Nifty
Sensex
:
:
14814.60
49942.38
53.05 (0.36%)
92.54 (0.19%)

Sugar

Rating :
58/99

BSE: 500097 | NSE: DALMIASUG

164.90
01-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  160.60
  •  165.80
  •  158.60
  •  160.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  369822
  •  600.01
  •  167.75
  •  39.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,333.48
  • 4.75
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,543.57
  • 1.21%
  • 0.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.91%
  • 1.05%
  • 19.26%
  • FII
  • DII
  • Others
  • 0.55%
  • 1.66%
  • 2.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.77
  • 11.77
  • -3.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.92
  • 2.81
  • 2.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 48.24
  • 27.03
  • 16.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.83
  • 5.56
  • 4.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.85
  • 1.11
  • 0.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.63
  • 6.23
  • 5.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
605.78
504.44
20.09%
719.53
471.71
52.54%
881.52
583.66
51.03%
550.09
568.94
-3.31%
Expenses
550.08
449.53
22.37%
627.98
382.08
64.36%
684.53
488.34
40.17%
454.17
500.84
-9.32%
EBITDA
55.70
54.91
1.44%
91.55
89.63
2.14%
196.99
95.32
106.66%
95.92
68.10
40.85%
EBIDTM
9.19%
10.89%
12.72%
19.00%
22.35%
16.33%
17.44%
11.97%
Other Income
13.78
15.56
-11.44%
11.43
14.32
-20.18%
16.47
10.65
54.65%
16.76
17.23
-2.73%
Interest
11.12
16.57
-32.89%
14.90
21.35
-30.21%
25.64
24.64
4.06%
25.83
26.58
-2.82%
Depreciation
14.39
15.18
-5.20%
14.85
14.38
3.27%
14.53
12.63
15.04%
15.05
13.77
9.30%
PBT
43.97
38.72
13.56%
73.23
68.22
7.34%
173.29
68.70
152.24%
71.80
44.98
59.63%
Tax
6.87
12.04
-42.94%
17.68
18.09
-2.27%
47.43
14.31
231.45%
9.85
1.72
472.67%
PAT
37.10
26.68
39.06%
55.55
50.13
10.81%
125.86
54.39
131.40%
61.95
43.26
43.20%
PATM
6.12%
5.29%
7.72%
10.63%
14.28%
9.32%
11.26%
7.60%
EPS
4.58
3.30
38.79%
6.86
6.19
10.82%
15.55
6.72
131.40%
7.65
5.34
43.26%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,756.92
2,034.68
2,018.51
2,244.37
1,686.00
1,166.41
1,150.05
1,191.50
997.56
734.72
669.00
Net Sales Growth
29.51%
0.80%
-10.06%
33.12%
44.55%
1.42%
-3.48%
19.44%
35.77%
9.82%
 
