Nifty

:

25044.35

Sensex

:

82055.11

72.45 (0.29%)
158.32 (0.19%)

Login

Nifty
Sensex

:
:

25044.35
82055.11

72.45 (0.29%)
158.32 (0.19%)

Bannari Amman Sugars Ltd.

Sugar

Rating :

49/99

BSE: 500041 | NSE: BANARISUG

Watchlist

NSE BSE

3911.30

24-Jun-2025

Open
High
Low
Previous Close

3954.9
3954.9
3900.2
3903.50

Volume
Traded Value (lacs)
52 Week High
52 Week Low

594
2328302.5
4444
3000.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,893.37
46.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,041.08
0.32%
2.75

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.09
6.65
3.58

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.11
5.77
7.30

PAT CAGR (%)

10 Years
5 Years
3 Years

64.81
9.75
23.95

P:E (Median)

8 Years
5 Years
3 Years

24.49
28.21
29.84

P:BV (Average)

8 Years
5 Years
3 Years

2.03
2.10
2.33

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.09
15.19
15.15

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 121.46 83.47
P/E Ratio 32.20 46.86
Revenue 2220 1793
EBITDA 306 210
Net Income 152 105
ROA 6.4 4.5
P/B Ratio 2.90 2.76
ROE 9.4 6.04
FCFF 110 346
FCFF Yield 2.01 6.31
Net Debt 479 148
BVPS 1346.45 1418.6

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 493.87 421.16 17.26% 421.43 768.17 -45.14% 473.73 600.13 -21.06% 403.95 430.86 -6.25%
Expenses 440.84 370.15 19.10% 360.01 648.68 -44.50% 406.30 507.75 -19.98% 374.86 387.33 -3.22%
EBITDA 53.02 51.01 3.94% 61.41 119.49 -48.61% 67.43 92.38 -27.01% 29.10 43.52 -33.13%
EBIDTM 10.74% 12.11% 14.57% 15.55% 14.23% 15.39% 7.20% 10.10%
Other Income 21.47 2.39 798.33% 1.42 1.53 -7.19% 1.63 1.53 6.54% 1.07 1.25 -14.40%
Interest 3.29 7.60 -56.71% 4.08 6.86 -40.52% 1.93 6.95 -72.23% 6.48 10.24 -36.72%
Depreciation 16.36 14.69 11.37% 14.18 14.41 -1.60% 14.11 14.36 -1.74% 13.87 14.13 -1.84%
PBT 54.84 31.11 76.28% 44.58 99.74 -55.30% 53.02 72.61 -26.98% 9.82 20.41 -51.89%
Tax 19.68 9.27 112.30% 15.77 31.67 -50.21% 18.75 23.80 -21.22% 3.39 6.81 -50.22%
PAT 35.16 21.83 61.06% 28.81 68.07 -57.68% 34.27 48.81 -29.79% 6.43 13.59 -52.69%
PATM 7.12% 5.18% 6.84% 8.86% 7.23% 8.13% 1.59% 3.15%
EPS 28.13 17.47 61.02% 23.05 54.45 -57.67% 27.41 39.05 -29.81% 5.14 10.87 -52.71%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,792.98 2,220.32 2,525.58 1,998.09 1,562.76 1,609.29 1,124.99 1,480.75 1,751.79 1,455.61 929.86 Net Sales Growth -19.25% -12.09% 26.40% 27.86% -2.89% 43.05% -24.03% -15.47% 20.35% 56.54% Cost Of Goods Sold 1,180.34 1,492.99 1,728.56 1,439.52 1,072.21 1,061.34 644.31 989.19 1,130.52 978.94 577.73 Gross Profit 612.64 727.33 797.01 558.57 490.55 547.95 480.68 491.56 621.26 476.67 352.13 GP Margin 34.17% 32.76% 31.56% 27.96% 31.39% 34.05% 42.73% 33.20% 35.46% 32.75% 37.87% Total Expenditure 1,582.01 1,913.92 2,221.36 1,782.64 1,352.18 1,377.83 943.43 1,270.51 1,404.13 1,251.25 801.73 Power & Fuel Cost - 48.24 89.70 45.19 43.12 64.59 69.39 57.34 46.93 48.12 34.44 % Of Sales - 2.17% 3.55% 2.26% 2.76% 4.01% 6.17% 3.87% 2.68% 3.31% 3.70% Employee Cost - 149.00 143.87 116.57 112.36 111.86 102.02 94.94 94.81 78.50 65.92 % Of Sales - 6.71% 5.70% 5.83% 7.19% 6.95% 9.07% 6.41% 5.41% 5.39% 7.09% Manufacturing Exp. - 176.22 188.00 136.71 94.52 106.66 99.27 88.45 88.01 89.30 85.84 % Of Sales - 7.94% 7.44% 6.84% 6.05% 6.63% 8.82% 5.97% 5.02% 6.13% 9.23% General & Admin Exp. - 21.81 19.15 16.14 13.61 14.65 13.92 20.78 26.77 32.49 14.79 % Of Sales - 0.98% 0.76% 0.81% 0.87% 0.91% 1.24% 1.40% 1.53% 2.23% 1.59% Selling & Distn. Exp. - 12.60 14.09 18.04 11.93 15.90 12.16 17.85 16.07 23.38 22.87 % Of Sales - 0.57% 0.56% 0.90% 0.76% 0.99% 1.08% 1.21% 0.92% 1.61% 2.46% Miscellaneous Exp. - 13.05 37.98 10.48 4.43 2.84 2.37 1.96 1.02 0.51 22.87 % Of Sales - 0.59% 1.50% 0.52% 0.28% 0.18% 0.21% 0.13% 0.06% 0.04% 0.02% EBITDA 210.96 306.40 304.22 215.45 210.58 231.46 181.56 210.24 347.66 204.36 128.13 EBITDA Margin 11.77% 13.80% 12.05% 10.78% 13.47% 14.38% 16.14% 14.20% 19.85% 14.04% 13.78% Other Income 25.59 6.70 39.36 5.87 9.02 3.86 7.68 5.57 5.72 2.84 16.31 Interest 15.78 31.65 49.32 31.74 39.34 44.34 29.61 33.82 97.07 115.87 92.84 Depreciation 58.52 57.59 74.04 67.86 65.72 64.94 66.77 69.61 69.45 61.54 51.26 PBT 162.26 223.86 220.21 121.73 114.54 126.04 92.84 112.38 186.86 29.78 0.34 Tax 57.59 71.56 76.82 41.75 22.40 30.41 16.90 25.11 41.69 -1.94 -0.69 Tax Rate 35.49% 31.97% 34.88% 34.30% 19.56% 24.13% 18.20% 22.34% 22.31% -6.51% -202.94% PAT 104.67 152.30 143.39 79.98 92.14 95.64 75.94 87.27 145.17 31.72 1.03 PAT before Minority Interest 104.67 152.30 143.39 79.98 92.14 95.64 75.94 87.27 145.17 31.72 1.03 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.84% 6.86% 5.68% 4.00% 5.90% 5.94% 6.75% 5.89% 8.29% 2.18% 0.11% PAT Growth -31.27% 6.21% 79.28% -13.20% -3.66% 25.94% -12.98% -39.88% 357.66% 2,979.61% EPS 83.74 121.84 114.71 63.98 73.71 76.51 60.75 69.82 116.14 25.38 0.82

