Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Sugar

Rating :
64/99

BSE: 500032 | NSE: BAJAJHIND

18.95
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  18.80
  •  18.95
  •  18.20
  •  18.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15956093
  •  3017.27
  •  24.65
  •  4.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,420.60
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,799.04
  • N/A
  • 0.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 15.43%
  • 4.50%
  • 35.96%
  • FII
  • DII
  • Others
  • 0.44%
  • 3.81%
  • 39.86%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.29
  • 4.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -10.40
  • 10.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -25.12
  • -53.58

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 0.43
  • 0.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.23
  • 16.33
  • 20.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,998.51
1,863.32
7.26%
1,762.53
1,723.99
2.24%
1,569.75
1,427.41
9.97%
1,335.18
1,654.62
-19.31%
Expenses
1,784.81
1,642.72
8.65%
1,835.96
1,641.52
11.85%
1,613.27
1,386.28
16.37%
1,269.00
1,545.88
-17.91%
EBITDA
213.70
220.60
-3.13%
-73.43
82.47
-
-43.52
41.13
-
66.18
108.74
-39.14%
EBIDTM
10.69%
11.84%
-4.17%
4.78%
-2.77%
2.88%
4.96%
6.57%
Other Income
9.29
2.71
242.80%
4.31
2.54
69.69%
6.77
1.87
262.03%
2.22
4.86
-54.32%
Interest
60.51
66.24
-8.65%
66.95
76.96
-13.01%
68.58
78.39
-12.51%
67.48
79.28
-14.88%
Depreciation
53.08
53.76
-1.26%
54.45
54.40
0.09%
54.38
54.43
-0.09%
53.80
53.82
-0.04%
PBT
109.40
103.31
5.89%
-190.52
-46.35
-
-159.71
-89.82
-
-52.88
-19.50
-
Tax
-3.08
-2.36
-
0.02
0.00
0
0.17
0.00
0
0.00
0.00
0
PAT
112.48
105.67
6.44%
-190.54
-46.35
-
-159.88
-89.82
-
-52.88
-19.50
-
PATM
5.63%
5.67%
-10.81%
-2.69%
-10.19%
-6.29%
-3.96%
-1.18%
EPS
0.99
0.93
6.45%
-1.68
-0.41
-
-1.41
-0.79
-
-0.47
-0.17
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Sep 10
Net Sales
6,665.97
6,669.34
6,806.39
5,846.72
4,399.30
4,690.50
4,535.35
6,645.36
4,344.06
5,063.47
3,201.43
Net Sales Growth
-0.05%
-2.01%
16.41%
32.90%
-6.21%
3.42%
-31.75%
52.98%
-14.21%
58.16%
 
Cost Of Goods Sold
5,490.63
5,423.51
5,765.05
4,897.93
3,005.08
3,408.52
4,129.42
5,816.52
3,355.82
3,666.64
2,220.41
Gross Profit
1,175.34
1,245.83
1,041.34
948.79
1,394.22
1,281.98
405.93
828.84
988.24
1,396.83
981.02
GP Margin
17.63%
18.68%
15.30%
16.23%
31.69%
27.33%
8.95%
12.47%
22.75%
27.59%
30.64%
Total Expenditure
6,503.04
6,216.40
6,510.21
5,574.61
3,548.16
3,906.06
4,703.89
6,745.43
3,887.01
4,179.21
2,791.46
Power & Fuel Cost
-
28.60
16.87
14.72
17.40
12.76
12.28
28.77
23.05
33.71
52.26
% Of Sales
-
0.43%
0.25%
0.25%
0.40%
0.27%
0.27%
0.43%
0.53%
0.67%
1.63%
Employee Cost
-
299.78
275.29
249.64
233.71
199.08
179.80
316.52
200.20
187.40
178.20
% Of Sales
-
4.49%
4.04%
4.27%
5.31%
4.24%
3.96%
4.76%
4.61%
3.70%
5.57%
Manufacturing Exp.
-
324.39
292.10
205.14
161.95
162.41
228.35
324.83
174.22
147.89
141.36
% Of Sales
-
4.86%
4.29%
3.51%
3.68%
3.46%
5.03%
4.89%
4.01%
2.92%
4.42%
General & Admin Exp.
-
12.37
14.38
12.01
11.55
10.55
12.21
15.85
12.76
17.88
22.52
% Of Sales
-
0.19%
0.21%
0.21%
0.26%
0.22%
0.27%
0.24%
0.29%
0.35%
0.70%
Selling & Distn. Exp.
-
57.04
76.36
81.08
59.83
47.69
43.05
82.94
49.88
59.88
38.88
% Of Sales
-
0.86%
1.12%
1.39%
1.36%
1.02%
0.95%
1.25%
1.15%
1.18%
1.21%
Miscellaneous Exp.
-
70.71
70.16
114.09
58.64
65.05
98.78
160.00
71.08
65.81
38.88
% Of Sales
-
1.06%
1.03%
1.95%
1.33%
1.39%
2.18%
2.41%
1.64%
1.30%
4.31%
EBITDA
162.93
452.94
296.18
272.11
851.14
784.44
-168.54
-100.07
457.05
884.26
409.97
EBITDA Margin
2.44%
6.79%
4.35%
4.65%
19.35%
16.72%
-3.72%
-1.51%
10.52%
17.46%
12.81%
Other Income
22.59
11.98
95.89
100.98
96.40
89.77
120.07
103.06
175.36
131.88
219.26
Interest
263.52
300.87
321.78
680.17
802.08
848.39
889.01
1,128.58
667.29
664.17
448.13
Depreciation
215.71
216.41
204.23
197.45
243.18
241.71
257.67
555.74
361.52
323.44
344.03
PBT
-293.71
-52.36
-133.94
-504.53
-97.72
-215.89
-1,195.15
-1,681.33
-396.40
28.53
-162.93
Tax
-2.89
-2.36
2.63
-4.89
-5.74
-3.50
0.98
24.91
-91.10
7.08
-9.18
Tax Rate
0.98%
4.51%
-1.96%
0.97%
5.87%
1.62%
-0.08%
-1.48%
24.77%
24.82%
-28.69%
PAT
-290.82
-49.99
-136.56
-499.64
-91.98
-212.39
-1,192.29
-1,709.19
-275.42
21.45
44.03
PAT before Minority Interest
-290.82
-50.00
-136.57
-499.64
-91.98
-212.39
-1,192.29
-1,710.68
-276.67
21.45
41.18
Minority Interest
0.00
0.01
0.01
0.00
0.00
0.00
0.00
1.49
1.25
0.00
2.85
PAT Margin
-4.36%
-0.75%
-2.01%
-8.55%
-2.09%
-4.53%
-26.29%
-25.72%
-6.34%
0.42%
1.38%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-51.28%
 
