Nifty
Sensex
:
:
10588.65
36012.93
36.95 (0.35%)
169.23 (0.47%)

Sugar

Rating :
54/99

BSE: 500038 | NSE: BALRAMCHIN

131.55
02-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  127.90
  •  132.00
  •  126.45
  •  133.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1254586
  •  1640.16
  •  195.00
  •  68.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,891.90
  • 5.57
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,620.98
  • 1.90%
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.10%
  • 3.06%
  • 17.32%
  • FII
  • DII
  • Others
  • 22.64%
  • 8.72%
  • 7.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.49
  • 7.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 40.37
  • -4.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -1.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.54
  • 6.44
  • 6.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.51
  • 1.79
  • 1.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.13
  • 9.79
  • 6.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,740.05
1,327.34
31.09%
1,195.78
940.91
27.09%
856.97
1,014.99
-15.57%
948.50
1,002.54
-5.39%
Expenses
1,498.71
1,068.92
40.21%
1,085.57
780.75
39.04%
702.42
873.87
-19.62%
772.63
873.16
-11.51%
EBITDA
241.33
258.42
-6.61%
110.21
160.16
-31.19%
154.55
141.12
9.52%
175.87
129.38
35.93%
EBIDTM
13.87%
19.47%
9.22%
17.02%
18.03%
13.90%
18.54%
12.91%
Other Income
26.57
7.70
245.06%
6.82
21.77
-68.67%
5.67
7.70
-26.36%
4.82
5.57
-13.46%
Interest
17.31
13.75
25.89%
7.55
2.32
225.43%
16.64
8.34
99.52%
22.67
16.53
37.14%
Depreciation
27.36
23.56
16.13%
24.98
25.39
-1.61%
24.82
23.61
5.12%
24.26
23.29
4.16%
PBT
223.24
228.81
-2.43%
84.50
154.22
-45.21%
118.76
116.87
1.62%
133.76
95.13
40.61%
Tax
-14.92
-56.27
-
15.20
34.09
-55.41%
21.65
26.44
-18.12%
26.78
21.71
23.35%
PAT
238.16
285.08
-16.46%
69.30
120.13
-42.31%
97.11
90.43
7.39%
106.98
73.42
45.71%
PATM
13.69%
21.48%
5.80%
12.77%
11.33%
8.91%
11.28%
7.32%
EPS
10.83
12.96
-16.44%
3.15
5.46
-42.31%
4.41
4.11
7.30%
4.86
3.34
45.51%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Sep 09
Net Sales
4,741.30
4,285.78
4,342.54
3,460.13
2,756.66
2,986.98
2,664.94
3,274.84
2,309.55
2,976.57
1,747.30
Net Sales Growth
10.63%
-1.31%
25.50%
25.52%
-7.71%
12.08%
-18.62%
41.80%
-22.41%
70.35%
 
