Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Sugar

Rating :
49/99

BSE: 500038 | NSE: BALRAMCHIN

106.25
-2.00 (-1.85%)
20-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  108.10
  •  110.80
  •  106.00
  •  108.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2475269
  •  2629.97
  •  167.90
  •  58.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,467.13
  • 13.46
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,448.25
  • 2.31%
  • 1.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.98%
  • 8.09%
  • 27.72%
  • FII
  • DII
  • Others
  • 0.13%
  • 4.18%
  • 18.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.26
  • 16.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.11
  • 1.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 127.36
  • 30.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.70
  • 7.47
  • 7.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.43
  • 1.62
  • 1.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.05
  • 11.83
  • 8.08

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
Mar 13
Mar 12
Mar 11
Sep 09
Sep 08
Net Sales
-
4,342.54
3,460.13
2,756.66
2,986.98
2,664.94
3,274.84
2,309.55
2,976.57
1,747.30
1,491.02
Net Sales Growth
-
25.50%
25.52%
-7.71%
12.08%
-18.62%
41.80%
-22.41%
70.35%
17.19%
 
Cost Of Goods Sold
-
3,474.63
2,157.33
1,976.31
2,509.95
2,090.90
2,518.96
1,775.53
2,033.01
1,063.90
906.17
Gross Profit
-
867.92
1,302.81
780.35
477.02
574.04
755.89
534.01
943.56
683.41
584.85
GP Margin
-
19.99%
37.65%
28.31%
15.97%
21.54%
23.08%
23.12%
31.70%
39.11%
39.22%
Total Expenditure
-
3,890.89
2,591.11
2,348.94
2,860.53
2,446.89
2,855.07
2,071.60
2,461.00
1,300.15
1,176.92
Power & Fuel Cost
-
4.93
5.24
5.74
4.25
4.69
4.53
3.83
5.60
4.38
5.60
% Of Sales
-
0.11%
0.15%
0.21%
0.14%
0.18%
0.14%
0.17%
0.19%
0.25%
0.38%
Employee Cost
-
204.00
180.99
150.95
150.30
141.70
129.46
117.74
167.98
94.63
86.47
% Of Sales
-
4.70%
5.23%
5.48%
5.03%
5.32%
3.95%
5.10%
5.64%
5.42%
5.80%
Manufacturing Exp.
-
115.17
89.28
89.33
109.42
110.27
116.99
105.43
138.62
71.24
108.84
% Of Sales
-
2.65%
2.58%
3.24%
3.66%
4.14%
3.57%
4.56%
4.66%
4.08%
7.30%
General & Admin Exp.
-
19.18
18.78
37.20
11.83
7.98
6.85
5.85
9.92
12.97
14.49
% Of Sales
-
0.44%
0.54%
1.35%
0.40%
0.30%
0.21%
0.25%
0.33%
0.74%
0.97%
Selling & Distn. Exp.
-
20.20
26.41
0.00
0.00
0.00
0.00
0.00
0.00
10.67
11.59
% Of Sales
-
0.47%
0.76%
0%
0%
0%
0%
0%
0%
0.61%
0.78%
Miscellaneous Exp.
-
52.79
113.07
89.41
74.78
91.34
78.28
63.21
105.87
42.37
11.59
% Of Sales
-
1.22%
3.27%
3.24%
2.50%
3.43%
2.39%
2.74%
3.56%
2.42%
2.93%
EBITDA
-
451.65
869.02
407.72
126.45
218.05
419.77
237.95
515.57
447.15
314.10
EBITDA Margin
-
10.40%
25.12%
14.79%
4.23%
8.18%
12.82%
10.30%
17.32%
25.59%
21.07%
Other Income
-
30.34
25.07
49.70
15.19
26.83
42.28
26.52
29.96
9.91
16.13
Interest
-
52.03
55.43
66.55
102.09
117.84
143.87
147.41
148.64
108.53
101.02
Depreciation
-
95.22
105.03
110.20
115.92
109.58
108.39
115.50
173.12
115.97
125.26
PBT
-
334.74
733.64
280.68
-76.37
17.46
209.80
1.56
223.77
232.57
103.95
Tax
-
113.49
142.16
7.43
-18.43
9.03
48.53
1.16
61.09
23.10
25.63
Tax Rate
-
33.90%
19.38%
6.91%
24.13%
51.72%
23.13%
74.36%
27.30%
9.93%
24.66%
PAT
-
221.25
591.72
100.19
-57.95
8.43
161.27
0.41
162.68
209.47
78.32
PAT before Minority Interest
-
221.25
591.49
100.14
-57.95
8.43
161.27
0.41
162.68
209.47
78.32
Minority Interest
-
0.00
0.23
0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
5.09%
17.10%
3.63%
-1.94%
0.32%
4.92%
0.02%
5.47%
11.99%
5.25%
PAT Growth
-
-62.61%
490.60%
-
-
-94.77%
39,234.15%
-99.75%
-22.34%
167.45%
 