EPS
-2.57
-0.44
-1.20
-4.41
-0.81
-1.87
-10.52
-15.08
-2.43
0.19
0.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Sep 10
Shareholder's Funds
2,697.12
2,792.40
2,941.97
3,465.56
3,578.45
1,520.39
2,368.56
3,990.55
2,891.66
2,883.81
Share Capital
110.07
110.07
110.07
110.07
108.39
81.02
63.94
63.94
22.84
19.14
Total Reserves
2,587.05
2,682.33
2,831.90
3,355.49
3,433.61
1,439.37
2,291.08
3,911.31
2,853.52
2,845.67
Non-Current Liabilities
5,854.38
6,087.05
6,588.25
6,158.53
6,920.42
7,135.63
2,727.25
2,443.13
3,979.00
6,433.60
Secured Loans
5,021.76
5,276.67
5,798.27
5,376.28
6,145.16
6,935.56
2,508.96
1,420.55
3,788.10
5,076.38
Unsecured Loans
117.77
105.42
94.15
83.51
74.64
175.78
0.61
80.14
74.26
1,273.37
Long Term Provisions
69.26
53.76
43.35
40.23
29.02
26.58
41.37
32.94
28.52
0.00
Current Liabilities
4,995.73
4,930.72
4,543.96
4,712.78
3,088.64
3,146.42
7,249.72
7,749.14
6,294.79
1,942.33
Trade Payables
4,444.46
4,165.70
3,374.70
2,786.99
2,196.64
2,791.71
2,816.30
236.40
300.18
1,699.00
Other Current Liabilities
532.51
745.14
973.26
1,504.33
768.37
113.77
1,256.34
1,408.42
2,778.75
50.18
Short Term Borrowings
6.40
4.41
161.27
245.65
2.99
147.15
3,076.14
6,091.25
3,200.83
0.00
Short Term Provisions
12.36
15.47
34.73
175.81
120.64
93.79
100.94
13.07
15.03
193.15
Total Liabilities
13,547.21
13,810.16
14,074.17
14,336.87
13,587.51
11,802.44
12,345.54
14,407.86
14,070.55
11,462.71
Net Block
7,194.06
7,396.83
7,543.04
7,735.98
7,974.03
4,944.41
5,059.14
5,499.80
5,741.04
5,757.03
Gross Block
10,723.53
10,711.96
10,656.47
10,657.86
10,657.27
7,387.74
7,396.85
7,288.93
7,170.84
6,866.80
Accumulated Depreciation
3,529.47
3,315.13
3,113.43
2,921.88
2,683.24
2,443.33
2,337.71
1,789.13
1,429.80
1,109.77
Non Current Assets
7,610.99
7,842.64
8,843.69
9,068.06
9,310.11
7,728.50
7,730.72
11,489.28
11,086.94
7,381.39
Capital Work in Progress
52.81
26.35
75.41
45.83
28.61
17.97
17.25
1,819.31
2,221.43
930.61
Non Current Investment
99.34
153.93
958.58
1,010.96
1,035.15
2,450.93
2,333.58
1,223.36
693.75
693.75
Long Term Loans & Adv.
262.71
261.52
264.31
270.36
268.49
302.92
308.33
2,911.82
2,426.59
0.00
Other Non Current Assets
2.07
4.01
2.35
4.93
3.83
12.27
12.42
34.99
4.13
0.00
Current Assets
5,936.22
5,967.52
5,230.48
5,268.81
4,277.40
4,073.94
4,614.82
2,918.58
2,983.61
4,081.32
Current Investments
1,036.98
1,036.98
266.85
266.85
266.85
0.00
0.00
0.00
0.16
0.15
Inventories
2,711.39
2,764.98
2,847.88
3,009.52
1,924.12
2,179.29
2,673.50
558.24
507.23
1,967.43
Sundry Debtors
168.96
196.63
169.33
150.05
286.80
163.34
215.67
193.58
188.43
152.87
Cash & Bank
114.95
67.37
63.64
85.27
130.47
89.36
131.78
512.78
739.47
525.77
Other Current Assets
1,903.94
1,048.14
1,006.27
570.04
1,669.16
1,641.95
1,593.87
1,653.98
1,548.32
1,435.10
Short Term Loans & Adv.
858.82
853.42
876.51
1,187.08
1,095.76
1,007.03
1,071.69
1,200.88
1,073.29
1,435.10
Net Current Assets
940.49
1,036.80
686.52
556.03
1,188.76
927.52
-2,634.90
-4,830.56
-3,311.18
2,138.99
Total Assets
13,547.21
13,810.16
14,074.17
14,336.87
13,587.51
11,802.44
12,345.54
14,407.86
14,070.55
11,462.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Sep 10
Cash From Operating Activity
910.28
1,117.71
953.23
699.89
379.31
-365.03
1,063.39
-558.52
1,888.77
-759.29
PBT
-52.36
-133.94
-504.53
-97.72
-215.70
-1,191.31
-1,681.33
-396.40
28.53
-162.93
Adjustment
516.09
454.01
807.87
959.69
1,005.30
862.87
1,606.39
957.55
875.33
676.69
Changes in Working Capital
448.60
796.63
616.20
-154.98
-409.19
-47.59
1,138.11
-1,100.52
1,033.76
-1,233.42
Cash after chg. in Working capital
912.33
1,116.70
919.54
706.99
380.41
-376.03
1,063.17
-539.37
1,937.62
-719.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.05
1.01
33.69
-7.10
-1.10
11.00
0.22
-19.15
-48.85
-39.63
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
-21.39
-3.72
-28.73
-13.52
-2.11
-179.11
-3,964.86
-2,590.08
-3,833.77
-970.68
Net Fixed Assets
-37.85
-13.88
-32.31
-17.90
-3,280.01
9.00
-93.94
-441.62
-169.52
-3,062.39
Net Investments
59.59
34.52
52.38
24.19
1,149.22
149.34
-830.69
-256.52
-230.45
-564.28
Others
-43.13
-24.36
-48.80
-19.81
2,128.68
-337.45
-3,040.23
-1,891.94
-3,433.80
2,655.99
Cash from Financing Activity
-838.77
-1,098.38
-918.20
-706.76
-386.04
476.04
2,741.34
2,950.61
2,141.45
2,128.47
Net Cash Inflow / Outflow
50.12
15.61
6.30
-20.39
-8.84
-68.10
-160.13
-197.99
196.45
398.50
Opening Cash & Equivalents
53.89
38.28
31.98
52.37
61.21
129.31
509.59
722.22
525.77
127.27
Closing Cash & Equivalent
104.01
53.89
38.28
31.98
52.37
61.21
129.31
509.59
722.22
525.77

