.29
-1,710.68
-276.67
21.45
41.18
59.54
-195.13
Minority Interest
-
0.00
0.00
0.00
0.00
1.49
1.25
0.00
2.85
2.24
17.28
PAT Margin
-
-8.55%
-2.09%
-4.53%
-26.29%
-25.72%
-6.34%
0.42%
1.38%
3.05%
-8.59%
PAT Growth
-
-
-
-
-
-
-
-51.28%
-28.73%
-
 
Unadjusted EPS
-
-4.54
-0.84
-2.39
-18.62
-25.41
-5.28
0.94
2.14
4.01
-11.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Sep 10
Sep 09
Sep 08
Shareholder's Funds
2,941.97
3,465.56
3,578.45
1,520.39
2,368.56
3,990.55
2,891.66
2,883.81
2,113.51
1,201.43
Share Capital
110.07
110.07
108.39
81.02
63.94
63.94
22.84
19.14
17.69
14.14
Total Reserves
2,831.90
3,355.49
3,433.61
1,439.37
2,291.08
3,911.31
2,853.52
2,845.67
2,060.74
1,171.11
Non-Current Liabilities
6,588.25
6,158.53
6,920.42
7,135.63
2,727.25
2,443.13
3,979.00
6,433.60
4,104.87
4,339.01
Secured Loans
5,798.27
5,376.28
6,145.16
6,935.56
2,508.96
1,420.55
3,788.10
5,076.38
2,865.78
3,663.68
Unsecured Loans
94.15
83.51
74.64
175.78
0.61
80.14
74.26
1,273.37
1,190.48
671.40
Long Term Provisions
43.35
40.23
29.02
26.58
41.37
32.94
28.52
0.00
0.00
0.00
Current Liabilities
4,519.17
4,712.78
3,088.64
3,146.42
7,249.72
7,749.14
6,294.79
1,942.33
1,099.74
1,169.29
Trade Payables
3,374.70
2,786.99
2,196.64
2,791.71
2,816.30
236.40
300.18
1,699.00
873.28
907.75
Other Current Liabilities
973.26
1,504.33
768.37
113.77
1,256.34
1,408.42
2,778.75
50.18
29.42
50.74
Short Term Borrowings
161.27
245.65
2.99
147.15
3,076.14
6,091.25
3,200.83
0.00
0.00
0.00
Short Term Provisions
9.94
175.81
120.64
93.79
100.94
13.07
15.03
193.15
197.04
210.80
Total Liabilities
14,049.38
14,336.87
13,587.51
11,802.44
12,345.54
14,407.86
14,070.55
11,462.71
7,383.18
6,777.03
Net Block
7,543.04
7,735.98
7,974.03
4,944.41
5,059.14
5,499.80
5,741.04
5,757.03
4,235.30
4,026.10
Gross Block
10,656.47
10,657.86
10,657.27
7,387.74
7,396.85
7,288.93
7,170.84
6,866.80
5,295.13
4,745.22
Accumulated Depreciation
3,113.43
2,921.88
2,683.24
2,443.33
2,337.71
1,789.13
1,429.80
1,109.77
1,059.83
719.12
Non Current Assets
8,843.69
9,068.06
9,310.11
7,728.50
7,730.72
11,489.28
11,086.94
7,381.39
4,390.17
4,184.91
Capital Work in Progress
75.41
45.83
28.61
17.97
17.25
1,819.31
2,221.43
930.61
154.80
158.75
Non Current Investment
958.58
1,010.96
1,035.15
2,450.93
2,333.58
1,223.36
693.75
693.75
0.07
0.07
Long Term Loans & Adv.
264.31
270.36
268.49
302.92
308.33
2,911.82
2,426.59
0.00
0.00
0.00
Other Non Current Assets
2.35
4.93
3.83
12.27
12.42
34.99
4.13
0.00
0.00
0.00
Current Assets
5,205.69
5,268.81
4,277.40
4,073.94
4,614.82
2,918.58
2,983.61
4,081.32
2,993.01
2,592.12
Current Investments
266.85
266.85
266.85
0.00
0.00
0.00
0.16
0.15
0.05
0.00
Inventories
2,847.88
3,009.52
1,924.12
2,179.29
2,673.50
558.24
507.23
1,967.43
956.44
792.37
Sundry Debtors
169.33
150.05
286.80
163.34
215.67
193.58
188.43
152.87
49.86
54.30
Cash & Bank
63.64
85.27
130.47
89.36
131.78
512.78
739.47
525.77
127.27
174.03
Other Current Assets
1,857.99
570.04
573.40
634.92
1,593.87
1,653.98
1,548.32
1,435.10
1,859.39
1,571.42
Short Term Loans & Adv.
1,215.47
1,187.08
1,095.76
1,007.03
1,071.69
1,200.88
1,073.29
1,435.10
1,859.39
1,571.42
Net Current Assets
686.52
556.03
1,188.76
927.52
-2,634.90
-4,830.56
-3,311.18
2,138.99
1,893.27
1,422.83
Total Assets
14,049.38
14,336.87
13,587.51
11,802.44
12,345.54
14,407.86
14,070.55
11,462.71
7,383.18
6,777.03