Unadjusted EPS
-
9.86
24.29
4.09
-2.37
0.35
6.60
0.02
6.29
8.18
3.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Sep 09
Sep 08
Shareholder's Funds
1,617.06
1,560.60
1,229.06
1,127.07
1,216.34
1,316.06
1,212.09
1,289.36
1,133.83
1,000.70
Share Capital
22.84
23.50
24.50
24.49
24.48
24.43
24.43
25.63
25.68
25.55
Total Reserves
1,594.04
1,536.92
1,204.04
1,101.83
1,190.83
1,290.57
1,186.56
1,271.21
1,102.44
963.98
Non-Current Liabilities
462.25
467.83
721.09
711.69
808.69
542.89
761.45
728.89
1,194.44
1,522.96
Secured Loans
10.67
124.31
496.44
429.79
491.09
226.40
494.66
354.30
987.48
1,277.29
Unsecured Loans
0.00
0.00
5.58
3.08
3.08
3.08
3.08
3.08
3.08
103.08
Long Term Provisions
254.27
187.12
45.07
43.48
44.98
78.84
36.31
144.78
0.00
0.00
Current Liabilities
1,871.63
2,183.73
1,813.97
2,106.49
2,176.62
2,433.36
2,258.45
1,915.22
464.26
409.95
Trade Payables
785.29
295.34
423.35
736.17
1,015.50
712.12
617.26
100.74
125.09
184.24
Other Current Liabilities
217.11
307.22
369.17
183.21
300.76
400.81
417.33
500.73
37.10
27.34
Short Term Borrowings
865.52
1,577.44
994.42
1,182.83
856.91
1,260.20
1,221.22
1,290.02
0.00
0.00
Short Term Provisions
3.71
3.74
27.03
4.28
3.46
60.23
2.64
23.73
302.07
198.37
Total Liabilities
3,950.94
4,211.87
3,764.07
3,945.25
4,201.65
4,292.31
4,231.99
3,933.47
2,792.53
2,933.61
Net Block
1,447.06
1,412.30
1,340.06
1,376.74
1,524.26
1,523.16
1,614.64
1,716.77
1,823.29
1,936.49
Gross Block
1,749.51
1,621.36
1,451.48
2,711.44
2,696.97
2,561.01
2,546.80
2,537.40
2,488.87
2,488.06
Accumulated Depreciation
302.45
209.06
109.94
1,334.69
1,172.71
1,037.85
932.16
820.63
665.58
551.57
Non Current Assets
1,885.47
1,687.94
1,560.14
1,726.45
1,850.12
1,876.79
1,745.51
1,904.66
1,831.29
1,946.27
Capital Work in Progress
11.25
6.13
86.47
7.56
0.30
5.11
0.43
6.09
7.80
8.18
Non Current Investment
122.12
73.59
47.71
40.74
40.75
42.20
42.16
1.53
0.20
1.60
Long Term Loans & Adv.
303.51
194.87
75.20
125.94
109.80
134.99
87.23
178.74
0.00
0.00
Other Non Current Assets
1.53
1.05
10.70
175.46
175.01
171.33
1.05
1.53
0.00
0.00
Current Assets
2,065.48
2,523.94
2,203.93
2,218.79
2,351.54
2,415.52
2,486.49
2,028.82
960.71
985.56
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
122.01
0.00
Inventories
1,802.20
2,313.63
1,864.89
1,669.25
2,092.29
1,886.57
1,997.79
1,491.31
351.12
584.12
Sundry Debtors
182.21
162.77
199.28
158.61
64.06
181.38
146.96
89.88
17.11
51.67
Cash & Bank
8.71
4.49
9.07
82.20
143.52
191.22
13.11
158.37
34.16
36.61
Other Current Assets
72.35
11.14
62.83
281.47
51.68
156.36
328.63
289.26
436.31
313.15
Short Term Loans & Adv.
16.88
31.91
67.86
27.26
24.87
149.47
153.21
160.60
436.15
313.13
Net Current Assets
193.85
340.21
389.97
112.31
174.92
-17.84
228.03
113.59
496.45
575.61
Total Assets
3,950.95
4,211.88
3,764.07
3,945.24
4,201.66
4,292.31
4,232.00
3,933.48
2,792.53
2,933.61

