Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Sugar

Rating :
50/99

BSE: 500032 | NSE: BAJAJHIND

15.85
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  15.70
  •  16.15
  •  15.65
  •  15.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12170165
  •  1945.59
  •  24.65
  •  10.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,024.62
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,343.81
  • N/A
  • 0.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 24.95%
  • 2.94%
  • 42.76%
  • FII
  • DII
  • Others
  • 1.2%
  • 3.38%
  • 24.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.67
  • -0.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -28.16
  • -11.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 25.89
  • 28.66

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.57
  • 0.43
  • 0.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.28
  • 20.17
  • 23.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,621.67
1,998.51
-18.86%
1,257.23
1,762.53
-28.67%
1,344.14
1,569.75
-14.37%
1,352.61
1,335.18
1.31%
Expenses
1,467.49
1,784.81
-17.78%
1,309.90
1,835.96
-28.65%
1,343.42
1,613.27
-16.73%
1,283.43
1,269.00
1.14%
EBITDA
154.18
213.70
-27.85%
-52.67
-73.43
-
0.72
-43.52
-
69.18
66.18
4.53%
EBIDTM
9.51%
10.69%
-4.19%
-4.17%
0.05%
-2.77%
5.11%
4.96%
Other Income
19.67
9.29
111.73%
4.10
4.31
-4.87%
3.21
6.77
-52.58%
4.93
2.22
122.07%
Interest
59.03
60.51
-2.45%
61.71
66.95
-7.83%
62.90
68.58
-8.28%
70.35
67.48
4.25%
Depreciation
52.89
53.08
-0.36%
54.25
54.45
-0.37%
54.04
54.38
-0.63%
53.48
53.80
-0.59%
PBT
55.74
109.40
-49.05%
-164.53
-190.52
-
-113.01
-159.71
-
-49.72
-52.88
-
Tax
-3.98
-3.08
-
0.00
0.02
-100.00%
0.00
0.17
-100.00%
0.00
0.00
0
PAT
59.72
112.48
-46.91%
-164.53
-190.54
-
-113.01
-159.88
-
-49.72
-52.88
-
PATM
3.68%
5.63%
-13.09%
-10.81%
-8.41%
-10.19%
-3.68%
-3.96%
EPS
0.47
0.99
-52.53%
-1.29
-1.68
-
-0.88
-1.41
-
-0.44
-0.47
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Net Sales
5,575.65
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
Net Sales Growth
-16.36%
-0.05%
-2.01%
16.41%
32.90%
-6.21%
3.42%
-31.75%
52.98%
-14.21%
 