Cost Of Goods Sold
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
2,033.01
1,063.90
Gross Profit
1,239.80
1,228.73
867.92
1,302.81
780.35
477.02
574.04
755.89
534.01
943.56
683.41
GP Margin
26.15%
28.67%
19.99%
37.65%
28.31%
15.97%
21.54%
23.08%
23.12%
31.70%
39.11%
Total Expenditure
4,059.33
3,596.70
3,890.89
2,591.11
2,348.94
2,860.53
2,446.89
2,855.07
2,071.60
2,461.00
1,300.15
Power & Fuel Cost
-
4.26
4.93
5.24
5.74
4.25
4.69
4.53
3.83
5.60
4.38
% Of Sales
-
0.10%
0.11%
0.15%
0.21%
0.14%
0.18%
0.14%
0.17%
0.19%
0.25%
Employee Cost
-
230.46
204.00
180.99
150.95
150.30
141.70
129.46
117.74
167.98
94.63
% Of Sales
-
5.38%
4.70%
5.23%
5.48%
5.03%
5.32%
3.95%
5.10%
5.64%
5.42%
Manufacturing Exp.
-
149.13
115.17
89.28
89.33
109.42
110.27
116.99
105.43
138.62
71.24
% Of Sales
-
3.48%
2.65%
2.58%
3.24%
3.66%
4.14%
3.57%
4.56%
4.66%
4.08%
General & Admin Exp.
-
69.83
19.18
18.78
37.20
11.64
7.98
6.85
5.85
9.92
12.97
% Of Sales
-
1.63%
0.44%
0.54%
1.35%
0.39%
0.30%
0.21%
0.25%
0.33%
0.74%
Selling & Distn. Exp.
-
29.58
20.20
26.41
0.00
0.00
0.00
0.00
0.00
0.00
10.67
% Of Sales
-
0.69%
0.47%
0.76%
0%
0%
0%
0%
0%
0%
0.61%
Miscellaneous Exp.
-
56.41
52.79
113.07
89.41
74.97
91.34
78.28
63.21
105.87
10.67
% Of Sales
-
1.32%
1.22%
3.27%
3.24%
2.51%
3.43%
2.39%
2.74%
3.56%
2.42%
EBITDA
681.96
689.08
451.65
869.02
407.72
126.45
218.05
419.77
237.95
515.57
447.15
EBITDA Margin
14.38%
16.08%
10.40%
25.12%
14.79%
4.23%
8.18%
12.82%
10.30%
17.32%
25.59%
Other Income
43.88
42.74
30.28
25.07
49.70
15.19
26.83
42.28
26.52
29.96
9.91
Interest
64.17
40.94
52.03
55.43
66.55
102.09
117.84
143.87
147.41
148.64
108.53
Depreciation
101.42
95.85
95.16
105.03
110.20
115.92
109.58
108.39
115.50
173.12
115.97
PBT
560.26
595.03
334.74
733.64
280.68
-76.37
17.46
209.80
1.56
223.77
232.57
Tax
48.71
25.97
113.49
142.16
7.43
-18.43
9.03
48.53
1.16
61.09
23.10
Tax Rate
8.69%
4.36%
33.90%
19.38%
6.91%
24.13%
51.72%
23.13%
74.36%
27.30%
9.93%
PAT
511.55
569.07
221.25
591.72
100.19
-57.95
8.43
161.27
0.41
162.68
209.47
PAT before Minority Interest
511.55
569.07
221.25
591.49
100.14
-57.95
8.43
161.27
0.41
162.68
209.47
Minority Interest
0.00
0.00
0.00
0.23
0.05
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.79%
13.28%
5.09%
17.10%
3.63%
-1.94%
0.32%
4.92%
0.02%
5.47%
11.99%
PAT Growth
-10.11%
157.21%
-62.61%
490.60%
-
-
-94.77%
39,234.15%
-99.75%
-22.34%
 
EPS
23.25
25.87
10.06
26.90
4.55
-2.63
0.38
7.33
0.02
7.39
9.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Sep 09
Shareholder's Funds
2,117.79
1,617.06
1,560.60
1,229.06
1,127.07
1,216.34
1,316.06
1,212.09
1,289.36
1,133.83
Share Capital
22.84
22.84
23.50
24.50
24.49
24.48
24.43
24.43
25.63
25.68
Total Reserves
2,094.95
1,594.04
1,536.92
1,204.04
1,101.83
1,190.83
1,290.57
1,186.56
1,271.21
1,102.44
Non-Current Liabilities
776.56
460.93
467.83
721.09
711.69
808.69
542.89
761.45
728.89
1,194.44
Secured Loans
279.25
10.67
124.31
496.44
429.79
491.09
226.40
494.66
354.30
987.48
Unsecured Loans
0.00
0.00
0.00
5.58
3.08
3.08
3.08
3.08
3.08
3.08
Long Term Provisions
382.00
254.27
187.12
45.07
43.48
44.98
78.84
36.31
144.78
0.00
Current Liabilities
2,184.53
1,871.57
2,183.73
1,813.97
2,106.49
2,176.62
2,433.36
2,258.45
1,915.22
464.26
Trade Payables
606.25
780.16
291.63
417.94
736.17
1,015.50
712.12
617.26
100.74
125.09
Other Current Liabilities
177.89
222.18
310.93
374.58
183.21
300.76
400.81
417.33
500.73
37.10
Short Term Borrowings
1,394.66
865.52
1,577.44
994.42
1,182.83
856.91
1,260.20
1,221.22
1,290.02
0.00
Short Term Provisions
5.72
3.71
3.74
27.03
4.28
3.46
60.23
2.64
23.73
302.07
Total Liabilities
5,078.88
3,949.56
4,211.87
3,764.07
3,945.25
4,201.65
4,292.31
4,231.99
3,933.47
2,792.53
Net Block
1,421.56
1,445.67
1,412.30
1,340.06
1,376.74
1,524.26
1,523.16
1,614.64
1,716.77
1,823.29
Gross Block
1,816.36
1,748.01
1,621.36
1,451.48
2,711.44
2,696.97
2,561.01
2,546.80
2,537.40
2,488.87
Accumulated Depreciation
394.80
302.34
209.06
109.94
1,334.69
1,172.71
1,037.85
932.16
820.63
665.58
Non Current Assets
2,095.83
1,884.08
1,687.94
1,560.14
1,726.45
1,850.12
1,876.79
1,745.51
1,904.66
1,831.29
Capital Work in Progress
45.83
11.25
6.13
86.47
7.56
0.30
5.11
0.43
6.09
7.80
Non Current Investment
165.76
122.12
73.59
47.71
40.74
40.75
42.20
42.16
1.53
0.20
Long Term Loans & Adv.
456.17
300.28
191.49
71.80
125.94
109.80
131.57
83.82
175.96
0.00
Other Non Current Assets
6.52
4.76
4.43
14.11
175.46
175.01
174.76
4.46
4.31
0.00
Current Assets
2,983.05
2,065.48
2,523.94
2,203.93
2,218.79
2,351.54
2,415.52
2,486.49
2,028.82
960.71
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
122.01
Inventories
2,315.89
1,802.20
2,313.63
1,864.89
1,669.25
2,092.29
1,886.57
1,997.79
1,491.31
351.12
Sundry Debtors
450.03
182.21
162.77
199.28
158.61
64.06
181.38
146.96
89.88
17.11
Cash & Bank
4.93
8.71
4.49
9.07
82.20
143.52
191.22
13.11
158.37
34.16
Other Current Assets
212.19
55.47
11.14
62.83
308.73
51.68
156.36
328.63
289.26
436.31
Short Term Loans & Adv.
14.50
16.88
31.91
67.86
27.26
24.87
149.47
153.21
160.60
436.15
Net Current Assets
798.52
193.91
340.21
389.97
112.31
174.92
-17.84
228.03
113.59
496.45
Total Assets
5,078.88
3,949.56
4,211.88
3,764.07
3,945.24
4,201.66
4,292.31
4,232.00
3,933.48
2,792.53

