Nifty
Sensex
:
:
16168.60
54142.95
-46.10 (-0.28%)
-145.66 (-0.27%)

Sugar

Rating :
49/99

BSE: 533192 | NSE: KCPSUGIND

27.00
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  28.05
  •  28.05
  •  26.85
  •  27.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  200304
  •  54.74
  •  35.75
  •  19.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 306.14
  • 19.59
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 562.95
  • 0.37%
  • 0.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.59%
  • 2.70%
  • 51.42%
  • FII
  • DII
  • Others
  • 0.19%
  • 0.00%
  • 5.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.89
  • -5.77
  • -2.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -42.55
  • -68.99
  • -67.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.99
  • -16.43
  • 12.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.59
  • 10.15
  • 9.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.96
  • 0.80
  • 0.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.41
  • 12.39
  • 12.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
114.29
89.47
27.74%
78.97
77.81
1.49%
60.70
73.59
-17.52%
87.68
90.35
-2.96%
Expenses
119.55
90.38
32.27%
67.07
77.88
-13.88%
61.73
69.75
-11.50%
90.37
101.58
-11.04%
EBITDA
-5.26
-0.91
-
11.90
-0.06
-
-1.03
3.84
-
-2.69
-11.23
-
EBIDTM
-4.60%
-1.02%
15.07%
-0.08%
-1.70%
5.22%
-3.07%
-12.43%
Other Income
2.72
19.57
-86.10%
4.87
1.96
148.47%
14.12
12.13
16.41%
14.01
-0.67
-
Interest
3.71
4.69
-20.90%
5.09
6.26
-18.69%
5.69
6.46
-11.92%
6.95
5.49
26.59%
Depreciation
1.25
1.58
-20.89%
0.53
0.70
-24.29%
0.43
0.70
-38.57%
3.38
4.01
-15.71%
PBT
-7.51
12.38
-
11.15
-5.06
-
6.97
8.81
-20.89%
0.98
-21.40
-
Tax
0.71
1.07
-33.64%
2.95
-0.40
-
-1.19
-0.85
-
-6.02
-2.77
-
PAT
-8.22
11.31
-
8.20
-4.67
-
8.15
9.66
-15.63%
7.00
-18.63
-
PATM
-7.19%
12.64%
10.39%
-6.00%
13.43%
13.12%
7.98%
-20.61%
EPS
-0.75
1.00
-
0.76
-0.41
-
0.76
0.85
-10.59%
0.62
-1.64
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
341.64
328.55
392.62
359.44
351.41
442.17
401.95
426.47
385.48
450.84
359.44
Net Sales Growth
3.15%
-16.32%
9.23%
2.29%
-20.53%
10.01%
-5.75%
10.63%
-14.50%
25.43%
 
