Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Sugar

Rating :
51/99

BSE: 507315 | NSE: SAKHTISUG

10.50
0.40 (3.96%)
24-May-2019 | 3:46PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  9.80
  •  10.60
  •  9.80
  •  10.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  76961
  •  8.08
  •  21.70
  •  7.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 125.98
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,028.83
  • N/A
  • 0.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.97%
  • 1.35%
  • 17.09%
  • FII
  • DII
  • Others
  • 19.08%
  • 0.78%
  • 1.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -5.65
  • -13.64

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.13
  • 47.61

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.86
  • 2.48
  • 2.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.87
  • 9.59
  • 2.49

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
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
Dec 09
Dec 08
Net Sales
-
528.83
926.38
821.01
836.51
1,987.35
2,297.01
2,128.71
3,063.15
1,997.82
1,851.93
Net Sales Growth
-
-42.91%
12.83%
-1.85%
-57.91%
-13.48%
7.91%
-30.51%
53.32%
7.88%
 
Cost Of Goods Sold
-
413.75
617.75
533.23
496.81
1,012.98
1,302.03
1,169.54
1,950.73
1,167.94
860.17
Gross Profit
-
115.07
308.63
287.78
339.70
974.37
994.98
959.17
1,112.43
829.88
991.77
GP Margin
-
21.76%
33.32%
35.05%
40.61%
49.03%
43.32%
45.06%
36.32%
41.54%
53.55%
Total Expenditure
-
567.17
812.61
777.72
723.48
1,826.15
2,089.62
1,891.80
2,821.66
1,834.53
1,718.89
Power & Fuel Cost
-
49.82
36.20
116.02
107.26
191.61
183.04
160.06
257.23
152.75
161.67
% Of Sales
-
9.42%
3.91%
14.13%
12.82%
9.64%
7.97%
7.52%
8.40%
7.65%
8.73%
Employee Cost
-
59.07
64.20
59.02
61.88
198.01
175.64
169.54
166.78
138.41
175.89
% Of Sales
-
11.17%
6.93%
7.19%
7.40%
9.96%
7.65%
7.96%
5.44%
6.93%
9.50%
Manufacturing Exp.
-
25.97
56.33
48.18
35.96
306.01
317.93
284.63
306.41
226.48
305.88
% Of Sales
-
4.91%
6.08%
5.87%
4.30%
15.40%
13.84%
13.37%
10.00%
11.34%
16.52%
General & Admin Exp.
-
13.38
17.03
17.47
15.80
58.51
53.89
44.03
49.12
42.14
47.81
% Of Sales
-
2.53%
1.84%
2.13%
1.89%
2.94%
2.35%
2.07%
1.60%
2.11%
2.58%
Selling & Distn. Exp.
-
3.17
3.39
3.14
4.51
56.61
53.54
54.30
72.89
33.12
68.75
% Of Sales
-
0.60%
0.37%
0.38%
0.54%
2.85%
2.33%
2.55%
2.38%
1.66%
3.71%
Miscellaneous Exp.
-
2.01
17.71
0.66
1.26
2.42
3.55
9.70
18.51
73.68
68.75
% Of Sales
-
0.38%
1.91%
0.08%
0.15%
0.12%
0.15%
0.46%
0.60%
3.69%
5.33%
EBITDA
-
-38.34
113.77
43.29
113.03
161.20
207.39
236.91
241.49
163.29
133.04
EBITDA Margin
-
-7.25%
12.28%
5.27%
13.51%
8.11%
9.03%
11.13%
7.88%
8.17%
7.18%
Other Income
-
11.50
24.85
36.68
32.46
12.51
9.11
13.82
16.54
51.12
59.59
Interest
-
150.05
140.20
80.83
131.07
274.31
216.37
189.77
246.41
104.59
234.41
Depreciation
-
52.82
57.00
74.37
63.79
127.70
113.65
112.86
128.65
69.07
91.40
PBT
-
-229.71
-58.59
-75.24
-49.38
-228.29
-113.52
-51.89
-117.03
40.76
-133.18
Tax
-
-75.10
12.80
-20.17
-14.61
-66.29
-22.73
1.42
-23.88
13.79
-10.73
Tax Rate
-
29.78%
29.66%
26.81%
29.59%
-28.99%
20.02%
-2.74%
20.41%
33.83%
8.06%
PAT
-
-177.10
30.35
-55.07
-34.77
290.26
-91.40
-54.10
-93.81
26.50
-122.94
PAT before Minority Interest
-
-177.10
30.35
-55.07
-34.77
294.94
-90.79
-53.31
-93.15
26.97
-122.45
Minority Interest
-
0.00
0.00
0.00
0.00
-4.68
-0.61
-0.79
-0.66
-0.47
-0.49
PAT Margin
-
-33.49%
3.28%
-6.71%
-4.16%
14.61%
-3.98%
-2.54%
-3.06%
1.33%
-6.64%
PAT Growth
-
-
-
-
-
-
-
-
-
-
 
