Nifty
Sensex
:
:
11873.05
40431.60
110.60 (0.94%)
448.62 (1.12%)

Sugar

Rating :
51/99

BSE: 533192 | NSE: KCPSUGIND

14.65
19-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  14.75
  •  15.70
  •  14.50
  •  14.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  124250
  •  18.46
  •  19.50
  •  8.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 165.66
  • 915.22
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 411.61
  • 0.68%
  • 0.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.59%
  • 5.26%
  • 52.57%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.34
  • -0.47
  • 3.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.66
  • -22.38
  • -

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.98
  • 11.02
  • 10.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.99
  • 1.02
  • 0.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.93
  • 10.48
  • 10.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
73.59
97.86
-24.80%
90.35
0.00
0
104.53
90.28
15.78%
99.88
65.67
52.09%
Expenses
69.75
87.38
-20.18%
101.58
0.00
0
106.12
103.48
2.55%
92.27
58.18
58.59%
EBITDA
3.84
10.48
-63.36%
-11.23
0.00
-
-1.59
-13.19
-
7.62
7.49
1.74%
EBIDTM
5.22%
10.71%
-12.43%
0.00%
-1.52%
-14.61%
7.63%
11.40%
Other Income
12.13
2.23
443.95%
-0.67
0.00
-
10.19
9.86
3.35%
2.11
3.68
-42.66%
Interest
6.46
4.77
35.43%
5.49
0.00
0
5.55
4.14
34.06%
6.04
5.23
15.49%
Depreciation
0.70
1.01
-30.69%
4.01
0.00
0
2.38
2.34
1.71%
0.64
0.67
-4.48%
PBT
8.81
6.92
27.31%
-21.40
0.00
-
0.67
-9.82
-
3.04
5.27
-42.31%
Tax
-0.85
3.71
-
-2.77
0.00
-
-2.71
0.39
-
-2.71
4.78
-
PAT
9.66
3.21
200.93%
-18.63
0.00
-
3.39
-10.21
-
5.76
0.49
1,075.51%
PATM
13.12%
3.29%
-20.61%
0.00%
3.24%
-11.31%
5.77%
0.74%
EPS
0.85
0.28
203.57%
-1.64
0.00
-
0.30
-0.90
-
0.51
0.04
1,175.00%

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
-
392.62
359.44
351.41
442.17
401.95
426.47
385.48
450.84
359.44
233.33
Net Sales Growth
-
9.23%
2.29%
-20.53%
10.01%
-5.75%
10.63%
-14.50%
25.43%
54.05%
 
Cost Of Goods Sold
-
297.87
202.13
302.56
293.13
280.59
350.54
224.62
271.37
229.38
130.97
Gross Profit
-
94.76
157.31
48.85
149.04
121.36
75.93
160.86
179.47
130.07
102.36
GP Margin
-
24.14%
43.77%
13.90%
33.71%
30.19%
17.80%
41.73%
39.81%
36.19%
43.87%
Total Expenditure
-
387.33
312.67
392.09
382.87
383.18
446.65
335.33
381.42
316.04
210.36
Power & Fuel Cost
-
2.76
2.39
2.60
3.68
2.45
2.25
2.23
2.36
1.94
1.87
% Of Sales
-
0.70%
0.66%
0.74%
0.83%
0.61%
0.53%
0.58%
0.52%
0.54%
0.80%
Employee Cost
-
35.36
41.53
40.10
46.43
37.14
35.94
42.61
37.65
29.74
29.84
% Of Sales
-
9.01%
11.55%
11.41%
10.50%
9.24%
8.43%
11.05%
8.35%
8.27%
12.79%
Manufacturing Exp.
-
20.53
29.53
24.24
25.41
37.00
40.46
44.59
50.74
38.23
30.68
% Of Sales
-
5.23%
8.22%
6.90%
5.75%
9.21%
9.49%
11.57%
11.25%
10.64%
13.15%
General & Admin Exp.
-
4.68
4.15
6.61
5.92
3.75
2.33
4.77
6.40
3.49
7.66
% Of Sales
-
1.19%
1.15%
1.88%
1.34%
0.93%
0.55%
1.24%
1.42%
0.97%
3.28%
Selling & Distn. Exp.
-
4.10
14.87
7.90
3.90
5.95
4.90
4.13
4.48
4.50
3.56
% Of Sales
-
1.04%
4.14%
2.25%
0.88%
1.48%
1.15%
1.07%
0.99%
1.25%
1.53%
Miscellaneous Exp.
-
22.04
18.07
8.07
4.40
16.30
10.23
12.38
8.42
8.76
3.56
% Of Sales
-
5.61%
5.03%
2.30%
1.00%
4.06%
2.40%
3.21%
1.87%
2.44%
2.47%
EBITDA
-
5.29
46.77
-40.68
59.30
18.77
-20.18
50.15
69.42
43.40
22.97
EBITDA Margin
-
1.35%
13.01%
-11.58%
13.41%
4.67%
-4.73%
13.01%
15.40%
12.07%
9.84%
Other Income
-
13.85
15.63
61.86
35.61
12.89
11.00
8.06
7.08
9.50
8.53
Interest
-
21.86
19.76
14.79
11.53
7.17
4.50
5.22
6.28
6.90
5.56
Depreciation
-
8.04
8.70
9.40
9.71
10.76
10.97
11.55
11.36
11.16
11.32
PBT
-
-10.75
33.94
-3.01
73.68
13.72
-24.65
41.44
58.86
34.85
14.62
Tax
-
-4.49
17.62
-14.51
16.51
1.84
-10.72
8.33
17.97
6.34
1.81
Tax Rate
-
41.77%
51.92%
482.06%
22.41%
13.41%
43.49%
20.10%
30.53%
18.19%
12.38%
PAT
-
-6.26
16.31
11.50
57.17
11.88
-13.93
33.11
40.89
28.50
12.81
PAT before Minority Interest
-
-6.26
16.31
11.50
57.17
11.88
-13.93
33.11
40.89
28.50
12.81
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-1.59%
4.54%
3.27%
12.93%
2.96%
-3.27%
8.59%
9.07%
7.93%
5.49%
PAT Growth
-
-
41.83%
-79.88%
381.23%
-
-
-19.03%
43.47%
122.48%
 
