Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Sugar

Rating :
43/99

BSE: 523369 | NSE: DCMSRIND

79.20
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 78.45
  • 79.65
  • 78.40
  • 77.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  73435
  •  58.11
  •  125.90
  •  68.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 675.93
  • 9.72
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,196.96
  • 1.93%
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.11%
  • 3.67%
  • 26.87%
  • FII
  • DII
  • Others
  • 0.35%
  • 0.00%
  • 19.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.85
  • 4.49
  • 5.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.47
  • 7.12
  • -0.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.00
  • 2.56
  • -11.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.92
  • 4.65
  • 4.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 0.84
  • 0.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.29
  • 5.81
  • 6.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
709.17
462.01
53.50%
653.93
515.67
26.81%
519.44
491.08
5.78%
487.74
535.58
-8.93%
Expenses
667.47
427.57
56.11%
617.41
473.10
30.50%
479.28
455.75
5.16%
456.92
484.01
-5.60%
EBITDA
41.70
34.44
21.08%
36.52
42.57
-14.21%
40.16
35.33
13.67%
30.82
51.57
-40.24%
EBIDTM
5.88%
7.45%
5.58%
8.26%
7.73%
7.19%
6.32%
9.63%
Other Income
2.39
4.28
-44.16%
3.76
7.03
-46.51%
10.29
4.12
149.76%
5.01
2.41
107.88%
Interest
10.49
11.71
-10.42%
9.87
10.18
-3.05%
7.84
8.92
-12.11%
10.79
9.78
10.33%
Depreciation
8.83
7.51
17.58%
8.95
7.17
24.83%
8.45
7.23
16.87%
7.84
7.06
11.05%
PBT
24.77
19.50
27.03%
21.46
32.25
-33.46%
34.16
23.30
46.61%
17.20
37.14
-53.69%
Tax
8.46
6.45
31.16%
5.13
10.45
-50.91%
10.14
7.71
31.52%
4.81
12.71
-62.16%
PAT
16.31
13.05
24.98%
16.33
21.80
-25.09%
24.02
15.59
54.07%
12.39
24.43
-49.28%
PATM
2.30%
2.82%
2.50%
4.23%
4.62%
3.17%
2.54%
4.56%
EPS
1.88
1.52
23.68%
1.86
2.24
-16.96%
2.78
1.80
54.44%
0.29
2.82
-89.72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,370.28
2,123.12
1,943.00
1,794.95
1,689.00
1,704.43
1,494.40
1,216.12
1,298.50
1,313.30
1,094.75
Net Sales Growth
18.26%
9.27%
8.25%
6.27%
-0.91%
14.05%
22.88%
-6.34%
-1.13%
19.96%
 