Cost Of Goods Sold
1,940.54
1,406.98
1,408.22
1,704.65
1,013.93
734.34
833.45
906.97
691.20
510.15
463.12
Gross Profit
816.38
627.70
610.29
539.72
672.07
432.07
316.60
284.53
306.36
224.57
205.88
GP Margin
29.61%
30.85%
30.23%
24.05%
39.86%
37.04%
27.53%
23.88%
30.71%
30.57%
30.77%
Total Expenditure
2,316.76
1,774.24
1,781.46
2,010.18
1,308.17
939.68
1,037.17
1,083.70
847.66
649.50
604.19
Power & Fuel Cost
-
54.21
53.42
54.90
53.24
24.69
32.48
12.96
14.86
28.77
35.45
% Of Sales
-
2.66%
2.65%
2.45%
3.16%
2.12%
2.82%
1.09%
1.49%
3.92%
5.30%
Employee Cost
-
133.64
118.66
108.69
108.02
74.90
74.65
65.16
53.41
41.03
39.04
% Of Sales
-
6.57%
5.88%
4.84%
6.41%
6.42%
6.49%
5.47%
5.35%
5.58%
5.84%
Manufacturing Exp.
-
81.81
78.06
68.80
56.29
53.89
57.56
56.01
51.79
43.05
38.12
% Of Sales
-
4.02%
3.87%
3.07%
3.34%
4.62%
5.00%
4.70%
5.19%
5.86%
5.70%
General & Admin Exp.
-
21.59
24.33
27.56
20.43
14.67
14.95
13.82
13.78
8.46
8.02
% Of Sales
-
1.06%
1.21%
1.23%
1.21%
1.26%
1.30%
1.16%
1.38%
1.15%
1.20%
Selling & Distn. Exp.
-
39.49
34.24
11.36
9.58
14.64
1.48
3.44
2.32
3.95
3.31
% Of Sales
-
1.94%
1.70%
0.51%
0.57%
1.26%
0.13%
0.29%
0.23%
0.54%
0.49%
Miscellaneous Exp.
-
36.52
64.53
34.22
46.68
22.55
22.60
25.34
20.30
14.09
3.31
% Of Sales
-
1.79%
3.20%
1.52%
2.77%
1.93%
1.97%
2.13%
2.03%
1.92%
2.56%
EBITDA
440.16
260.44
237.05
234.19
377.83
226.73
112.88
107.80
149.90
85.22
64.81
EBITDA Margin
15.97%
12.80%
11.74%
10.43%
22.41%
19.44%
9.82%
9.05%
15.03%
11.60%
9.69%
Other Income
58.44
132.64
74.68
25.27
23.83
21.56
16.00
19.75
16.36
7.49
23.90
Interest
77.49
88.38
68.61
69.48
102.49
87.49
78.01
75.64
65.55
50.25
48.10
Depreciation
58.82
57.23
51.55
53.80
55.59
113.39
50.58
49.30
72.80
41.82
39.41
PBT
362.29
247.47
191.57
136.18
243.58
47.41
0.29
2.61
27.91
0.64
1.20
Tax
81.83
54.28
16.42
13.88
57.32
-10.99
-1.20
-0.44
0.62
-0.28
-2.57
Tax Rate
22.59%
21.93%
8.57%
10.19%
23.53%
-23.18%
-413.79%
-16.86%
3.26%
-43.75%
-214.17%
PAT
280.46
193.19
175.15
122.30
186.26
58.40
1.49
3.05
18.37
0.92
3.77
PAT before Minority Interest
280.46
193.19
175.15
122.30
186.26
58.40
1.49
3.05
18.37
0.92
3.77
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
10.17%
9.49%
8.68%
5.45%
11.05%
5.01%
0.13%
0.26%
1.84%
0.13%
0.56%
PAT Growth
60.76%
10.30%
43.21%
-34.34%
218.94%
3,819.46%
-51.15%
-83.40%
1,896.74%
-75.60%
 
