Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Sugar

Rating :
65/99

BSE: 500097 | NSE: DALMIASUG

462.75
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  465.10
  •  489.00
  •  456.20
  •  461.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  369363
  •  1748.59
  •  499.00
  •  120.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,746.68
  • 13.86
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,956.77
  • 0.65%
  • 1.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.91%
  • 1.07%
  • 20.18%
  • FII
  • DII
  • Others
  • 1%
  • 0.16%
  • 2.68%

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
  • 6.98
  • 5.29
  • 4.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.90
  • 1.06
  • 0.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.72
  • 6.09
  • 5.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
488.80
550.85
-11.26%
605.78
504.44
20.09%
719.53
471.71
52.54%
881.52
583.66
51.03%
Expenses
361.59
454.17
-20.38%
550.08
449.53
22.37%
627.98
382.08
64.36%
684.53
488.34
40.17%
EBITDA
127.21
96.68
31.58%
55.70
54.91
1.44%
91.55
89.63
2.14%
196.99
95.32
106.66%
EBIDTM
26.02%
17.55%
9.19%
10.89%
12.72%
19.00%
22.35%
16.33%
Other Income
12.23
16.00
-23.56%
13.78
15.56
-11.44%
11.43
14.32
-20.18%
16.47
10.65
54.65%
Interest
10.20
25.83
-60.51%
11.12
16.57
-32.89%
14.90
21.35
-30.21%
25.64
24.64
4.06%
Depreciation
51.77
15.05
243.99%
14.39
15.18
-5.20%
14.85
14.38
3.27%
14.53
12.63
15.04%
PBT
77.47
71.80
7.90%
43.97
38.72
13.56%
73.23
68.22
7.34%
173.29
68.70
152.24%
Tax
25.61
9.85
160.00%
6.87
12.04
-42.94%
17.68
18.09
-2.27%
47.43
14.31
231.45%
PAT
51.86
61.95
-16.29%
37.10
26.68
39.06%
55.55
50.13
10.81%
125.86
54.39
131.40%
PATM
10.61%
11.25%
6.12%
5.29%
7.72%
10.63%
14.28%
9.32%
EPS
6.41
7.65
-16.21%
4.58
3.30
38.79%
6.86
6.19
10.82%
15.55
6.72
131.40%

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
2,695.63
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
27.72%
0.80%
-10.06%
33.12%
44.55%
1.42%
-3.48%
19.44%
35.77%
9.82%
 
Cost Of Goods Sold
1,838.55
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
857.08
627.70
610.29
539.72
672.07
432.07
316.60
284.53
306.36
224.57
205.88
GP Margin
31.80%
30.85%
30.23%
24.05%
39.86%
37.04%
27.53%
23.88%
30.71%
30.57%
30.77%
Total Expenditure
2,224.18
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
471.45
260.44
237.05
234.19
377.83
226.73
112.88
107.80
149.90
85.22
64.81
EBITDA Margin
17.49%
12.80%
11.74%
10.43%
22.41%
19.44%
9.82%
9.05%
15.03%
11.60%
9.69%
Other Income
53.91
132.64
74.68
25.27
23.83
21.56
16.00
19.75
16.36
7.49
23.90
Interest
61.86
88.38
68.61
69.48
102.49
87.49
78.01
75.64
65.55
50.25
48.10
Depreciation
95.54
57.23
51.55
53.80
55.59
113.39
50.58
49.30
72.80
41.82
39.41
PBT
367.96
247.47
191.57
136.18
243.58
47.41
0.29
2.61
27.91
0.64
1.20
Tax
97.59
54.28
16.42
13.88
57.32
-10.99
-1.20
-0.44
0.62
-0.28
-2.57
Tax Rate
26.52%
21.93%
8.57%
10.19%
23.53%
-23.18%
-413.79%
-16.86%
3.26%
-43.75%
-214.17%
PAT
270.37
193.19
175.15
122.30
186.26
58.40
1.49
3.05
18.37
0.92
3.77
PAT before Minority Interest
270.37
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
10.03%
9.49%
8.68%
5.45%
11.05%
5.01%
0.13%
0.26%
1.84%
0.13%
0.56%
PAT Growth
39.98%
10.30%
43.21%
-34.34%
218.94%
3,819.46%
-51.15%
-83.40%
1,896.74%
-75.60%
 
EPS
33.42
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

Top Investors:

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.