Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

Sugar

Rating :
60/99

BSE: 500119 | NSE: DHAMPURSUG

216.40
5.50 (2.61%)
22-Mar-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  211.00
  •  221.00
  •  210.90
  •  210.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  774586
  •  1676.20
  •  252.75
  •  71.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,434.30
  • 13.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,836.31
  • 1.39%
  • 1.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.08%
  • 7.33%
  • 38.79%
  • FII
  • DII
  • Others
  • 0.23%
  • 0.25%
  • 4.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.96
  • 14.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 22.56
  • 11.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 80.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.65
  • 3.98
  • 6.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.00
  • 1.30
  • 1.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.73
  • 11.05
  • 7.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
798.51
778.14
2.62%
532.79
802.11
-33.58%
734.40
894.31
-17.88%
921.24
784.00
17.51%
Expenses
678.91
646.71
4.98%
461.13
715.84
-35.58%
643.40
752.27
-14.47%
946.28
610.52
55.00%
EBITDA
119.60
131.43
-9.00%
71.66
86.27
-16.94%
91.00
142.04
-35.93%
-25.04
173.48
-
EBIDTM
14.98%
16.89%
13.45%
10.76%
12.39%
15.88%
-2.72%
22.13%
Other Income
0.92
5.51
-83.30%
2.67
4.72
-43.43%
2.51
2.30
9.13%
14.83
13.07
13.47%
Interest
15.02
21.22
-29.22%
18.42
28.03
-34.28%
29.66
44.14
-32.80%
28.12
51.42
-45.31%
Depreciation
16.50
16.01
3.06%
11.63
11.33
2.65%
15.13
13.36
13.25%
17.03
15.90
7.11%
PBT
89.01
99.72
-10.74%
44.29
51.63
-14.22%
48.71
86.84
-43.91%
-55.37
119.22
-
Tax
6.96
24.98
-72.14%
15.86
15.48
2.45%
17.05
24.21
-29.57%
-19.35
10.84
-
PAT
82.05
74.73
9.80%
28.42
36.15
-21.38%
31.66
62.64
-49.46%
-36.02
108.38
-
PATM
10.28%
9.60%
5.33%
4.51%
4.31%
7.00%
-3.91%
13.82%
EPS
12.38
11.24
10.14%
4.35
5.41
-19.59%
4.86
9.47
-48.68%
-5.39
16.34
-

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 06
Net Sales
2,986.94
3,351.82
2,583.67
2,233.02
1,777.39
1,822.80
1,481.22
1,537.52
2,348.85
933.71
1,080.49
Net Sales Growth
-8.34%
29.73%
15.70%
25.63%
-2.49%
23.06%
-3.66%
-34.54%
151.56%
-13.58%
 
