Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Sugar

Rating :
48/99

BSE: 500038 | NSE: BALRAMCHIN

323.25
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  329.90
  •  334.70
  •  322.05
  •  330.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  604267
  •  1972.62
  •  398.00
  •  155.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,600.69
  • 15.65
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,838.28
  • 0.77%
  • 2.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.40%
  • 3.89%
  • 16.49%
  • FII
  • DII
  • Others
  • 20.89%
  • 14.63%
  • 2.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.62
  • 6.82
  • 3.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.60
  • -3.88
  • 0.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 101.84
  • -4.90
  • -6.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.03
  • 6.75
  • 6.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.70
  • 1.84
  • 1.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.13
  • 7.70
  • 8.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,213.83
1,289.80
-5.89%
1,140.44
1,430.34
-20.27%
1,019.36
1,740.05
-41.42%
1,072.16
1,195.77
-10.34%
Expenses
1,078.98
1,162.05
-7.15%
1,006.41
1,212.89
-17.02%
687.12
1,498.71
-54.15%
1,035.77
1,085.56
-4.59%
EBITDA
134.85
127.74
5.57%
134.03
217.45
-38.36%
332.24
241.33
37.67%
36.40
110.21
-66.97%
EBIDTM
11.11%
9.90%
11.75%
15.20%
32.59%
13.87%
3.39%
9.22%
Other Income
4.40
4.57
-3.72%
5.24
3.33
57.36%
7.89
26.57
-70.30%
11.13
6.83
62.96%
Interest
6.23
9.03
-31.01%
13.12
15.62
-16.01%
9.62
17.31
-44.43%
5.03
7.55
-33.38%
Depreciation
28.16
28.17
-0.04%
29.31
27.80
5.43%
27.77
27.36
1.50%
28.14
24.98
12.65%
PBT
104.86
95.12
10.24%
96.85
177.37
-45.40%
302.74
223.24
35.61%
14.36
84.50
-83.01%
Tax
23.74
21.16
12.19%
24.98
44.17
-43.45%
70.74
-14.92
-
-6.67
15.19
-
PAT
81.12
73.96
9.68%
71.86
133.20
-46.05%
232.00
238.16
-2.59%
21.03
69.31
-69.66%
PATM
6.68%
5.73%
6.30%
9.31%
22.76%
13.69%
1.96%
5.80%
EPS
4.05
3.73
8.58%
3.66
6.32
-42.09%
11.21
10.97
2.19%
1.28
3.30
-61.21%

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
Mar 13
Mar 12
Net Sales
4,445.79
4,811.66
4,741.29
4,285.78
4,342.54
3,460.13
2,756.66
2,986.98
2,664.94
3,274.84
2,309.55
Net Sales Growth
-21.40%
1.48%
10.63%
-1.31%
25.50%
25.52%
-7.71%
12.08%
-18.62%
41.80%
 