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Sep 09
Sep 08
Cash From Operating Activity
1,179.84
345.64
147.00
-76.32
462.33
555.63
195.48
-629.30
663.60
41.18
PBT
334.74
733.64
280.68
-76.37
17.46
209.80
1.56
223.77
232.57
103.95
Adjustment
139.96
208.71
154.56
213.09
225.80
220.48
252.09
337.34
238.58
232.97
Changes in Working Capital
823.36
-455.31
-264.27
-200.94
208.24
167.79
-40.13
-1,168.52
232.63
-282.91
Cash after chg. in Working capital
1,298.06
487.05
170.97
-64.23
451.50
598.07
213.52
-607.41
703.77
54.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-118.22
-141.40
-19.88
-12.09
10.84
-42.44
-18.04
-21.89
-40.17
-12.82
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
-4.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-159.32
-116.52
-146.62
-23.02
-63.50
-9.26
-56.60
-125.49
-33.91
-81.59
Net Fixed Assets
-133.27
-91.11
1,147.49
-21.73
-131.14
-18.89
-5.42
-125.53
0.07
Net Investments
-38.14
2.81
-6.96
0.00
2.36
1.02
-40.64
122.96
-121.08
Others
12.09
-28.22
-1,287.15
-1.29
65.28
8.61
-10.54
-122.92
87.10
Cash from Financing Activity
-1,020.10
-232.72
-69.91
37.77
-446.92
-370.55
-283.35
755.98
-510.11
59.33
Net Cash Inflow / Outflow
0.42
-3.60
-69.53
-61.58
-48.09
175.82
-144.47
1.19
119.59
18.92
Opening Cash & Equivalents
2.03
6.16
75.69
138.62
186.23
10.64
154.95
153.88
34.27
15.19
Closing Cash & Equivalent
2.45
2.03
6.16
77.04
138.62
186.23
10.64
154.95
153.88
34.27

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Sep 09
Sep 08
Book Value (Rs.)
70.78
66.40
50.15
45.98
49.63
53.82
49.56
50.60
43.91
38.65
ROA
5.42%
14.83%
2.60%
-1.42%
0.20%
3.78%
0.01%
4.84%
7.32%
2.73%
ROE
13.93%
42.42%
8.51%
-4.95%
0.67%
12.77%
0.03%
13.42%
19.81%
8.50%
ROCE
13.00%
25.30%
6.11%
0.93%
4.65%
11.27%
4.58%
13.74%
15.15%
9.06%
Fixed Asset Turnover
2.61
2.37
1.38
1.14
1.05
1.33
0.94
1.22
0.73
0.69
Receivable days
14.31
18.15
22.73
13.14
16.24
17.71
18.08
6.37
6.89
11.28
Inventory Days
170.69
209.44
224.41
221.93
263.22
209.48
266.39
109.62
93.75
118.29
Payable days
56.38
44.07
85.20
129.08
118.94
88.14
50.41
11.23
51.88
67.34
Cash Conversion Cycle
128.61
183.52
161.94
105.98
160.52
139.05
234.06
104.76
48.76
62.22
Total Debt/Equity
0.61
1.14
1.36
1.49
1.26
1.34
1.64
1.55
0.88
1.40
Interest Cover
7.43
14.24
2.62
0.25
1.15
2.46
1.01
2.51
3.14
2.03

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.