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Sep 10
Book Value (Rs.)
24.50
25.37
26.73
31.49
32.68
18.77
36.83
62.17
125.94
126.40
ROA
-0.37%
-0.98%
-3.52%
-0.66%
-1.67%
-9.87%
-12.79%
-1.94%
0.17%
0.44%
ROE
-1.82%
-4.76%
-15.60%
-2.63%
-8.39%
-61.53%
-54.05%
-8.08%
0.75%
1.67%
ROCE
2.92%
2.02%
1.74%
6.72%
6.56%
-3.47%
-5.27%
2.48%
6.63%
6.23%
Fixed Asset Turnover
0.62
0.64
0.56
0.43
0.54
0.64
0.93
0.62
0.74
0.54
Receivable days
10.00
9.81
9.81
17.21
16.80
14.72
10.89
15.51
11.94
11.20
Inventory Days
149.86
150.50
179.88
194.33
153.15
188.51
85.98
43.26
86.54
161.46
Payable days
249.73
210.78
199.64
192.21
238.46
230.60
61.21
23.06
101.06
117.65
Cash Conversion Cycle
-89.87
-50.47
-9.95
19.32
-68.51
-27.36
35.66
35.71
-2.58
55.01
Total Debt/Equity
2.04
2.16
2.31
2.02
1.95
4.79
2.66
2.14
3.05
2.22
Interest Cover
0.83
0.58
0.26
0.88
0.75
-0.34
-0.49
0.45
1.04
1.07

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