Cost Of Goods Sold
3,135.80
3,456.03
3,501.50
3,057.05
3,474.63
2,157.33
1,976.31
2,509.95
2,090.90
2,518.96
1,775.53
Gross Profit
1,309.99
1,355.63
1,239.80
1,228.73
867.92
1,302.81
780.35
477.02
574.04
755.89
534.01
GP Margin
29.47%
28.17%
26.15%
28.67%
19.99%
37.65%
28.31%
15.97%
21.54%
23.08%
23.12%
Total Expenditure
3,808.28
4,098.83
4,059.32
3,596.70
3,890.89
2,591.11
2,348.94
2,860.53
2,446.89
2,855.07
2,071.60
Power & Fuel Cost
-
2.36
4.04
4.26
4.93
5.24
5.74
4.25
4.69
4.53
3.83
% Of Sales
-
0.05%
0.09%
0.10%
0.11%
0.15%
0.21%
0.14%
0.18%
0.14%
0.17%
Employee Cost
-
281.65
254.00
230.46
204.00
180.99
150.95
150.30
141.70
129.46
117.74
% Of Sales
-
5.85%
5.36%
5.38%
4.70%
5.23%
5.48%
5.03%
5.32%
3.95%
5.10%
Manufacturing Exp.
-
157.31
140.42
149.13
115.17
89.28
89.33
109.42
110.27
116.99
105.43
% Of Sales
-
3.27%
2.96%
3.48%
2.65%
2.58%
3.24%
3.66%
4.14%
3.57%
4.56%
General & Admin Exp.
-
73.45
21.46
69.83
19.18
18.78
37.20
11.64
7.98
6.85
5.85
% Of Sales
-
1.53%
0.45%
1.63%
0.44%
0.54%
1.35%
0.39%
0.30%
0.21%
0.25%
Selling & Distn. Exp.
-
62.15
66.87
29.58
20.20
26.41
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
1.29%
1.41%
0.69%
0.47%
0.76%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
65.89
71.04
56.41
52.79
113.07
89.41
74.97
91.34
78.28
0.00
% Of Sales
-
1.37%
1.50%
1.32%
1.22%
3.27%
3.24%
2.51%
3.43%
2.39%
2.74%
EBITDA
637.52
712.83
681.97
689.08
451.65
869.02
407.72
126.45
218.05
419.77
237.95
EBITDA Margin
14.34%
14.81%
14.38%
16.08%
10.40%
25.12%
14.79%
4.23%
8.18%
12.82%
10.30%
Other Income
28.66
27.93
43.87
42.74
30.28
25.07
49.70
15.19
26.83
42.28
26.52
Interest
34.00
39.30
64.17
40.94
52.03
55.43
66.55
102.09
117.84
143.87
147.41
Depreciation
113.38
111.88
101.42
95.85
95.16
105.03
110.20
115.92
109.58
108.39
115.50
PBT
518.81
589.58
560.25
595.03
334.74
733.64
280.68
-76.37
17.46
209.80
1.56
Tax
112.79
129.39
48.71
25.97
113.49
142.16
7.43
-18.43
9.03
48.53
1.16
Tax Rate
21.74%
21.95%
8.69%
4.36%
33.90%
19.38%
6.91%
24.13%
51.72%
23.13%
74.36%
PAT
406.01
460.19
511.55
569.07
221.25
591.72
100.19
-57.95
8.43
161.27
0.41
PAT before Minority Interest
406.01
460.19
511.55
569.07
221.25
591.49
100.14
-57.95
8.43
161.27
0.41
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.23
0.05
0.00
0.00
0.00
0.00
PAT Margin
9.13%
9.56%
10.79%
13.28%
5.09%
17.10%
3.63%
-1.94%
0.32%
4.92%
0.02%
PAT Growth
-21.11%
-10.04%
-10.11%
157.21%
-62.61%
490.60%
-
-
-94.77%
39,234.15%
 
EPS
19.43
22.02
24.48
27.23
10.59
28.31
4.79
-2.77
0.40
7.72
0.02

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
Mar 13
Mar 12
Shareholder's Funds
2,619.15
2,415.69
2,117.79
1,617.06
1,560.60
1,229.06
1,127.07
1,216.34
1,316.06
1,212.09
Share Capital
21.00
22.00
22.84
22.84
23.50
24.50
24.49
24.48
24.43
24.43
Total Reserves
2,598.15
2,393.69
2,094.95
1,594.04
1,536.92
1,204.04
1,101.83
1,190.83
1,290.57
1,186.56
Non-Current Liabilities
896.99
871.35
776.56
460.93
467.83
721.09
711.69
808.69
542.89
761.45
Secured Loans
242.27
338.02
279.25
10.67
124.31
496.44
429.79
491.09
226.40
494.66
Unsecured Loans
1.00
2.24
0.00
0.00
0.00
5.58
3.08
3.08
3.08
3.08
Long Term Provisions
582.53
478.59
382.00
254.27
187.12
45.07
43.48
44.98
78.84
36.31
Current Liabilities
1,692.12
1,991.66
2,184.53
1,871.57
2,183.73
1,813.97
2,106.49
2,176.62
2,433.36
2,258.45
Trade Payables
593.04
669.95
606.25
780.16
291.63
417.94
736.17
1,015.50
712.12
617.26
Other Current Liabilities
202.36
242.79
177.89
222.18
310.93
374.58
183.21
300.76
400.81
417.33
Short Term Borrowings
891.36
1,058.69
1,394.66
865.52
1,577.44
994.42
1,182.83
856.91
1,260.20
1,221.22
Short Term Provisions
5.36
20.23
5.72
3.71
3.74
27.03
4.28
3.46
60.23
2.64
Total Liabilities
5,208.26
5,278.70
5,078.88
3,949.56
4,211.87
3,764.07
3,945.25
4,201.65
4,292.31
4,231.99
Net Block
1,598.58
1,624.05
1,421.56
1,445.67
1,412.30
1,340.06
1,376.74
1,524.26
1,523.16
1,614.64
Gross Block
2,199.66
2,116.45
1,816.36
1,748.01
1,621.36
1,451.48
2,711.44
2,696.97
2,561.01
2,546.80
Accumulated Depreciation
601.08
492.40
394.80
302.34
209.06
109.94
1,334.69
1,172.71
1,037.85
932.16
Non Current Assets
2,453.88
2,362.33
2,095.83
1,884.08
1,687.94
1,560.14
1,726.45
1,850.12
1,876.79
1,745.51
Capital Work in Progress
14.48
12.40
45.83
11.25
6.13
86.47
7.56
0.30
5.11
0.43
Non Current Investment
249.16
238.74
165.76
122.12
73.59
47.71
40.74
40.75
42.20
42.16
Long Term Loans & Adv.
589.78
485.10
460.71
300.28
191.49
71.80
125.94
109.80
131.57
83.82
Other Non Current Assets
1.89
2.06
1.98
4.76
4.43
14.11
175.46
175.01
174.76
4.46
Current Assets
2,754.38
2,916.37
2,983.05
2,065.48
2,523.94
2,203.93
2,218.79
2,351.54
2,415.52
2,486.49
Current Investments
0.00
5.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,378.46
2,294.97
2,315.89
1,802.20
2,313.63
1,864.89
1,669.25
2,092.29
1,886.57
1,997.79
Sundry Debtors
245.46
239.29
450.03
182.21
162.77
199.28
158.61
64.06
181.38
146.96
Cash & Bank
2.80
4.66
4.93
8.71
4.49
9.07
82.20
143.52
191.22
13.11
Other Current Assets
127.66
310.42
197.69
55.47
43.05
130.69
308.73
51.68
156.36
328.63
Short Term Loans & Adv.
18.30
61.38
14.50
16.88
31.91
67.86
27.26
24.87
149.47
153.21
Net Current Assets
1,062.26
924.71
798.52
193.91
340.21
389.97
112.31
174.92
-17.84
228.03
Total Assets
5,208.26
5,278.70
5,078.88
3,949.56
4,211.88
3,764.07
3,945.24
4,201.66
4,292.31
4,232.00