Unadjusted EPS
-
-14.90
3.46
-4.94
-3.61
76.49
-24.83
-14.70
-25.48
8.50
-39.03

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
Dec 09
Dec 08
Shareholder's Funds
258.39
274.78
367.07
386.13
1,286.44
970.43
1,063.50
942.63
1,080.74
1,095.45
Share Capital
118.85
118.85
96.21
96.21
244.28
219.26
219.26
219.26
217.28
213.82
Total Reserves
139.54
155.93
270.86
289.92
1,042.17
751.17
844.24
723.37
847.79
865.97
Non-Current Liabilities
524.58
704.65
608.67
491.37
705.60
1,068.90
1,088.35
1,061.00
2,022.85
1,982.95
Secured Loans
404.22
511.05
635.67
441.79
563.93
668.20
799.56
927.72
1,580.38
1,440.38
Unsecured Loans
50.83
49.86
96.57
151.03
165.14
359.84
256.67
107.46
431.55
544.83
Long Term Provisions
24.62
24.16
25.36
24.91
26.59
23.90
20.38
16.79
0.00
0.00
Current Liabilities
1,076.05
856.13
930.75
1,164.03
2,047.72
1,666.68
1,663.66
1,571.06
546.11
600.49
Trade Payables
250.37
248.08
287.23
245.45
521.74
475.95
374.60
362.88
511.75
578.39
Other Current Liabilities
704.78
491.65
556.17
621.70
1,012.52
821.95
822.72
857.60
3.97
6.02
Short Term Borrowings
115.32
111.02
72.61
211.70
387.99
322.42
385.49
270.68
0.00
0.00
Short Term Provisions
5.58
5.37
14.74
85.18
125.47
46.36
80.85
79.90
30.39
16.08
Total Liabilities
1,859.02
1,835.56
1,906.49
2,041.53
4,049.58
3,711.14
3,820.04
3,578.43
3,652.78
3,681.50
Net Block
1,238.72
1,353.78
1,157.91
1,221.86
2,944.38
2,143.68
2,201.48
1,991.03
2,008.04
1,914.17
Gross Block
1,361.02
1,424.63
1,812.66
1,803.44
3,742.02
2,782.55
2,668.48
2,362.23
2,220.96
2,377.84
Accumulated Depreciation
122.30
70.86
654.75
581.58
797.64
638.87
467.00
371.20
212.92
463.67
Non Current Assets
1,412.04
1,585.75
1,514.76
1,650.38
3,285.96
2,940.05
2,992.03
2,819.54
2,590.35
2,645.83
Capital Work in Progress
32.29
32.16
149.88
149.45
168.33
153.61
140.63
147.46
125.90
231.40
Non Current Investment
10.72
80.24
12.42
11.51
11.60
473.96
466.15
434.06
456.42
500.27
Long Term Loans & Adv.
130.10
119.25
194.56
267.56
121.24
118.30
123.16
166.18
0.00
0.00
Other Non Current Assets
0.20
0.32
0.00
0.00
40.40
50.51
60.61
80.81
0.00
0.00
Current Assets
446.98
249.81
391.74
391.15
763.62
771.10
828.01
758.88
1,048.16
1,018.09
Current Investments
7.76
26.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
108.50
108.95
104.17
99.51
403.16
363.44
353.83
322.11
345.10
218.55
Sundry Debtors
9.85
22.26
108.01
131.36
237.17
267.43
239.77
244.37
163.05
118.73
Cash & Bank
15.92
18.13
20.58
53.75
22.54
38.93
105.49
59.79
40.46
42.86
Other Current Assets
304.95
30.75
46.94
34.42
100.75
101.30
128.92
132.61
499.55
637.95
Short Term Loans & Adv.
67.26
43.41
112.03
72.11
56.41
60.56
52.06
48.97
318.98
547.90
Net Current Assets
-629.07
-606.31
-539.02
-772.88
-1,284.10
-895.58
-835.65
-812.18
502.05
417.61
Total Assets
1,859.02
1,835.56
1,906.50
2,041.53
4,049.58
3,711.15
3,820.04
3,578.42
3,652.77
3,681.50

