Nifty
Sensex
:
:
11896.45
40558.49
-41.20 (-0.35%)
-148.82 (-0.37%)

Sugar

Rating :
63/99

BSE: 532673 | NSE: KMSUGAR

10.10
22-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  10.35
  •  10.35
  •  9.85
  •  10.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  60180
  •  6.08
  •  14.50
  •  4.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 93.47
  • 3.78
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 287.98
  • N/A
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.79%
  • 0.00%
  • 31.60%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.53
  • 4.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.57
  • 23.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.71
  • -2.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.91
  • 3.80
  • 2.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.03
  • 2.28
  • 0.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.22
  • 5.02
  • 3.93

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
174.64
100.86
73.15%
210.04
0.00
0
116.07
48.98
136.97%
108.75
54.50
99.54%
Expenses
154.60
90.04
71.70%
193.72
0.00
0
104.57
42.29
147.27%
97.81
48.85
100.23%
EBITDA
20.04
10.82
85.21%
16.32
0.00
0
11.50
6.69
71.90%
10.94
5.65
93.63%
EBIDTM
11.47%
10.73%
14.01%
0.00%
9.91%
13.66%
10.06%
10.37%
Other Income
0.81
2.83
-71.38%
1.62
0.00
0
3.84
4.19
-8.35%
2.30
1.23
86.99%
Interest
3.01
5.87
-48.72%
3.41
0.00
0
4.28
1.44
197.22%
4.31
0.65
563.08%
Depreciation
3.74
3.54
5.65%
4.22
0.00
0
3.63
3.07
18.24%
3.58
2.93
22.18%
PBT
14.10
4.24
232.55%
10.31
0.00
0
7.43
6.37
16.64%
5.35
3.30
62.12%
Tax
4.83
1.93
150.26%
2.82
0.00
0
3.02
-1.52
-
1.81
1.07
69.16%
PAT
9.27
2.31
301.30%
7.49
0.00
0
4.41
7.89
-44.11%
3.54
2.23
58.74%
PATM
5.31%
2.29%
7.11%
0.00%
3.80%
16.11%
3.26%
4.09%
EPS
1.01
0.25
304.00%
0.81
0.00
0
0.48
0.86
-44.19%
0.38
0.24
58.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Net Sales
-
531.35
390.05
462.77
339.97
352.87
550.45
272.59
Net Sales Growth
-
36.23%
-15.71%
36.12%
-3.66%
-35.89%
101.93%
 
Cost Of Goods Sold
-
393.45
287.65
393.68
239.12
260.42
438.45
209.72
Gross Profit
-
137.89
102.41
69.10
100.84
92.45
111.99
62.86
GP Margin
-
25.95%
26.26%
14.93%
29.66%
26.20%
20.35%
23.06%
Total Expenditure
-
481.77
352.23
445.56
290.50
322.87
520.14
240.43
Power & Fuel Cost
-
3.05
5.42
3.15
2.48
3.42
3.68
2.05
% Of Sales
-
0.57%
1.39%
0.68%
0.73%
0.97%
0.67%
0.75%
Employee Cost
-
13.61
12.43
11.78
12.05
9.22
14.43
8.47
% Of Sales
-
2.56%
3.19%
2.55%
3.54%
2.61%
2.62%
3.11%
Manufacturing Exp.
-
20.34
21.07
19.89
19.36
26.53
33.65
13.01
% Of Sales
-
3.83%
5.40%
4.30%
5.69%
7.52%
6.11%
4.77%
General & Admin Exp.
-
29.30
11.49
9.57
10.50
18.41
7.93
2.94
% Of Sales
-
5.51%
2.95%
2.07%
3.09%
5.22%
1.44%
1.08%
Selling & Distn. Exp.
-
14.47
9.47
3.87
2.38
1.62
6.68
1.40
% Of Sales
-
2.72%
2.43%
0.84%
0.70%
0.46%
1.21%
0.51%
Miscellaneous Exp.
-
7.53
4.71
3.62
4.60
3.25
15.31
2.85
% Of Sales
-
1.42%
1.21%
0.78%
1.35%
0.92%
2.78%
1.05%
EBITDA
-
49.58
37.82
17.21
49.47
30.00
30.31
32.16
EBITDA Margin
-
9.33%
9.70%
3.72%
14.55%
8.50%
5.51%
11.80%
Other Income
-
10.59
14.15
36.54
8.95
6.13
7.11
2.54
Interest
-
17.87
7.62
11.21
8.42
16.85
14.20
12.89
Depreciation
-
14.97
12.40
13.45
11.94
9.30
14.26
9.01
PBT
-
27.33
31.95
29.09
38.06
9.98
8.95
12.80
Tax
-
9.58
7.79
10.23
9.82
-1.73
1.52
0.19
Tax Rate
-
35.05%
24.38%
35.17%
25.80%
-17.33%
16.98%
1.48%
PAT
-
17.75
24.16
18.87
28.26
11.69
7.44
12.60
PAT before Minority Interest
-
17.75
24.16
18.87
28.24
11.71
7.42
12.60
Minority Interest
-
0.00
0.00
0.00
0.02
-0.02
0.02
0.00
PAT Margin
-
3.34%
6.19%
4.08%
8.31%
3.31%
1.35%
4.62%
PAT Growth
-
-26.53%
28.03%
-33.23%
141.75%
57.12%
-40.95%
 