Cost Of Goods Sold
1,597.40
1,372.73
1,301.78
1,146.62
1,041.93
1,161.60
888.10
779.36
867.10
871.36
733.01
Gross Profit
772.88
750.39
641.22
648.33
647.07
542.84
606.30
436.77
431.39
441.94
361.74
GP Margin
32.61%
35.34%
33.00%
36.12%
38.31%
31.85%
40.57%
35.92%
33.22%
33.65%
33.04%
Total Expenditure
2,221.08
1,981.17
1,790.53
1,649.68
1,572.01
1,603.78
1,301.90
1,133.18
1,234.66
1,221.03
1,025.69
Power & Fuel Cost
-
113.79
80.00
99.48
109.84
88.25
81.36
74.33
88.63
85.26
62.90
% Of Sales
-
5.36%
4.12%
5.54%
6.50%
5.18%
5.44%
6.11%
6.83%
6.49%
5.75%
Employee Cost
-
165.22
147.46
142.36
134.80
126.31
129.09
101.74
92.44
89.65
79.38
% Of Sales
-
7.78%
7.59%
7.93%
7.98%
7.41%
8.64%
8.37%
7.12%
6.83%
7.25%
Manufacturing Exp.
-
195.77
153.12
151.27
138.98
134.54
117.78
95.31
107.99
99.04
85.90
% Of Sales
-
9.22%
7.88%
8.43%
8.23%
7.89%
7.88%
7.84%
8.32%
7.54%
7.85%
General & Admin Exp.
-
6.94
6.33
6.42
10.38
8.70
8.50
8.49
7.52
7.32
7.13
% Of Sales
-
0.33%
0.33%
0.36%
0.61%
0.51%
0.57%
0.70%
0.58%
0.56%
0.65%
Selling & Distn. Exp.
-
50.25
43.20
34.58
75.80
30.19
28.61
23.80
28.64
27.74
21.10
% Of Sales
-
2.37%
2.22%
1.93%
4.49%
1.77%
1.91%
1.96%
2.21%
2.11%
1.93%
Miscellaneous Exp.
-
76.47
58.64
68.95
60.28
54.19
48.46
50.14
42.33
40.67
21.10
% Of Sales
-
3.60%
3.02%
3.84%
3.57%
3.18%
3.24%
4.12%
3.26%
3.10%
3.31%
EBITDA
149.20
141.95
152.47
145.27
116.99
100.65
192.50
82.94
63.84
92.27
69.06
EBITDA Margin
6.29%
6.69%
7.85%
8.09%
6.93%
5.91%
12.88%
6.82%
4.92%
7.03%
6.31%
Other Income
21.45
23.34
17.20
23.93
19.04
16.25
16.78
10.60
7.68
16.39
14.73
Interest
38.99
40.21
39.74
44.54
24.00
28.14
38.06
35.24
40.68
39.94
42.16
Depreciation
34.07
32.75
29.16
27.61
20.80
19.24
19.07
18.64
18.27
22.37
21.46
PBT
97.59
92.32
100.77
97.05
91.23
69.52
152.15
39.67
12.58
46.35
20.18
Tax
28.54
26.51
33.86
1.22
17.22
11.53
31.12
5.88
7.56
16.68
8.61
Tax Rate
29.24%
28.72%
33.60%
1.26%
18.88%
16.59%
20.45%
14.82%
60.10%
35.99%
42.67%
PAT
69.05
65.81
66.91
95.83
74.01
57.99
121.03
33.79
5.02
29.68
11.56
PAT before Minority Interest
69.05
65.81
66.91
95.83
74.01
57.99
121.03
33.79
5.02
29.68
11.56
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
2.91%
3.10%
3.44%
5.34%
4.38%
3.40%
8.10%
2.78%
0.39%
2.26%
1.06%
PAT Growth
-7.77%
-1.64%
-30.18%
29.48%
27.63%
-52.09%
258.18%
573.11%
-83.09%
156.75%
 
EPS
7.94
7.56
7.69
11.01
8.51
6.67
13.91
3.88
0.58
3.41
1.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
671.91
616.87
559.54
498.27
433.94
399.96
267.37
239.58
241.31
218.67
Share Capital
17.40
17.40
17.40
17.40
17.40
17.40
17.40
17.40
17.40
17.40
Total Reserves
654.52
599.48
542.14
480.87
416.54
382.56
249.98
222.18
223.91
201.27
Non-Current Liabilities
200.62
177.01
230.25
126.71
76.60
72.10
140.46
145.38
140.88
127.27
Secured Loans
125.65
109.52
172.43
80.05
27.98
20.33
67.70
75.82
71.69
67.66
Unsecured Loans
6.41
5.55
5.39
3.17
4.05
4.95
4.77
5.35
9.77
6.25
Long Term Provisions
12.15
12.78
16.14
11.74
10.21
8.32
7.41
8.39
9.07
7.80
Current Liabilities
906.70
886.90
819.19
719.27
610.29
685.30
664.95
619.01
576.41
593.79
Trade Payables
265.90
341.91
273.73
304.33
197.96
254.18
275.44
246.60
319.92
221.25
Other Current Liabilities
141.21
134.51
95.10
63.18
47.35
72.99
103.94
64.07
67.33
74.21
Short Term Borrowings
335.73
298.61
352.12
347.92
360.91
355.38
276.72
304.03
179.11
292.46
Short Term Provisions
163.86
111.87
98.24
3.83
4.08
2.75
8.85
4.31
10.06
5.88
Total Liabilities
1,779.23
1,680.78
1,608.98
1,344.25
1,120.83
1,157.36
1,072.78
1,003.97
958.60
939.73
Net Block
584.04
495.18
456.05
389.69
330.40
329.30
320.87
318.88
293.11
291.44
Gross Block
703.64
587.16
526.94
445.96
368.31
348.20
707.70
689.49
638.99
615.49
Accumulated Depreciation
119.60
91.98
70.89
56.27
37.90
18.90
386.83
370.61
345.89
324.05
Non Current Assets
657.80
563.53
533.00
465.05
400.97
388.44
380.55
371.17
347.04
346.59
Capital Work in Progress
32.57
24.14
34.24
22.62
17.82
3.31
7.53
8.72
18.46
14.68
Non Current Investment
15.36
13.10
15.25
22.94
23.42
32.71
9.18
8.89
7.46
5.27
Long Term Loans & Adv.
25.67
29.87
22.98
28.64
27.66
19.74
38.59
31.72
25.00
35.19
Other Non Current Assets
0.16
1.24
4.48
1.16
1.66
3.38
4.37
2.97
3.01
0.00
Current Assets
1,121.44
1,117.26
1,075.98
879.19
719.86
768.92
692.24
632.79
611.56
593.15
Current Investments
9.91
47.70
11.61
17.10
0.00
2.24
8.96
12.41
21.40
5.71
Inventories
632.70
660.32
662.74
616.44
496.06
555.18
510.41
427.33
414.23
439.98
Sundry Debtors
254.95
196.76
184.57
190.54
164.88
147.98
113.65
96.28
112.34
95.52
Cash & Bank
27.27
43.99
56.90
20.40
19.21
13.93
12.49
9.38
8.95
14.05
Other Current Assets
196.61
145.29
140.83
11.11
39.72
49.58
46.73
87.38
54.64
37.90
Short Term Loans & Adv.
19.43
23.21
19.33
23.61
27.41
32.28
21.07
24.66
25.39
31.18
Net Current Assets
214.74
230.36
256.79
159.93
109.57
83.62
27.29
13.78
35.15
-0.64
Total Assets
1,779.24
1,680.79
1,608.98
1,344.24
1,120.83
1,157.36
1,072.79
1,003.96
958.60
939.74