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
Dec 09
Dec 08
Cash From Operating Activity
-43.35
165.20
124.98
0.00
650.10
265.53
279.48
245.33
135.44
301.57
PBT
-252.20
43.15
-75.24
0.00
228.65
-113.52
-51.89
-117.03
41.10
-67.35
Adjustment
220.66
72.86
140.00
0.00
397.08
325.46
303.18
372.00
225.50
337.09
Changes in Working Capital
-9.87
49.21
60.37
0.00
31.20
61.45
27.88
-7.77
-126.27
43.01
Cash after chg. in Working capital
-41.41
165.22
125.12
0.00
656.93
273.39
279.17
247.20
140.33
312.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.94
-0.02
-0.15
0.00
-4.70
-7.79
0.95
-1.87
-12.08
-1.44
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.18
-9.74
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
85.67
82.84
10.54
0.00
-526.84
-57.39
-133.22
-58.11
-41.15
-422.87
Net Fixed Assets
63.48
352.94
-2.07
-2.12
-1.48
-31.97
-13.80
-119.23
97.81
-746.15
Net Investments
172.61
-27.10
-0.90
0.00
0.02
-0.06
1.79
2.50
0.03
2.79
Others
-150.42
-243.00
13.51
2.12
-525.38
-25.36
-121.21
58.62
-138.99
320.49
Cash from Financing Activity
-44.53
-250.34
-168.69
0.00
-139.65
-274.69
-100.56
-188.52
-93.47
75.36
Net Cash Inflow / Outflow
-2.21
-2.30
-33.17
0.00
-16.39
-66.56
45.70
-1.30
0.82
-45.93
Opening Cash & Equivalents
18.13
20.44
53.75
0.00
38.93
105.49
59.79
61.09
60.27
106.20
Closing Cash & Equivalent
15.92
18.13
20.58
0.00
22.54
38.93
105.49
59.79
61.09
60.27

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Dec 09
Dec 08
Book Value (Rs.)
21.74
23.12
1.03
1.12
46.28
17.20
33.89
55.43
79.50
83.47
ROA
-9.59%
1.62%
-2.79%
-1.14%
7.60%
-2.41%
-1.44%
-2.58%
0.74%
-4.21%
ROE
-66.43%
21.32%
-534.07%
-15.25%
115.98%
-96.57%
-32.43%
-38.73%
10.01%
-35.25%
ROCE
-8.61%
16.06%
0.49%
4.45%
21.47%
4.49%
5.85%
5.34%
5.89%
4.62%
Fixed Asset Turnover
0.38
0.58
0.46
0.31
0.63
0.87
0.87
1.37
0.89
1.12
Receivable days
11.05
25.32
52.61
79.36
44.54
38.84
40.25
23.69
25.07
17.19
Inventory Days
74.85
41.42
44.77
108.25
67.66
54.93
56.19
38.79
50.15
32.90
Payable days
153.40
115.59
117.26
189.82
94.59
71.33
68.01
55.45
107.04
78.91
Cash Conversion Cycle
-67.50
-48.85
-19.88
-2.21
17.61
22.44
28.43
7.03
-31.82
-28.82
Total Debt/Equity
3.56
3.35
109.23
111.38
3.15
8.05
6.69
5.09
4.38
4.47
Interest Cover
-0.68
1.31
0.07
0.62
1.83
0.48
0.73
0.53
1.39
0.43

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.