Cost Of Goods Sold
255.24
255.88
297.87
202.13
302.56
293.13
280.59
350.54
224.62
271.37
229.38
Gross Profit
86.40
72.67
94.76
157.31
48.85
149.04
121.36
75.93
160.86
179.47
130.07
GP Margin
25.29%
22.12%
24.14%
43.77%
13.90%
33.71%
30.19%
17.80%
41.73%
39.81%
36.19%
Total Expenditure
338.72
328.38
387.33
312.67
392.09
382.87
383.18
446.65
335.33
381.42
316.04
Power & Fuel Cost
-
2.56
2.76
2.39
2.60
3.68
2.45
2.25
2.23
2.36
1.94
% Of Sales
-
0.78%
0.70%
0.66%
0.74%
0.83%
0.61%
0.53%
0.58%
0.52%
0.54%
Employee Cost
-
37.24
35.36
41.53
40.10
46.43
37.14
35.94
42.61
37.65
29.74
% Of Sales
-
11.33%
9.01%
11.55%
11.41%
10.50%
9.24%
8.43%
11.05%
8.35%
8.27%
Manufacturing Exp.
-
15.17
20.53
29.53
24.24
25.41
37.00
40.46
44.59
50.74
38.23
% Of Sales
-
4.62%
5.23%
8.22%
6.90%
5.75%
9.21%
9.49%
11.57%
11.25%
10.64%
General & Admin Exp.
-
4.96
4.68
4.15
6.61
5.92
3.75
2.33
4.77
6.40
3.49
% Of Sales
-
1.51%
1.19%
1.15%
1.88%
1.34%
0.93%
0.55%
1.24%
1.42%
0.97%
Selling & Distn. Exp.
-
4.39
4.56
14.87
7.90
3.90
5.95
4.90
4.13
4.48
4.50
% Of Sales
-
1.34%
1.16%
4.14%
2.25%
0.88%
1.48%
1.15%
1.07%
0.99%
1.25%
Miscellaneous Exp.
-
8.17
21.58
18.07
8.07
4.40
16.30
10.23
12.38
8.42
4.50
% Of Sales
-
2.49%
5.50%
5.03%
2.30%
1.00%
4.06%
2.40%
3.21%
1.87%
2.44%
EBITDA
2.92
0.17
5.29
46.77
-40.68
59.30
18.77
-20.18
50.15
69.42
43.40
EBITDA Margin
0.85%
0.05%
1.35%
13.01%
-11.58%
13.41%
4.67%
-4.73%
13.01%
15.40%
12.07%
Other Income
35.72
47.67
13.85
15.63
61.86
35.61
12.89
11.00
8.06
7.08
9.50
Interest
21.44
24.36
21.86
19.76
14.79
11.53
7.17
4.50
5.22
6.28
6.90
Depreciation
5.59
6.36
8.04
8.70
9.40
9.71
10.76
10.97
11.55
11.36
11.16
PBT
11.59
17.11
-10.75
33.94
-3.01
73.68
13.72
-24.65
41.44
58.86
34.85
Tax
-3.55
-6.19
-4.49
17.62
-14.51
16.51
1.84
-10.72
8.33
17.97
6.34
Tax Rate
-30.63%
-36.18%
41.77%
51.92%
482.06%
22.41%
13.41%
43.49%
20.10%
30.53%
18.19%
PAT
15.13
23.30
-6.26
16.31
11.50
57.17
11.88
-13.93
33.11
40.89
28.50
PAT before Minority Interest
15.13
23.30
-6.26
16.31
11.50
57.17
11.88
-13.93
33.11
40.89
28.50
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
4.43%
7.09%
-1.59%
4.54%
3.27%
12.93%
2.96%
-3.27%
8.59%
9.07%
7.93%
PAT Growth
749.36%
-
-
41.83%
-79.88%
381.23%
-
-
-19.03%
43.47%
 