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Sep 09
Cash From Operating Activity
-523.01
1,179.84
345.64
147.00
-76.32
462.33
555.63
195.48
-629.30
663.60
PBT
595.03
334.74
733.64
280.68
-76.37
17.46
209.80
1.56
223.77
232.57
Adjustment
122.41
139.96
208.71
154.56
213.09
225.80
220.48
252.09
337.34
238.58
Changes in Working Capital
-1,108.13
823.36
-455.31
-264.27
-200.94
208.24
167.79
-40.13
-1,168.52
232.63
Cash after chg. in Working capital
-390.68
1,298.06
487.05
170.97
-64.23
451.50
598.07
213.52
-607.41
703.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-132.33
-118.22
-141.40
-19.88
-12.09
10.84
-42.44
-18.04
-21.89
-40.17
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
-4.10
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-159.20
-159.32
-116.52
-146.62
-23.02
-63.50
-9.26
-56.60
-125.49
-33.91
Net Fixed Assets
-102.93
-131.77
-91.11
1,147.49
-21.73
-131.14
-18.89
-5.42
-125.53
0.07
Net Investments
-36.90
-38.14
2.81
-6.96
0.00
2.36
1.02
-40.64
122.96
-121.08
Others
-19.37
10.59
-28.22
-1,287.15
-1.29
65.28
8.61
-10.54
-122.92
87.10
Cash from Financing Activity
681.88
-1,020.10
-232.72
-69.91
37.77
-446.92
-370.55
-283.35
755.98
-510.11
Net Cash Inflow / Outflow
-0.33
0.42
-3.60
-69.53
-61.58
-48.09
175.82
-144.47
1.19
119.59
Opening Cash & Equivalents
2.45
2.03
6.16
75.69
138.62
186.23
10.64
154.95
153.88
34.27
Closing Cash & Equivalent
2.12
2.45
2.03
6.16
77.04
138.62
186.23
10.64
154.95
153.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Sep 09
Book Value (Rs.)
92.71
70.78
66.40
50.15
45.98
49.63
53.82
49.56
50.60
43.91
ROA
12.61%
5.42%
14.83%
2.60%
-1.42%
0.20%
3.78%
0.01%
4.84%
7.32%
ROE
30.47%
13.93%
42.42%
8.51%
-4.95%
0.67%
12.77%
0.03%
13.42%
19.81%
ROCE
19.69%
13.00%
25.30%
6.11%
0.93%
4.65%
11.27%
4.58%
13.74%
15.15%
Fixed Asset Turnover
2.40
2.61
2.37
1.38
1.14
1.05
1.33
0.94
1.22
0.73
Receivable days
26.92
14.31
18.15
22.73
13.14
16.24
17.71
18.08
6.37
6.89
Inventory Days
175.36
170.69
209.44
224.41
221.93
263.22
209.48
266.39
109.62
93.75
Payable days
61.57
55.92
43.51
84.80
129.08
118.94
88.14
50.41
11.23
51.88
Cash Conversion Cycle
140.71
129.07
184.08
162.34
105.98
160.52
139.05
234.06
104.76
48.76
Total Debt/Equity
0.82
0.61
1.14
1.36
1.49
1.26
1.34
1.64
1.55
0.88
Interest Cover
15.54
7.43
14.24
2.62
0.25
1.15
2.46
1.01
2.51
3.14

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.