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Sep 10
Sep 09
Sep 08
Cash From Operating Activity
953.23
699.89
379.31
-365.03
1,063.39
-558.52
1,888.77
-759.29
173.58
-165.69
PBT
-504.53
-97.72
-215.70
-1,191.31
-1,681.33
-396.40
28.53
-162.93
105.15
-293.16
Adjustment
807.87
959.69
1,005.30
862.87
1,606.39
957.55
875.33
676.69
503.47
599.55
Changes in Working Capital
616.20
-154.98
-409.19
-47.59
1,138.11
-1,100.52
1,033.76
-1,233.42
-420.82
-447.43
Cash after chg. in Working capital
919.54
706.99
380.41
-376.03
1,063.17
-539.37
1,937.62
-719.66
187.80
-141.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
33.69
-7.10
-1.10
11.00
0.22
-19.15
-48.85
-39.63
-14.22
-24.65
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
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
-28.73
-13.52
-2.11
-179.11
-3,964.86
-2,590.08
-3,833.77
-970.68
-124.82
-292.83
Net Fixed Assets
-32.31
-17.90
-3,280.01
9.00
-93.94
-441.62
-169.52
-3,062.39
-343.69
7.16
Net Investments
52.38
24.19
1,149.22
149.34
-830.69
-256.52
-230.45
-564.28
-60.85
-50.79
Others
-48.80
-19.81
2,128.68
-337.45
-3,040.23
-1,891.94
-3,433.80
2,655.99
279.72
-249.20
Cash from Financing Activity
-918.20
-706.76
-386.04
476.04
2,741.34
2,950.61
2,141.45
2,128.47
-95.52
365.17
Net Cash Inflow / Outflow
6.30
-20.39
-8.84
-68.10
-160.13
-197.99
196.45
398.50
-46.76
-93.36
Opening Cash & Equivalents
31.98
52.37
61.21
129.31
509.59
722.22
525.77
127.27
174.03
267.39
Closing Cash & Equivalent
38.28
31.98
52.37
61.21
129.31
509.59
722.22
525.77
127.27
174.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Sep 10
Sep 09
Sep 08
Book Value (Rs.)
26.73
31.49
32.68
18.77
36.83
62.17
125.94
126.40
99.22
70.78
ROA
-3.52%
-0.66%
-1.67%
-9.87%
-12.79%
-1.94%
0.17%
0.44%
0.84%
-3.02%
ROE
-15.60%
-2.63%
-8.39%
-61.53%
-54.05%
-8.08%
0.75%
1.67%
3.65%
-15.19%
ROCE
1.74%
6.72%
6.56%
-3.47%
-5.27%
2.48%
6.63%
6.23%
7.93%
-0.29%
Fixed Asset Turnover
0.56
0.43
0.54
0.64
0.93
0.62
0.74
0.54
0.42
0.58
Receivable days
9.81
17.21
16.80
14.72
10.89
15.51
11.94
11.20
8.99
13.82
Inventory Days
179.88
194.33
153.15
188.51
85.98
43.26
86.54
161.46
150.88
100.91
Payable days
199.64
192.21
238.46
230.60
61.21
23.06
101.06
117.65
186.59
131.68
Cash Conversion Cycle
-9.95
19.32
-68.51
-27.36
35.66
35.71
-2.58
55.01
-26.72
-16.95
Total Debt/Equity
2.31
2.02
1.95
4.79
2.66
2.14
3.05
2.22
1.95
3.66
Interest Cover
0.26
0.88
0.75
-0.34
-0.49
0.45
1.04
1.07
1.29
-0.06

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.