Cost Of Goods Sold
2,292.46
2,640.19
1,711.87
1,736.00
1,398.21
1,435.66
1,020.71
1,142.32
1,816.53
601.56
816.89
Gross Profit
694.48
711.63
871.80
497.02
379.18
387.14
460.51
395.20
532.32
332.15
263.60
GP Margin
23.25%
21.23%
33.74%
22.26%
21.33%
21.24%
31.09%
25.70%
22.66%
35.57%
24.40%
Total Expenditure
2,729.72
2,997.32
2,067.53
2,022.75
1,644.51
1,694.62
1,259.93
1,334.38
2,138.82
741.75
962.77
Power & Fuel Cost
-
21.45
15.91
7.03
3.75
5.54
6.33
4.21
4.14
5.08
12.87
% Of Sales
-
0.64%
0.62%
0.31%
0.21%
0.30%
0.43%
0.27%
0.18%
0.54%
1.19%
Employee Cost
-
126.54
125.36
84.38
76.19
73.34
71.10
58.96
93.96
42.55
44.13
% Of Sales
-
3.78%
4.85%
3.78%
4.29%
4.02%
4.80%
3.83%
4.00%
4.56%
4.08%
Manufacturing Exp.
-
121.56
120.74
125.46
103.54
100.38
82.29
84.87
130.29
54.42
51.29
% Of Sales
-
3.63%
4.67%
5.62%
5.83%
5.51%
5.56%
5.52%
5.55%
5.83%
4.75%
General & Admin Exp.
-
12.43
13.05
11.10
10.50
13.59
12.99
9.24
25.43
9.86
7.38
% Of Sales
-
0.37%
0.51%
0.50%
0.59%
0.75%
0.88%
0.60%
1.08%
1.06%
0.68%
Selling & Distn. Exp.
-
32.28
23.50
22.47
25.55
35.31
34.80
12.86
25.09
8.61
10.86
% Of Sales
-
0.96%
0.91%
1.01%
1.44%
1.94%
2.35%
0.84%
1.07%
0.92%
1.01%
Miscellaneous Exp.
-
42.87
57.10
36.31
26.77
30.80
31.71
21.92
43.38
19.67
10.86
% Of Sales
-
1.28%
2.21%
1.63%
1.51%
1.69%
2.14%
1.43%
1.85%
2.11%
1.79%
EBITDA
257.22
354.50
516.14
210.27
132.88
128.18
221.29
203.14
210.03
191.96
117.72
EBITDA Margin
8.61%
10.58%
19.98%
9.42%
7.48%
7.03%
14.94%
13.21%
8.94%
20.56%
10.90%
Other Income
20.93
30.90
29.36
24.69
17.85
5.97
7.39
4.52
30.94
15.66
19.72
Interest
91.22
125.09
171.56
158.65
149.66
142.21
112.67
94.87
127.45
83.47
29.30
Depreciation
60.29
57.73
54.27
55.14
55.23
75.88
76.76
67.66
98.70
63.19
22.97
PBT
126.64
202.58
319.67
21.17
-54.16
-83.94
39.25
45.13
14.82
60.96
85.17
Tax
20.52
51.32
90.14
5.51
-41.33
-5.59
16.54
15.50
1.74
5.91
46.39
Tax Rate
16.20%
25.33%
28.20%
17.55%
76.31%
6.66%
42.14%
34.35%
11.74%
9.69%
28.69%
PAT
106.11
151.70
228.90
25.88
-12.83
-78.35
22.71
29.63
13.08
55.61
116.66
PAT before Minority Interest
107.56
151.26
229.53
25.88
-12.83
-78.35
22.71
29.63
13.08
55.05
115.32
Minority Interest
1.45
0.44
-0.63
0.00
0.00
0.00
0.00
0.00
0.00
0.56
1.34
PAT Margin
3.55%
4.53%
8.86%
1.16%
-0.72%
-4.30%
1.53%
1.93%
0.56%
5.96%
10.80%
PAT Growth
-62.36%
-33.73%
784.47%
-
-
-
-23.35%
126.53%
-76.48%
-52.33%
 
Unadjusted EPS
16.20
22.85
35.16
4.13
-2.54
-14.04
3.61
5.43
2.34
10.48
24.66

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 06
Shareholder's Funds
1,001.30
902.02
710.69
423.71
443.76
487.06
485.24
515.28
503.01
463.08
Share Capital
66.45
66.45
75.30
75.96
80.41
62.03
62.81
62.81
61.61
90.90
Total Reserves
934.85
835.57
635.39
346.51
360.87
403.70
422.43
452.47
440.56
372.18
Non-Current Liabilities
537.82
651.39
532.94
550.93
569.84
420.63
448.63
384.65
720.98
343.50
Secured Loans
405.68
500.09
534.08
533.85
515.06
384.40
416.85
368.53
704.71
299.84
Unsecured Loans
17.30
23.00
12.26
38.04
29.68
7.17
9.38
8.87
31.69
40.36
Long Term Provisions
70.82
89.41
20.82
20.65
19.95
18.03
15.03
16.04
0.00
0.00
Current Liabilities
1,684.46
1,905.17
1,916.66
2,008.01
1,721.13
1,749.19
1,109.90
1,019.57
455.89
127.31
Trade Payables
525.08
263.08
471.43
675.30
702.63
618.41
433.12
449.87
422.99
97.68
Other Current Liabilities
175.37
297.73
504.12
428.46
342.68
199.40
204.53
159.31
9.21
7.50
Short Term Borrowings
930.50
1,274.16
928.47
893.98
665.40
905.52
454.05
395.64
0.00
0.00
Short Term Provisions
53.51
70.20
12.64
10.27
10.42
25.86
18.20
14.75
23.69
22.13
Total Liabilities
3,224.82
3,460.26
3,160.29
2,982.65
2,734.73
2,656.88
2,043.77
1,919.50
1,697.46
933.89
Net Block
1,597.83
1,494.30
1,495.71
1,253.93
1,086.02
1,073.01
984.98
1,009.49
994.08
281.37
Gross Block
2,455.22
2,296.53
2,248.30
1,954.37
1,726.29
1,642.74
1,446.76
1,408.84
1,307.58
473.01
Accumulated Depreciation
857.39
802.23
752.59
700.44
640.27
569.73
461.78
399.35
313.50
191.64
Non Current Assets
1,693.16
1,608.43
1,544.80
1,285.43
1,308.84
1,118.41
1,040.27
1,043.97
1,050.78
622.05
Capital Work in Progress
24.13
27.13
28.17
16.62
207.03
19.42
34.83
17.78
43.71
337.13
Non Current Investment
1.94
1.82
0.80
0.78
1.97
0.78
8.96
8.93
12.99
3.55
Long Term Loans & Adv.
69.26
85.18
19.93
12.77
13.59
24.95
11.12
7.33
0.00
0.00
Other Non Current Assets
0.00
0.00
0.19
0.21
0.23
0.25
0.38
0.44
0.00
0.00
Current Assets
1,531.66
1,851.83
1,615.49
1,697.22
1,425.89
1,538.47
1,003.50
875.53
646.65
311.84
Current Investments
0.00
1.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
Inventories
1,145.94
1,476.87
1,261.30
1,252.26
1,224.34
1,311.26
710.23
671.07
429.04
96.26
Sundry Debtors
245.16
216.02
251.22
222.96
119.26
144.06
216.27
83.59
80.25
52.64
Cash & Bank
46.94
27.87
25.80
16.73
19.53
23.73
13.21
24.26
37.31
33.35
Other Current Assets
93.62
27.49
10.62
17.96
62.76
59.42
63.79
96.61
100.05
129.53
Short Term Loans & Adv.
81.05
102.26
66.55
187.31
60.23
52.76
59.49
89.78
90.49
128.41
Net Current Assets
-152.80
-53.34
-301.17
-310.79
-295.24
-210.72
-106.40
-144.04
190.76
184.53
Total Assets
3,224.82
3,460.26
3,160.29
2,982.65
2,734.73
2,656.88
2,043.77
1,919.50
1,697.46
933.89