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
59.03
225.16
37.68
83.51
63.18
73.98
67.84
-45.66
185.75
18.53
PBT
92.75
98.61
97.11
92.09
70.20
152.15
39.67
12.58
46.35
20.18
Adjustment
60.24
61.62
61.78
34.98
41.35
49.54
51.84
55.71
59.70
56.76
Changes in Working Capital
-79.54
84.17
-102.98
-28.09
-26.97
-93.34
-16.02
-103.38
88.75
-55.15
Cash after chg. in Working capital
73.45
244.40
55.91
98.98
84.59
108.34
75.49
-35.09
194.80
21.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.42
-19.24
-18.23
-15.47
-21.41
-34.36
-7.66
-10.57
-9.05
-3.26
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
-71.15
-98.39
-61.81
-102.71
-32.91
-19.97
-18.41
-24.82
-38.62
-2.78
Net Fixed Assets
-104.53
-50.12
-92.60
-82.45
-34.71
358.43
-17.02
-40.76
-27.28
-23.39
Net Investments
19.26
-36.09
5.49
-17.10
2.24
6.72
3.45
8.99
-15.68
21.05
Others
14.12
-12.18
25.30
-3.16
-0.44
-385.12
-4.84
6.95
4.34
-0.44
Cash from Financing Activity
0.50
-150.34
61.61
16.68
-26.74
-54.17
-48.37
71.20
-152.02
-19.26
Net Cash Inflow / Outflow
-11.63
-23.58
37.48
-2.52
3.52
-0.16
1.05
0.71
-4.90
-3.51
Opening Cash & Equivalents
20.05
43.63
6.15
8.67
5.15
5.31
4.26
3.54
8.44
11.95
Closing Cash & Equivalent
8.42
20.05
43.63
6.15
8.67
5.15
5.31
4.26
3.54
8.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
77.24
70.91
64.32
286.39
249.42
229.88
144.46
127.87
126.23
112.01
ROA
3.80%
4.07%
6.49%
6.00%
5.09%
10.85%
3.25%
0.51%
3.13%
1.25%
ROE
10.21%
11.38%
18.12%
15.88%
13.91%
37.16%
14.26%
2.27%
14.32%
5.98%
ROCE
11.41%
12.49%
13.41%
12.68%
11.75%
25.91%
11.52%
9.19%
15.41%
10.59%
Fixed Asset Turnover
3.29
3.50
3.69
4.15
4.82
2.95
1.81
2.03
2.19
1.90
Receivable days
38.77
35.71
38.14
38.40
33.08
30.65
30.31
28.24
27.66
29.43
Inventory Days
110.97
123.89
130.06
120.21
111.14
124.84
135.38
113.93
113.66
134.05
Payable days
71.32
76.30
57.15
49.67
46.42
65.58
76.69
75.93
73.44
68.82
Cash Conversion Cycle
78.42
83.30
111.05
108.94
97.79
89.92
89.00
66.24
67.88
94.66
Total Debt/Equity
0.82
0.79
1.05
0.94
0.97
1.02
1.62
1.88
1.36
2.09
Interest Cover
3.30
3.54
3.18
4.80
3.47
5.00
2.13
1.31
2.16
1.48

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.