EPS
-
-0.55
1.44
1.01
5.04
1.05
-1.23
2.92
3.61
2.51
1.13

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
289.22
297.10
281.79
281.96
240.03
231.56
250.88
229.05
201.42
182.15
Share Capital
11.34
11.34
11.34
11.34
11.34
11.34
11.34
11.34
11.34
11.34
Total Reserves
277.88
285.76
270.45
270.62
228.70
220.23
239.54
217.71
190.09
170.81
Non-Current Liabilities
87.35
57.69
46.21
72.56
60.18
69.30
73.54
44.50
53.30
57.35
Secured Loans
31.00
0.00
0.00
5.75
18.17
28.68
21.51
0.00
0.00
0.00
Unsecured Loans
43.32
41.34
40.35
43.80
24.30
25.07
26.48
18.11
27.76
29.09
Long Term Provisions
9.61
8.41
8.36
9.46
8.69
9.41
7.91
5.70
4.70
4.06
Current Liabilities
299.34
342.59
257.92
200.24
226.98
184.91
187.07
172.97
190.99
187.16
Trade Payables
66.72
135.31
62.18
62.44
116.94
106.39
102.69
90.48
73.42
78.41
Other Current Liabilities
77.39
46.84
57.97
44.16
50.46
30.28
28.56
31.88
24.97
31.95
Short Term Borrowings
151.80
152.28
133.52
80.84
54.97
45.25
39.23
31.94
81.41
69.03
Short Term Provisions
3.43
8.17
4.26
12.80
4.62
2.99
16.58
18.67
11.19
7.77
Total Liabilities
675.91
697.38
585.92
554.76
527.19
485.77
511.49
446.52
445.71
426.66
Net Block
91.84
98.82
100.39
107.56
105.16
107.70
108.04
117.91
122.87
131.44
Gross Block
125.70
124.67
118.80
117.03
261.67
253.78
241.96
241.12
238.33
235.02
Accumulated Depreciation
33.86
25.85
18.42
9.47
156.52
146.08
133.92
123.21
114.01
103.58
Non Current Assets
173.43
190.63
193.13
174.95
151.63
151.47
153.69
154.79
151.49
150.22
Capital Work in Progress
1.55
0.30
0.29
0.92
0.61
2.36
8.05
1.93
1.98
1.83
Non Current Investment
74.94
86.65
87.80
62.00
42.37
38.39
32.82
32.28
24.35
15.02
Long Term Loans & Adv.
5.10
4.87
4.64
4.46
1.17
0.88
0.88
0.90
0.89
0.72
Other Non Current Assets
0.00
0.00
0.00
0.00
2.33
2.15
3.89
1.77
1.41
1.22
Current Assets
502.49
506.75
392.79
379.80
375.57
334.30
357.79
291.73
294.23
276.44
Current Investments
66.43
61.54
99.71
85.38
4.19
7.14
6.68
0.46
10.40
9.27
Inventories
344.67
378.69
219.84
225.15
276.36
247.59
286.68
227.29
234.85
217.38
Sundry Debtors
37.12
28.43
28.75
32.96
54.33
38.33
30.54
33.80
23.48
20.62
Cash & Bank
19.29
17.70
21.83
16.00
20.83
15.61
11.86
7.74
7.78
9.34
Other Current Assets
34.98
7.87
0.08
0.17
19.86
25.63
22.03
22.44
17.72
19.82
Short Term Loans & Adv.
14.67
12.52
22.58
20.13
19.86
25.63
22.03
22.44
17.72
19.82
Net Current Assets
203.14
164.16
134.87
179.56
148.58
149.39
170.73
118.76
103.23
89.27
Total Assets
675.92
697.38
585.92
554.75
527.20
485.77
511.48
446.52
445.72
426.66