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,688.40 1,551.89 1,423.40 1,356.08 1,274.93 1,195.88 1,135.57 1,067.08 931.87 951.89 Share Capital 12.54 12.54 12.54 12.54 12.54 12.54 12.54 12.54 11.44 11.44 Total Reserves 1,675.86 1,539.35 1,410.86 1,343.54 1,262.40 1,183.34 1,123.03 1,054.54 919.33 940.45 Non-Current Liabilities 175.07 233.52 165.54 190.93 267.68 255.68 274.62 554.05 738.99 369.49 Secured Loans 67.30 157.06 123.68 119.15 98.59 96.36 114.12 342.72 521.75 272.17 Unsecured Loans 0.00 0.00 0.00 50.00 150.00 150.00 151.64 101.64 150.00 0.00 Long Term Provisions 10.83 8.92 4.48 4.44 5.02 5.68 4.09 4.09 3.34 3.10 Current Liabilities 611.58 614.68 979.59 843.36 891.77 750.78 376.05 780.79 1,150.54 1,083.16 Trade Payables 79.20 80.95 86.67 59.70 61.63 167.18 79.45 85.01 132.31 62.05 Other Current Liabilities 153.34 148.32 89.15 98.94 97.89 87.50 116.54 176.31 210.44 65.57 Short Term Borrowings 328.52 331.88 794.80 674.92 722.60 490.83 175.41 459.69 718.03 908.43 Short Term Provisions 50.52 53.53 8.97 9.80 9.65 5.27 4.65 59.78 89.76 47.12 Total Liabilities 2,475.05 2,400.09 2,568.53 2,390.37 2,434.38 2,202.34 1,786.24 2,401.92 2,821.40 2,404.54 Net Block 1,070.84 1,078.48 1,048.88 953.61 1,004.63 1,026.67 1,082.54 1,103.32 1,138.24 916.88 Gross Block 1,755.59 1,706.53 1,603.87 1,443.16 1,428.75 1,385.95 1,386.12 1,338.01 1,305.45 1,515.03 Accumulated Depreciation 684.76 628.05 554.99 489.55 424.12 359.28 303.58 234.69 167.21 598.15 Non Current Assets 1,242.23 1,191.52 1,140.01 1,130.32 1,132.63 1,093.38 1,117.92 1,283.41 1,258.65 1,033.56 Capital Work in Progress 112.46 21.74 60.81 145.14 89.68 24.12 3.64 33.96 15.11 21.60 Non Current Investment 3.10 1.71 1.22 0.96 0.66 1.13 1.38 1.58 1.33 0.35 Long Term Loans & Adv. 45.94 73.96 29.10 30.62 37.66 41.46 30.37 144.55 103.97 94.73 Other Non Current Assets 9.90 15.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1,232.81 1,208.57 1,428.51 1,260.05 1,301.76 1,108.97 668.31 1,118.51 1,562.75 1,370.99 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1,008.79 972.18 1,005.70 995.50 960.14 934.29 534.94 939.25 1,276.75 1,210.84 Sundry Debtors 134.16 140.95 345.56 160.76 189.40 129.19 67.48 116.25 132.61 40.20 Cash & Bank 6.97 6.30 3.45 3.84 8.39 4.18 3.78 9.18 20.47 10.80 Other Current Assets 82.90 15.19 8.54 54.87 143.82 41.31 62.11 53.83 132.92 109.14 Short Term Loans & Adv. 67.92 73.95 65.26 45.07 37.24 26.92 44.43 19.51 64.59 49.05 Net Current Assets 621.24 593.89 448.93 416.69 409.99 358.19 292.26 337.71 412.21 287.82 Total Assets 2,475.04 2,400.09 2,568.52 2,390.37 2,434.39 2,202.35 1,786.23 2,401.92 2,821.40 2,404.55