EPS
1.33
2.05
-0.55
1.44
1.01
5.04
1.05
-1.23
2.92
3.61
2.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
313.29
289.22
297.10
281.79
281.96
240.03
231.56
250.88
229.05
201.42
Share Capital
11.34
11.34
11.34
11.34
11.34
11.34
11.34
11.34
11.34
11.34
Total Reserves
301.96
277.88
285.76
270.45
270.62
228.70
220.23
239.54
217.71
190.09
Non-Current Liabilities
98.80
87.35
57.69
46.21
72.56
60.18
69.30
73.54
44.50
53.30
Secured Loans
43.63
31.00
0.00
0.00
5.75
18.17
28.68
21.51
0.00
0.00
Unsecured Loans
49.02
43.32
41.34
40.35
43.80
24.30
25.07
26.48
18.11
27.76
Long Term Provisions
9.75
9.61
8.41
8.36
9.46
8.69
9.41
7.91
5.70
4.70
Current Liabilities
226.51
299.34
342.59
257.92
200.24
226.98
184.91
187.07
172.97
190.99
Trade Payables
14.81
66.72
135.31
62.18
62.44
116.94
106.39
102.69
90.48
73.42
Other Current Liabilities
61.40
77.39
46.84
57.97
44.16
50.46
30.28
28.56
31.88
24.97
Short Term Borrowings
147.33
151.80
152.28
133.52
80.84
54.97
45.25
39.23
31.94
81.41
Short Term Provisions
2.96
3.43
8.17
4.26
12.80
4.62
2.99
16.58
18.67
11.19
Total Liabilities
638.60
675.91
697.38
585.92
554.76
527.19
485.77
511.49
446.52
445.71
Net Block
91.13
91.84
98.82
100.39
107.56
105.16
107.70
108.04
117.91
122.87
Gross Block
129.76
125.70
124.67
118.80
117.03
261.67
253.78
241.96
241.12
238.33
Accumulated Depreciation
38.62
33.86
25.85
18.42
9.47
156.52
146.08
133.92
123.21
114.01
Non Current Assets
208.14
173.43
190.63
193.13
174.95
151.63
151.47
153.69
154.79
151.49
Capital Work in Progress
3.11
1.55
0.30
0.29
0.92
0.61
2.36
8.05
1.93
1.98
Non Current Investment
109.00
74.94
86.65
87.80
62.00
42.37
38.39
32.82
32.28
24.35
Long Term Loans & Adv.
4.89
5.10
4.87
4.64
4.46
1.17
0.88
0.88
0.90
0.89
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
2.33
2.15
3.89
1.77
1.41
Current Assets
430.47
502.49
506.75
392.79
379.80
375.57
334.30
357.79
291.73
294.23
Current Investments
69.27
66.43
61.54
99.71
85.38
4.19
7.14
6.68
0.46
10.40
Inventories
261.58
344.67
378.69
219.84
225.15
276.36
247.59
286.68
227.29
234.85
Sundry Debtors
46.30
37.12
28.43
28.75
32.96
54.33
38.33
30.54
33.80
23.48
Cash & Bank
13.54
19.29
17.70
21.83
16.00
20.83
15.61
11.86
7.74
7.78
Other Current Assets
39.77
20.31
7.87
0.08
20.30
19.86
25.63
22.03
22.44
17.72
Short Term Loans & Adv.
12.68
14.67
12.52
22.58
20.13
19.86
25.63
22.03
22.44
17.72
Net Current Assets
203.96
203.14
164.16
134.87
179.56
148.58
149.39
170.73
118.76
103.23
Total Assets
638.61
675.92
697.38
585.92
554.75
527.20
485.77
511.48
446.52
445.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
17.44
26.96
-52.09
-70.18
49.66
14.92
15.13
-4.79
27.94
19.81
PBT
17.11
-10.75
33.94
-3.01
73.68
13.72
-24.65
41.44
58.86
34.85
Adjustment
-8.32
36.23
11.36
-51.90
-19.79
7.15
7.48
11.44
13.16
11.97
Changes in Working Capital
9.72
9.28
-96.49
-12.52
5.13
-7.04
36.59
-44.28
-30.65
-17.22
Cash after chg. in Working capital
18.52
34.76
-51.19
-67.43
59.02
13.84
19.43
8.60
41.37
29.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.08
-7.79
-0.89
-2.74
-9.36
1.08
-4.29
-13.39
-13.42
-9.79
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
-10.91
-1.10
29.12
7.40
-92.92
0.40
-7.39
-9.76
-2.59
-7.86
Net Fixed Assets
-5.55
-1.66
-4.89
-0.97
138.78
-1.62
-5.36
-6.29
-1.96
-2.96
Net Investments
-34.08
9.66
44.07
-38.99
-97.88
-3.98
-5.43
-0.54
1.89
-10.34
Others
28.72
-9.10
-10.06
47.36
-133.82
6.00
3.40
-2.93
-2.52
5.44
Cash from Financing Activity
-11.15
-23.33
17.39
68.60
36.10
-10.09
-4.00
18.68
-25.39
-13.52
Net Cash Inflow / Outflow
-4.62
2.53
-5.58
5.83
-7.16
5.22
3.75
4.12
-0.03
-1.56
Opening Cash & Equivalents
8.93
6.39
11.97
16.00
23.16
15.61
11.86
7.74
7.78
9.34
Closing Cash & Equivalent
4.31
8.93
6.39
21.83
16.00
20.83
15.61
11.86
7.74
7.78

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
27.63
25.51
26.20
24.85
24.87
21.17
20.42
22.13
20.20
17.76
ROA
3.55%
-0.91%
2.54%
2.02%
10.57%
2.35%
-2.79%
6.91%
9.17%
6.53%
ROE
7.73%
-2.14%
5.64%
4.08%
21.90%
5.04%
-5.78%
13.80%
19.00%
14.86%
ROCE
7.29%
2.07%
10.65%
2.58%
22.17%
6.17%
-6.02%
15.12%
22.09%
13.96%
Fixed Asset Turnover
2.57
3.14
2.95
3.03
2.47
2.10
2.22
2.05
2.26
1.88
Receivable days
46.34
30.47
29.04
31.57
34.05
31.21
22.87
23.76
19.27
18.09
Inventory Days
336.75
336.23
303.89
227.63
195.62
176.51
177.43
189.79
155.53
185.52
Payable days
58.15
107.71
77.74
60.85
95.65
101.15
94.21
89.17
80.31
82.90
Cash Conversion Cycle
324.94
258.99
255.19
198.35
134.01
106.57
106.10
124.37
94.49
120.71
Total Debt/Equity
0.86
0.92
0.74
0.74
0.50
0.45
0.43
0.35
0.22
0.54
Interest Cover
1.70
0.51
2.72
0.80
7.39
2.92
-4.47
8.94
10.37
6.05

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.