Cost Of Goods Sold
4,400.26
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
Gross Profit
1,175.39
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
GP Margin
21.08%
17.63%
18.68%
15.30%
16.23%
31.69%
27.33%
8.95%
12.47%
22.75%
27.59%
Total Expenditure
5,404.24
6,503.13
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
Power & Fuel Cost
-
25.95
28.60
16.87
14.72
17.40
12.76
12.28
28.77
23.05
33.71
% Of Sales
-
0.39%
0.43%
0.25%
0.25%
0.40%
0.27%
0.27%
0.43%
0.53%
0.67%
Employee Cost
-
328.68
299.78
275.29
249.64
233.71
199.08
179.80
316.52
200.20
187.40
% Of Sales
-
4.93%
4.49%
4.04%
4.27%
5.31%
4.24%
3.96%
4.76%
4.61%
3.70%
Manufacturing Exp.
-
522.31
324.39
292.10
205.14
161.95
162.41
228.35
324.83
174.22
147.89
% Of Sales
-
7.84%
4.86%
4.29%
3.51%
3.68%
3.46%
5.03%
4.89%
4.01%
2.92%
General & Admin Exp.
-
19.44
12.37
14.38
12.01
11.55
10.55
12.21
15.85
12.76
17.88
% Of Sales
-
0.29%
0.19%
0.21%
0.21%
0.26%
0.22%
0.27%
0.24%
0.29%
0.35%
Selling & Distn. Exp.
-
52.11
57.04
76.36
81.08
59.83
47.69
43.05
82.94
49.88
59.88
% Of Sales
-
0.78%
0.86%
1.12%
1.39%
1.36%
1.02%
0.95%
1.25%
1.15%
1.18%
Miscellaneous Exp.
-
64.01
70.71
70.16
114.09
58.64
65.05
98.78
160.00
71.08
59.88
% Of Sales
-
0.96%
1.06%
1.03%
1.95%
1.33%
1.39%
2.18%
2.41%
1.64%
1.30%
EBITDA
171.41
162.84
452.94
296.18
272.11
851.14
784.44
-168.54
-100.07
457.05
884.26
EBITDA Margin
3.07%
2.44%
6.79%
4.35%
4.65%
19.35%
16.72%
-3.72%
-1.51%
10.52%
17.46%
Other Income
31.91
22.68
11.98
95.89
100.98
96.40
89.77
120.07
103.06
175.36
131.88
Interest
253.99
263.52
300.87
321.78
680.17
802.08
848.39
889.01
1,128.58
667.29
664.17
Depreciation
214.66
215.71
216.41
204.23
197.45
243.18
241.71
257.67
555.74
361.52
323.44
PBT
-271.52
-293.71
-52.36
-133.94
-504.53
-97.72
-215.89
-1,195.15
-1,681.33
-396.40
28.53
Tax
-3.98
-2.89
-2.36
2.63
-4.89
-5.74
-3.50
0.98
24.91
-91.10
7.08
Tax Rate
1.47%
0.98%
4.51%
-1.96%
0.97%
5.87%
1.62%
-0.08%
-1.48%
24.77%
24.82%
PAT
-267.54
-290.82
-49.99
-136.56
-499.64
-91.98
-212.39
-1,192.29
-1,709.19
-275.42
21.45
PAT before Minority Interest
-267.54
-290.82
-50.00
-136.57
-499.64
-91.98
-212.39
-1,192.29
-1,710.68
-276.67
21.45
Minority Interest
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
1.49
1.25
0.00
PAT Margin
-4.80%
-4.36%
-0.75%
-2.01%
-8.55%
-2.09%
-4.53%
-26.29%
-25.72%
-6.34%
0.42%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-2.09
-2.28
-0.39
-1.07
-3.91
-0.72
-1.66
-9.33
-13.38
-2.16
0.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Shareholder's Funds
2,372.24
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
Share Capital
110.07
110.07
110.07
110.07
110.07
108.39
81.02
63.94
63.94
22.84
Total Reserves
2,262.17
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
Non-Current Liabilities
5,510.52
5,852.12
6,087.05
6,588.25
6,158.53
6,920.42
7,135.63
2,727.25
2,443.13
3,979.00
Secured Loans
4,670.43
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
Unsecured Loans
131.89
117.77
105.42
94.15
83.51
74.64
175.78
0.61
80.14
74.26
Long Term Provisions
76.58
69.26
53.76
43.35
40.23
29.02
26.58
41.37
32.94
28.52
Current Liabilities
5,253.18
5,003.07
4,930.72
4,543.96
4,712.78
3,088.64
3,146.42
7,249.72
7,749.14
6,294.79
Trade Payables
4,461.72
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
Other Current Liabilities
754.39
534.77
745.14
973.26
1,504.33
768.37
113.77
1,256.34
1,408.42
2,778.75
Short Term Borrowings
20.72
6.40
4.41
161.27
245.65
2.99
147.15
3,076.14
6,091.25
3,200.83
Short Term Provisions
16.35
17.44
15.47
34.73
175.81
120.64
93.79
100.94
13.07
15.03
Total Liabilities
13,135.92
13,552.29
13,810.16
14,074.17
14,336.87
13,587.51
11,802.44
12,345.54
14,407.86
14,070.55
Net Block
6,993.46
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
Gross Block
10,733.78
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