EPS
-
1.93
2.63
2.05
3.07
1.27
0.81
1.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Shareholder's Funds
186.52
168.84
84.39
57.08
28.82
17.55
10.07
Share Capital
18.40
18.40
18.40
18.40
18.40
18.40
18.40
Total Reserves
168.12
150.44
65.99
38.68
10.42
-0.85
-8.33
Non-Current Liabilities
91.68
54.05
42.64
81.97
55.80
53.40
39.87
Secured Loans
70.09
34.63
9.83
47.71
31.20
32.67
32.29
Unsecured Loans
0.00
1.26
21.70
1.54
1.54
1.54
1.54
Long Term Provisions
10.06
11.69
11.09
27.75
21.29
15.18
2.53
Current Liabilities
279.18
277.26
191.77
263.36
186.80
257.51
103.09
Trade Payables
119.22
185.40
109.57
92.49
94.99
124.86
13.92
Other Current Liabilities
54.56
26.76
24.37
74.80
55.15
41.82
30.15
Short Term Borrowings
104.73
64.70
57.53
95.65
36.44
90.56
58.82
Short Term Provisions
0.67
0.40
0.30
0.42
0.22
0.28
0.18
Total Liabilities
557.38
500.15
318.80
408.98
277.74
328.44
153.03
Net Block
166.25
158.28
94.04
125.03
63.27
64.90
50.81
Gross Block
379.49
357.41
280.76
300.60
227.78
219.85
191.83
Accumulated Depreciation
213.24
199.13
186.73
175.57
164.51
154.95
141.02
Non Current Assets
210.33
183.77
114.65
141.75
70.06
67.74
58.07
Capital Work in Progress
24.73
7.08
0.10
0.00
0.24
0.49
4.44
Non Current Investment
6.38
6.27
7.26
3.95
0.10
0.10
0.10
Long Term Loans & Adv.
10.44
11.74
13.02
12.59
6.28
2.07
2.54
Other Non Current Assets
2.52
0.40
0.25
0.18
0.18
0.18
0.19
Current Assets
347.04
316.38
204.15
267.22
207.68
260.71
94.95
Current Investments
0.02
0.94
0.00
0.00
0.00
0.00
0.00
Inventories
267.72
265.98
163.17
226.24
155.16
191.86
76.64
Sundry Debtors
20.79
27.50
22.32
17.77
26.67
31.69
8.59
Cash & Bank
5.56
9.12
14.12
14.66
16.64
7.86
2.81
Other Current Assets
52.96
8.50
2.35
0.94
9.21
29.29
6.92
Short Term Loans & Adv.
14.23
4.34
2.19
7.61
5.51
12.31
6.13
Net Current Assets
67.87
39.12
12.38
3.87
20.88
3.19
-8.13
Total Assets
557.37
500.15
318.80
408.97
277.74
328.45
153.02

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Cash From Operating Activity
-18.95
6.34
72.04
14.62
69.62
11.03
-13.22
PBT
27.33
31.95
29.32
38.06
9.98
8.95
12.80
Adjustment
27.30
16.09
-7.05
19.95
25.37
24.28
21.34
Changes in Working Capital
-68.13
-36.36
56.64
-35.90
34.32
-21.16
-47.35
Cash after chg. in Working capital
-13.50
11.68
78.91
22.12
69.67
12.07
-13.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.44
-5.34
-6.87
-7.50
-0.06
-1.03
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-39.07
-22.13
-11.47
-73.02
-12.13
-23.01
-4.65
Net Fixed Assets
-15.13
-77.92
-12.29
-42.45
-5.78
-24.07
Net Investments
-12.44
-7.75
0.49
-4.79
-2.85
-0.01
Others
-11.50
63.54
0.33
-25.78
-3.50
1.07
Cash from Financing Activity
56.38
10.48
-58.25
60.15
-53.29
17.02
17.85
Net Cash Inflow / Outflow
-1.63
-5.31
2.32
1.75
4.20
5.05
-0.02
Opening Cash & Equivalents
5.36
10.66
8.35
6.68
2.48
2.81
2.83
Closing Cash & Equivalent
3.72
5.36
10.66
8.43
6.68
7.86
2.81

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Book Value (Rs.)
20.27
18.35
9.17
6.19
3.11
1.88
1.06
ROA
3.36%
5.90%
5.18%
8.23%
3.86%
3.08%
8.24%
ROE
9.99%
19.08%
26.70%
66.02%
50.93%
54.72%
128.71%
ROCE
13.62%
17.19%
19.84%
26.83%
18.73%
16.21%
20.97%
Fixed Asset Turnover
1.44
1.22
1.62
1.35
1.63
2.76
1.47
Receivable days
16.59
23.31
15.57
22.73
29.19
12.92
11.10
Inventory Days
183.31
200.80
151.28
195.07
173.57
86.11
99.00
Payable days
118.55
118.71
93.62
95.40
145.91
40.83
17.25
Cash Conversion Cycle
81.34
105.40
73.23
122.40
56.85
58.20
92.85
Total Debt/Equity
1.07
0.64
1.17
2.92
3.31
8.41
11.51
Interest Cover
2.53
5.19
3.60
5.52
1.59
1.63
1.99

News Update:


  • KM Sugar Mills to acquire additional 80.18% stake in Sonar Casting
    12th Oct 2020, 09:37 AM

    With this acquisition, the total holding of the company in the equity shares of Sonar Casting shall be increased from 19.82% to 100%

    Read More

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.