EPS
34.67
23.88
21.65
15.12
23.02
7.22
0.18
0.38
2.27
0.11
0.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,518.75
1,531.70
1,504.56
1,261.44
512.61
460.06
462.25
458.71
441.51
440.96
Share Capital
16.19
16.19
16.19
16.19
16.19
16.19
16.19
16.19
16.19
16.19
Total Reserves
1,502.56
1,515.51
1,488.37
1,245.25
496.42
443.87
446.06
442.52
425.32
424.77
Non-Current Liabilities
703.42
688.30
526.27
565.64
653.56
540.17
629.33
429.09
455.42
521.99
Secured Loans
424.39
460.75
375.72
396.05
570.99
460.87
526.66
343.04
363.90
374.69
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
161.32
110.57
16.75
10.05
26.89
14.97
17.51
1.92
12.63
69.43
Current Liabilities
1,347.82
1,056.98
882.05
1,107.88
915.63
844.46
641.59
782.31
592.31
433.00
Trade Payables
401.96
420.17
428.62
173.41
240.87
301.08
282.77
249.90
193.67
100.34
Other Current Liabilities
172.09
113.10
103.98
205.35
280.29
186.70
133.22
115.37
70.11
73.49
Short Term Borrowings
768.22
517.00
345.17
725.34
390.65
354.54
223.15
412.08
326.40
255.68
Short Term Provisions
5.55
6.71
4.28
3.78
3.82
2.14
2.45
4.96
2.13
3.49
Total Liabilities
3,569.99
3,276.98
2,912.88
2,934.96
2,081.80
1,844.69
1,733.17
1,670.11
1,489.24
1,395.95
Net Block
1,352.78
1,316.13
1,293.21
1,279.83
752.45
746.22
767.42
635.54
574.23
596.06
Gross Block
2,238.01
2,149.28
2,047.16
1,980.29
1,408.27
1,289.47
1,252.37
1,076.13
952.65
932.66
Accumulated Depreciation
885.23
804.50
753.95
700.46
655.82
543.25
484.95
440.59
378.42
336.60
Non Current Assets
1,639.64
1,668.08
1,644.12
1,532.89
889.70
885.67
926.69
795.51
704.43
774.87
Capital Work in Progress
6.18
10.92
6.93
2.44
6.54
20.23
13.64
16.90
5.13
10.36
Non Current Investment
100.32
197.34
284.90
207.87
23.44
15.97
15.97
18.04
5.94
4.94
Long Term Loans & Adv.
178.80
142.08
54.72
41.18
106.40
92.10
127.37
124.80
118.55
163.36
Other Non Current Assets
1.56
1.61
4.36
1.57
0.87
3.60
2.29
0.23
0.58
0.15
Current Assets
1,930.35
1,608.90
1,268.76
1,402.07
1,192.10
959.02
806.48
874.60
784.81
621.08
Current Investments
258.51
219.91
340.71
158.07
70.13
68.32
63.48
43.97
36.54
34.05
Inventories
1,329.19
1,095.09
749.77
1,020.68
915.47
703.48
629.31
720.00
583.74
493.23
Sundry Debtors
169.79
203.57
76.03
110.52
106.40
77.40
18.18
57.73
76.22
19.66
Cash & Bank
67.11
28.57
59.56
58.74
46.25
34.82
47.74
26.86
76.75
54.93
Other Current Assets
105.75
28.07
26.47
28.52
53.85
75.00
47.77
26.04
11.56
19.21
Short Term Loans & Adv.
60.67
33.69
16.22
25.54
28.00
50.51
31.64
13.11
11.37
18.49
Net Current Assets
582.53
551.92
386.71
294.19
276.47
114.56
164.89
92.29
192.50
188.08
Total Assets
3,569.99
3,276.98
2,912.88
2,934.96
2,081.80
1,844.69
1,733.17
1,670.11
1,489.24
1,395.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
72.44
-220.44
706.23
154.78
-23.98
-11.38
266.41
94.69
36.06
104.47
PBT
247.47
191.57
136.18
243.58
47.41
0.29
2.61
27.91
0.64
1.20
Adjustment
95.14
116.42
107.40
141.21
191.39
117.49
119.87
130.79
89.08
81.02
Changes in Working Capital
-225.61
-484.71
508.10
-183.99
-254.86
-149.80
144.95
-57.22
-43.92
27.33
Cash after chg. in Working capital
117.00
-176.72
751.68
200.80
-16.06
-32.02
267.43
101.48
45.80
109.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.56
-43.72
-45.45
-46.02
-7.92
20.64
-1.02
-6.79
-9.74
-5.08
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
-179.25
-29.16
-178.05
-143.89
-76.72
-42.80
-184.48
-156.58
-14.84
-26.49
Net Fixed Assets
-83.99
-106.11
-71.54
-568.00
-105.22
-43.70
-173.24
-138.99
-14.27
2,682.07
Net Investments
-158.45
146.83
-160.07
-183.24
-9.18
-4.84
-17.43
-19.36
-2.49
762.33
Others
63.19
-69.88
53.56
607.35
37.68
5.74
6.19
1.77
1.92
-3,470.89
Cash from Financing Activity
145.25
218.65
-527.54
2.22
111.50
41.50
-60.74
11.65
0.60
-149.26
Net Cash Inflow / Outflow
38.44
-30.95
0.64
13.11
10.80
-12.68
21.19
-50.24
21.82
-71.28
Opening Cash & Equivalents
28.03
58.98
58.34
45.23
35.60
48.28
27.09
77.33
54.93
220.28
Closing Cash & Equivalent
66.47
28.03
58.98
58.34
46.40
35.60
48.28
27.09
76.75
54.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
187.62
189.22
185.86
155.83
62.86
56.37
56.57
56.11
53.96
53.84
ROA
5.64%
5.66%
4.18%
7.43%
2.97%
0.08%
0.18%
1.16%
0.06%
0.11%
ROE
12.67%
11.54%
8.84%
21.04%
12.10%
0.33%
0.67%
4.12%
0.21%
0.42%
ROCE
12.52%
10.73%
8.65%
16.79%
8.89%
5.89%
6.24%
7.08%
4.54%
1.84%
Fixed Asset Turnover
0.93
0.96
1.13
1.04
0.90
0.94
1.06
1.02
0.81
0.32
Receivable days
33.49
25.28
14.97
22.44
27.73
14.66
11.22
23.71
22.95
61.32
Inventory Days
217.45
166.80
142.03
200.30
244.30
204.43
199.37
230.74
257.83
315.15
Payable days
75.10
74.62
61.55
54.45
81.85
94.99
96.43
79.73
71.06
133.45
Cash Conversion Cycle
175.83
117.46
95.45
168.29
190.18
124.11
114.16
174.72
209.73
243.03
Total Debt/Equity
0.84
0.68
0.52
0.96
2.24
2.04
1.77
1.73
1.63
1.51
Interest Cover
3.80
3.79
2.96
3.38
1.54
1.00
1.03
1.29
1.01
1.02

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.