Accumulated Depreciation
3,740.32
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
Non Current Assets
7,342.68
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
Capital Work in Progress
35.24
52.81
26.35
75.41
45.83
28.61
17.97
17.25
1,819.31
2,221.43
Non Current Investment
47.90
99.34
153.93
958.58
1,010.96
1,035.15
2,450.93
2,333.58
1,223.36
693.75
Long Term Loans & Adv.
262.10
262.71
261.52
264.31
270.36
268.49
302.92
308.33
2,911.82
2,426.59
Other Non Current Assets
3.98
2.07
4.01
2.35
4.93
3.83
12.27
12.42
34.99
4.13
Current Assets
5,793.24
5,941.30
5,967.52
5,230.48
5,268.81
4,277.40
4,073.94
4,614.82
2,918.58
2,983.61
Current Investments
1,036.98
1,036.98
1,036.98
266.85
266.85
266.85
0.00
0.00
0.00
0.16
Inventories
2,541.34
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
Sundry Debtors
213.14
168.96
196.63
169.33
150.05
286.80
163.34
215.67
193.58
188.43
Cash & Bank
82.94
114.95
67.37
63.64
85.27
130.47
89.36
131.78
512.78
739.47
Other Current Assets
1,918.84
1,045.12
1,048.14
1,006.27
1,757.12
1,669.16
1,641.95
1,593.87
1,653.98
1,548.32
Short Term Loans & Adv.
876.81
863.90
853.42
876.51
1,187.08
1,095.76
1,007.03
1,071.69
1,200.88
1,073.29
Net Current Assets
540.06
938.23
1,036.80
686.52
556.03
1,188.76
927.52
-2,634.90
-4,830.56
-3,311.18
Total Assets
13,135.92
13,552.29
13,810.16
14,074.17
14,336.87
13,587.51
11,802.44
12,345.54
14,407.86
14,070.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Cash From Operating Activity
339.82
910.28
1,117.71
953.23
699.89
379.31
-365.03
1,063.39
-558.52
1,888.77
PBT
-293.71
-52.36
-133.94
-504.53
-97.72
-215.70
-1,191.31
-1,681.33
-396.40
28.53
Adjustment
473.13
516.09
454.01
807.87
959.69
1,005.30
862.87
1,606.39
957.55
875.33
Changes in Working Capital
161.64
448.60
796.63
616.20
-154.98
-409.19
-47.59
1,138.11
-1,100.52
1,033.76
Cash after chg. in Working capital
341.06
912.33
1,116.70
919.54
706.99
380.41
-376.03
1,063.17
-539.37
1,937.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.24
-2.05
1.01
33.69
-7.10
-1.10
11.00
0.22
-19.15
-48.85
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
11.46
-21.39
-3.72
-28.73
-13.52
-2.11
-179.11
-3,964.86
-2,590.08
-3,833.77
Net Fixed Assets
0.02
-37.85
-13.88
-32.31
-17.90
-3,280.01
9.00
-93.94
-441.62
-169.52
Net Investments
51.44
59.59
34.52
52.38
24.19
1,149.22
149.34
-830.69
-256.52
-230.45
Others
-40.00
-43.13
-24.36
-48.80
-19.81
2,128.68
-337.45
-3,040.23
-1,891.94
-3,433.80
Cash from Financing Activity
-381.51
-838.77
-1,098.38
-918.20
-706.76
-386.04
476.04
2,741.34
2,950.61
2,141.45
Net Cash Inflow / Outflow
-30.23
50.12
15.61
6.30
-20.39
-8.84
-68.10
-160.13
-197.99
196.45
Opening Cash & Equivalents
104.01
53.89
38.28
31.98
52.37
61.21
129.31
509.59
722.22
525.77
Closing Cash & Equivalent
73.78
104.01
53.89
38.28
31.98
52.37
61.21
129.31
509.59
722.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Sep 12
Sep 11
Book Value (Rs.)
21.55
24.50
25.37
26.73
31.49
32.68
18.77
36.83
62.17
125.94
ROA
-2.18%
-0.37%
-0.98%
-3.52%
-0.66%
-1.67%
-9.87%
-12.79%
-1.94%
0.17%
ROE
-11.47%
-1.82%
-4.76%
-15.60%
-2.63%
-8.39%
-61.53%
-54.05%
-8.08%
0.75%
ROCE
-0.38%
2.92%
2.02%
1.74%
6.72%
6.56%
-3.47%
-5.27%
2.48%
6.63%
Fixed Asset Turnover
0.62
0.62
0.64
0.56
0.43
0.54
0.64
0.93
0.62
0.74
Receivable days
10.46
10.00
9.81
9.81
17.21
16.80
14.72
10.89
15.51
11.94
Inventory Days
143.81
149.86
150.50
179.88
194.33
153.15
188.51
85.98
43.26
86.54
Payable days
296.03
249.73
210.78
199.64
192.21
238.46
230.60
61.21
23.06
101.06
Cash Conversion Cycle
-141.76
-89.87
-50.47
-9.95
19.32
-68.51
-27.36
35.66
35.71
-2.58
Total Debt/Equity
2.28
2.04
2.16
2.31
2.02
1.95
4.79
2.66
2.14
3.05
Interest Cover
-0.11
0.83
0.58
0.26
0.88
0.75
-0.34
-0.49
0.45
1.04

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.