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
24.00
-53.45
-70.18
49.66
14.92
15.13
-4.79
27.94
19.81
22.03
PBT
-10.75
33.94
-3.01
73.68
13.72
-24.65
41.44
58.86
34.85
14.62
Adjustment
36.23
10.00
-51.90
-19.79
7.15
7.48
11.44
13.16
11.97
9.89
Changes in Working Capital
6.32
-96.49
-12.52
5.13
-7.04
36.59
-44.28
-30.65
-17.22
-3.09
Cash after chg. in Working capital
31.79
-52.56
-67.43
59.02
13.84
19.43
8.60
41.37
29.60
21.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.79
-0.89
-2.74
-9.36
1.08
-4.29
-13.39
-13.42
-9.79
0.61
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
1.86
30.56
7.40
-92.92
0.40
-7.39
-9.76
-2.59
-7.86
-6.28
Net Fixed Assets
-1.66
-4.89
-0.97
138.78
-1.62
-5.36
-6.29
-1.96
-2.96
-4.81
Net Investments
9.66
44.07
-38.99
-97.88
-3.98
-5.43
-0.54
1.89
-10.34
-6.41
Others
-6.14
-8.62
47.36
-133.82
6.00
3.40
-2.93
-2.52
5.44
4.94
Cash from Financing Activity
-23.33
18.76
68.60
36.10
-10.09
-4.00
18.68
-25.39
-13.52
-14.50
Net Cash Inflow / Outflow
2.53
-4.13
5.83
-7.16
5.22
3.75
4.12
-0.03
-1.56
1.25
Opening Cash & Equivalents
6.39
21.83
16.00
23.16
15.61
11.86
7.74
7.78
9.34
8.09
Closing Cash & Equivalent
8.93
17.70
21.83
16.00
20.83
15.61
11.86
7.74
7.78
9.34

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.)
25.51
26.20
24.85
24.87
21.17
20.42
22.13
20.20
17.76
16.06
ROA
-0.91%
2.54%
2.02%
10.57%
2.35%
-2.79%
6.91%
9.17%
6.53%
3.38%
ROE
-2.14%
5.64%
4.08%
21.90%
5.04%
-5.78%
13.80%
19.00%
14.86%
7.17%
ROCE
2.07%
10.65%
2.58%
22.17%
6.17%
-6.02%
15.12%
22.09%
13.96%
7.87%
Fixed Asset Turnover
3.14
2.95
3.03
2.47
2.10
2.22
2.05
2.26
1.88
1.29
Receivable days
30.47
29.04
31.57
34.05
31.21
22.87
23.76
19.27
18.09
22.83
Inventory Days
336.23
303.89
227.63
195.62
176.51
177.43
189.79
155.53
185.52
204.79
Payable days
107.85
77.74
60.85
95.65
101.15
94.21
89.17
80.31
82.90
79.65
Cash Conversion Cycle
258.85
255.19
198.35
134.01
106.57
106.10
124.37
94.49
120.71
147.96
Total Debt/Equity
0.92
0.74
0.74
0.50
0.45
0.43
0.35
0.22
0.54
0.58
Interest Cover
0.51
2.72
0.80
7.39
2.92
-4.47
8.94
10.37
6.05
3.63

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.