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 06
Cash From Operating Activity
805.15
-48.22
168.21
-80.71
481.13
-148.61
51.65
67.68
347.48
121.73
PBT
202.58
319.67
21.17
-54.16
-83.94
39.25
45.13
14.82
60.96
161.71
Adjustment
177.61
205.73
204.05
204.13
216.45
196.05
159.74
229.56
145.27
-31.23
Changes in Working Capital
480.89
-503.03
-57.07
-230.42
349.67
-378.76
-179.84
-153.84
144.14
1.08
Cash after chg. in Working capital
861.08
22.37
168.15
-80.45
482.18
-143.46
25.03
90.54
350.37
131.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-55.93
-70.59
0.06
-0.26
-1.05
-5.15
26.62
-22.86
-2.89
-9.83
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
-139.85
-55.75
-41.71
-46.19
-247.02
-70.57
-51.59
-110.93
-51.17
-201.01
Net Fixed Assets
-151.38
-46.86
-305.48
-53.24
-253.32
-180.57
-92.33
-75.06
-564.75
-333.26
Net Investments
-3.79
8.27
-0.02
-0.03
0.03
-2.59
36.47
-17.68
-13.59
42.53
Others
15.32
-17.16
263.79
7.08
6.27
112.59
4.27
-18.19
527.17
89.72
Cash from Financing Activity
-646.74
105.67
-117.40
124.62
-239.48
220.53
-11.11
30.20
-278.88
97.93
Net Cash Inflow / Outflow
18.56
1.70
9.10
-2.28
-5.37
1.35
-11.05
-13.05
17.43
18.65
Opening Cash & Equivalents
20.23
18.50
9.40
11.73
17.10
4.56
24.26
37.31
19.88
14.70
Closing Cash & Equivalent
38.79
20.23
18.50
9.45
11.73
17.10
13.21
24.26
37.31
33.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Sep 09
Sep 06
Book Value (Rs.)
150.83
135.88
66.52
62.94
66.84
84.88
88.36
93.93
93.58
90.75
ROA
4.53%
6.93%
0.84%
-0.45%
-2.91%
0.97%
1.50%
0.72%
4.18%
14.14%
ROE
15.90%
35.25%
6.72%
-3.41%
-18.65%
4.86%
6.03%
2.62%
12.08%
46.78%
ROCE
12.44%
20.09%
9.34%
5.11%
3.18%
8.93%
9.70%
10.74%
14.14%
28.16%
Fixed Asset Turnover
1.43
1.20
1.11
1.00
1.13
0.99
1.12
1.79
1.10
2.19
Receivable days
24.79
31.40
37.22
33.88
25.32
42.90
34.31
12.33
24.86
17.04
Inventory Days
140.96
184.01
197.30
245.21
243.84
240.67
158.04
82.80
98.28
48.62
Payable days
52.44
59.13
102.37
152.46
145.88
106.46
113.56
60.78
141.32
54.06
Cash Conversion Cycle
113.30
156.28
132.14
126.64
123.28
177.11
78.79
34.35
-18.18
11.61
Total Debt/Equity
1.45
2.12
3.99
4.16
3.29
3.09
2.05
1.74
1.47
0.73
Interest Cover
2.62
2.86
1.20
0.64
0.41
1.35
1.48
1.12
1.73
6.52

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.