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
Mar 13
Mar 12
Cash From Operating Activity
648.97
849.61
-523.01
1,179.84
345.64
147.00
-76.32
462.33
555.63
195.48
PBT
589.58
560.25
595.03
334.74
733.64
280.68
-76.37
17.46
209.80
1.56
Adjustment
146.01
150.40
122.41
139.96
208.71
154.56
213.09
225.80
220.48
252.09
Changes in Working Capital
-33.97
238.19
-1,108.13
823.36
-455.31
-264.27
-200.94
208.24
167.79
-40.13
Cash after chg. in Working capital
701.62
948.84
-390.68
1,298.06
487.05
170.97
-64.23
451.50
598.07
213.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-52.65
-99.23
-132.33
-118.22
-141.40
-19.88
-12.09
10.84
-42.44
-18.04
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
-4.10
0.00
0.00
0.00
0.00
Cash From Investing Activity
-81.13
-304.71
-159.20
-159.32
-116.52
-146.62
-23.02
-63.50
-9.26
-56.60
Net Fixed Assets
-85.29
-266.66
-102.93
-131.77
-91.11
1,147.49
-21.73
-131.14
-18.89
-5.42
Net Investments
8.31
-65.38
-36.90
-38.14
2.81
-6.96
0.00
2.36
1.02
-40.64
Others
-4.15
27.33
-19.37
10.59
-28.22
-1,287.15
-1.29
65.28
8.61
-10.54
Cash from Financing Activity
-568.89
-545.52
681.88
-1,020.10
-232.72
-69.91
37.77
-446.92
-370.55
-283.35
Net Cash Inflow / Outflow
-1.05
-0.63
-0.33
0.42
-3.60
-69.53
-61.58
-48.09
175.82
-144.47
Opening Cash & Equivalents
1.49
2.12
2.45
2.03
6.16
75.69
138.62
186.23
10.64
154.95
Closing Cash & Equivalent
0.45
1.49
2.12
2.45
2.03
6.16
77.04
138.62
186.23
10.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
124.72
109.80
92.71
70.78
66.40
50.15
45.98
49.63
53.82
49.56
ROA
8.78%
9.88%
12.61%
5.42%
14.83%
2.60%
-1.42%
0.20%
3.78%
0.01%
ROE
18.28%
22.57%
30.47%
13.93%
42.42%
8.51%
-4.95%
0.67%
12.77%
0.03%
ROCE
16.21%
16.11%
19.69%
13.00%
25.30%
6.11%
0.93%
4.65%
11.27%
4.58%
Fixed Asset Turnover
2.23
2.41
2.40
2.61
2.37
1.38
1.14
1.05
1.33
0.94
Receivable days
18.39
26.53
26.92
14.31
18.15
22.73
13.14
16.24
17.71
18.08
Inventory Days
177.26
177.48
175.36
170.69
209.44
224.41
221.93
263.22
209.48
266.39
Payable days
55.47
57.60
61.57
55.92
43.51
84.80
129.08
118.94
88.14
50.41
Cash Conversion Cycle
140.17
146.41
140.71
129.07
184.08
162.34
105.98
160.52
139.05
234.06
Total Debt/Equity
0.47
0.61
0.82
0.61
1.14
1.36
1.49
1.26
1.34
1.64
Interest Cover
16.00
9.73
15.54
7.43
14.24
2.62
0.25
1.15
2.46
1.01

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.