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 274.22 502.32 32.53 235.76 -57.24 -191.99 588.40 644.65 178.06 19.96 PBT 223.86 220.21 121.73 114.54 126.04 92.84 112.38 186.86 29.78 0.34 Adjustment 93.65 123.50 105.53 102.28 108.44 92.08 100.63 165.49 176.14 128.55 Changes in Working Capital 0.28 202.88 -171.38 35.70 -272.65 -359.72 396.20 334.59 -31.33 -108.61 Cash after chg. in Working capital 317.79 546.59 55.89 252.52 -38.17 -174.81 609.21 686.94 174.59 20.28 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -43.57 -44.28 -23.36 -16.76 -19.06 -17.18 -20.81 -42.28 3.47 -0.32 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 -129.93 -56.66 -75.23 -61.04 -106.00 -27.08 -15.70 -52.35 -275.15 -74.17 Net Fixed Assets -139.78 -63.59 -76.38 -69.87 -108.36 -20.31 -17.79 -51.41 216.07 -89.66 Net Investments -1.39 -0.49 -0.26 -0.30 0.47 0.25 0.20 -0.25 -0.98 0.14 Others 11.24 7.42 1.41 9.13 1.89 -7.02 1.89 -0.69 -490.24 15.35 Cash from Financing Activity -143.60 -442.82 42.34 -179.24 167.48 219.40 -578.73 -603.58 106.75 61.48 Net Cash Inflow / Outflow 0.69 2.84 -0.36 -4.52 4.24 0.33 -6.03 -11.28 9.66 7.27 Opening Cash & Equivalents 5.68 2.84 3.20 7.72 3.48 3.15 9.18 20.47 10.80 3.53 Closing Cash & Equivalent 6.37 5.68 2.84 3.20 7.72 3.48 3.15 9.18 20.47 10.80

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1346.45 1237.58 1135.11 1081.43 1016.72 953.68 905.58 850.96 813.63 832.09 ROA 6.25% 5.77% 3.23% 3.82% 4.13% 3.81% 4.17% 5.56% 1.21% 0.04% ROE 9.40% 9.64% 5.76% 7.00% 7.74% 6.51% 7.92% 14.53% 3.37% 0.11% ROCE 11.87% 11.94% 6.66% 6.84% 8.05% 6.79% 7.80% 12.42% 6.28% 4.46% Fixed Asset Turnover 1.28 1.53 1.31 1.09 1.14 0.81 1.10 1.39 1.06 0.70 Receivable days 22.61 35.16 46.25 40.89 36.13 31.91 22.40 24.79 21.11 15.73 Inventory Days 162.83 142.92 182.78 228.38 214.84 238.34 179.76 220.78 303.94 460.59 Payable days 19.58 17.70 18.56 20.65 28.35 32.33 31.09 34.60 29.26 28.90 Cash Conversion Cycle 165.86 160.38 210.47 248.62 222.61 237.92 171.07 210.97 295.80 447.42 Total Debt/Equity 0.29 0.37 0.67 0.64 0.78 0.64 0.45 0.97 1.65 1.28 Interest Cover 8.07 5.46 4.84 3.91 3.84 4.13 4.32 2.92 1.26 1.00

Top Investors:

anuj anantrai sheth

nilesh kishor shah

fortress advisors llp

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback