Nifty

:

22713.10

Sensex

:

73319.55

33.70 (0.15%)
185.23 (0.25%)

Login

Nifty
Sensex

:
:

22713.10
73319.55

33.70 (0.15%)
185.23 (0.25%)

Vishwaraj Sugar Industries Ltd.

Sugar

Rating :

29/99

BSE: 542852 | NSE: VISHWARAJ

Watchlist

NSE BSE

4.68

02-Apr-2026

Open
High
Low
Previous Close

4.55
4.75
4.36
4.55

Volume
Traded Value (lacs)
52 Week High
52 Week Low

392441
1789921.83
11.08
4.14

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

102.60
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

447.86
N/A
0.42

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.06
1.26
-9.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-9.96
-28.38
-29.30

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
16.44

P:E (Median)

8 Years
5 Years
3 Years

-
4.90
-

P:BV (Average)

8 Years
5 Years
3 Years

-
1.31
1.02

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
14.14
16.98

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 77.68 93.20 -16.65% 55.04 92.78 -40.68% 133.06 101.25 31.42% 166.68 163.71 1.81%
Expenses 78.25 75.94 3.04% 61.68 103.90 -40.64% 140.59 108.18 29.96% 154.20 141.20 9.21%
EBITDA -0.56 17.25 - -6.64 -11.12 - -7.53 -6.93 - 12.48 22.51 -44.56%
EBIDTM -0.72% 18.51% -12.06% -11.98% -5.66% -6.84% 7.49% 13.75%
Other Income 1.78 0.62 187.10% 0.83 0.59 40.68% 1.87 0.98 90.82% 5.44 0.64 750.00%
Interest 4.08 13.43 -69.62% 4.61 7.31 -36.94% 6.67 7.36 -9.38% 6.16 9.32 -33.91%
Depreciation 3.85 3.82 0.79% 3.95 3.90 1.28% 4.06 3.98 2.01% 3.74 3.74 0.00%
PBT -6.71 0.63 - -14.37 -21.74 - -16.39 -17.29 - 8.02 10.09 -20.52%
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 5.96 7.79 -23.49%
PAT -6.71 0.63 - -14.37 -21.74 - -16.39 -17.29 - 2.06 2.30 -10.43%
PATM -8.64% 0.67% -26.10% -23.43% -12.32% -17.07% 1.23% 1.41%
EPS -0.31 0.03 - -0.66 -1.00 - -0.75 -0.79 - 0.09 0.11 -18.18%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 432.46 453.92 549.70 616.49 468.75 426.46 370.34 286.35 221.81 284.02 335.65 Net Sales Growth -4.10% -17.42% -10.83% 31.52% 9.92% 15.15% 29.33% 29.10% -21.90% -15.38% Cost Of Goods Sold 355.88 348.71 380.38 442.59 298.05 307.48 273.60 204.07 138.47 182.30 243.64 Gross Profit 76.58 105.22 169.32 173.91 170.69 118.98 96.74 82.29 83.35 101.71 92.01 GP Margin 17.71% 23.18% 30.80% 28.21% 36.41% 27.90% 26.12% 28.74% 37.58% 35.81% 27.41% Total Expenditure 434.72 442.23 483.52 550.30 380.56 364.44 332.05 261.62 198.27 237.31 302.26 Power & Fuel Cost - 15.85 13.96 16.40 11.90 4.51 4.77 4.29 10.72 10.23 4.64 % Of Sales - 3.49% 2.54% 2.66% 2.54% 1.06% 1.29% 1.50% 4.83% 3.60% 1.38% Employee Cost - 22.79 20.65 20.27 18.35 13.84 11.42 12.08 11.50 12.30 12.17 % Of Sales - 5.02% 3.76% 3.29% 3.91% 3.25% 3.08% 4.22% 5.18% 4.33% 3.63% Manufacturing Exp. - 39.16 50.37 50.79 41.01 27.09 22.07 27.93 24.54 23.89 32.51 % Of Sales - 8.63% 9.16% 8.24% 8.75% 6.35% 5.96% 9.75% 11.06% 8.41% 9.69% General & Admin Exp. - 7.11 7.01 6.02 4.95 4.08 5.40 5.17 6.83 5.48 6.49 % Of Sales - 1.57% 1.28% 0.98% 1.06% 0.96% 1.46% 1.81% 3.08% 1.93% 1.93% Selling & Distn. Exp. - 4.98 5.68 8.18 4.24 3.57 10.36 3.81 2.38 1.42 0.54 % Of Sales - 1.10% 1.03% 1.33% 0.90% 0.84% 2.80% 1.33% 1.07% 0.50% 0.16% Miscellaneous Exp. - 3.64 5.47 6.05 2.06 3.86 4.43 4.27 3.83 1.68 0.54 % Of Sales - 0.80% 1.00% 0.98% 0.44% 0.91% 1.20% 1.49% 1.73% 0.59% 0.68% EBITDA -2.25 11.69 66.18 66.19 88.19 62.02 38.29 24.73 23.54 46.71 33.39 EBITDA Margin -0.52% 2.58% 12.04% 10.74% 18.81% 14.54% 10.34% 8.64% 10.61% 16.45% 9.95% Other Income 9.92 7.63 2.50 2.86 6.78 0.61 1.48 1.08 9.65 1.06 2.89 Interest 21.52 34.27 30.50 27.54 32.28 35.66 41.74 36.36 20.85 24.84 17.92 Depreciation 15.60 16.11 15.91 15.98 15.51 14.75 14.57 13.34 13.20 11.53 11.34 PBT -29.45 -31.07 22.28 25.55 47.18 12.23 -16.54 -23.89 -0.86 11.39 7.01 Tax 5.96 5.96 7.79 48.99 -12.98 3.94 -8.66 -6.27 3.40 2.61 2.60 Tax Rate -20.24% -19.18% 34.96% 191.74% -27.51% 32.22% 52.36% 26.25% -395.35% 22.91% 37.09% PAT -35.41 -37.02 14.50 -23.45 60.16 8.29 -7.88 -17.62 -4.27 8.78 4.41 PAT before Minority Interest -35.41 -37.02 14.50 -23.45 60.16 8.29 -7.88 -17.62 -4.27 8.78 4.41 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 -8.19% -8.16% 2.64% -3.80% 12.83% 1.94% -2.13% -6.15% -1.93% 3.09% 1.31% PAT Growth 0.00% - - - 625.69% - - - - 99.09% EPS -1.63 -1.70 0.67 -1.08 2.76 0.38 -0.36 -0.81 -0.20 0.40 0.20

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 280.48 268.29 255.60 282.59 226.01 221.83 211.50 228.88 244.17 235.39 Share Capital 43.57 37.56 37.56 37.56 37.56 37.56 34.56 34.56 34.56 34.56 Total Reserves 236.91 230.74 218.04 245.03 188.45 184.27 176.94 194.32 209.61 200.83 Non-Current Liabilities 47.86 114.63 120.53 79.06 105.98 93.62 74.89 52.61 36.02 44.25 Secured Loans 0.62 74.66 82.36 89.69 102.43 92.66 65.41 37.01 10.01 20.86 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 4.63 3.32 3.00 2.89 2.74 1.97 1.83 1.68 2.18 2.17 Current Liabilities 490.19 416.25 350.04 394.38 380.04 355.57 433.16 342.70 287.92 331.47 Trade Payables 46.39 97.91 61.37 93.76 66.74 62.12 112.72 26.86 14.34 26.94 Other Current Liabilities 83.87 36.27 27.92 50.74 60.73 54.25 66.48 50.82 54.60 75.60 Short Term Borrowings 359.27 271.82 254.89 242.48 246.55 239.09 253.86 264.68 216.66 226.47 Short Term Provisions 0.66 10.26 5.86 7.40 6.02 0.11 0.10 0.34 2.32 2.46 Total Liabilities 818.53 799.17 726.17 756.03 712.03 671.02 719.55 624.19 568.11 611.11 Net Block 276.47 286.65 298.07 299.61 282.18 288.37 264.41 271.89 240.69 244.13 Gross Block 403.01 397.07 394.35 379.92 346.97 338.72 300.77 317.88 344.57 336.72 Accumulated Depreciation 126.54 110.42 96.28 80.30 64.79 50.34 36.37 45.99 103.88 92.58 Non Current Assets 482.51 415.97 307.86 306.02 287.34 294.72 278.89 274.55 282.05 248.43 Capital Work in Progress 201.01 124.29 4.02 0.00 0.00 0.00 11.26 0.00 38.35 1.29 Non Current Investment 1.31 1.31 1.31 1.31 1.31 1.31 1.08 0.53 0.38 0.38 Long Term Loans & Adv. 3.72 3.72 4.46 5.10 3.85 5.04 2.15 2.13 2.63 2.63 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 336.02 383.20 418.31 450.01 424.69 376.29 440.66 349.63 286.06 362.68 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 235.85 276.53 303.05 366.80 285.72 290.35 324.35 261.57 177.05 239.98 Sundry Debtors 29.90 40.64 43.30 32.25 29.97 25.26 38.36 33.88 45.92 19.67 Cash & Bank 9.69 1.19 2.59 13.16 48.86 7.70 1.84 7.46 12.74 51.65 Other Current Assets 60.58 52.07 62.82 29.88 60.14 52.99 76.10 46.73 50.36 51.38 Short Term Loans & Adv. 10.86 12.76 6.55 7.93 3.76 0.95 76.06 46.68 45.38 46.45 Net Current Assets -154.16 -33.05 68.28 55.63 44.65 20.72 7.50 6.93 -1.86 31.21 Total Assets 818.53 799.17 726.17 756.03 712.03 671.01 719.55 624.18 568.11 611.11

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 50.36 145.74 52.07 35.21 55.90 48.96 25.06 -54.60 52.48 38.96 PBT -31.07 22.28 25.55 47.18 12.23 -16.54 -23.89 -0.86 11.39 7.01 Adjustment 50.32 46.34 43.43 47.65 50.38 56.19 50.50 34.07 36.09 29.26 Changes in Working Capital 31.11 83.42 -16.62 -58.26 -4.59 9.31 -1.34 -85.48 6.43 2.73 Cash after chg. in Working capital 50.36 152.04 52.36 36.57 58.01 48.96 25.28 -52.27 53.91 39.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -6.30 -0.29 -1.36 -2.11 0.00 -0.22 -2.32 -1.43 -0.04 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 -82.58 -124.69 -18.38 -32.81 -8.53 -27.39 -18.47 -6.22 -44.87 -5.10 Net Fixed Assets -82.66 -122.99 -18.45 -32.95 -8.25 -26.69 5.85 65.04 -44.91 -5.70 Net Investments 0.00 0.00 0.00 0.00 0.00 -0.23 -0.55 -0.15 0.00 0.00 Others 0.08 -1.70 0.07 0.14 -0.28 -0.47 -23.77 -71.11 0.04 0.60 Cash from Financing Activity 40.73 -22.44 -44.26 -38.10 -6.21 -15.72 -12.20 55.53 -46.52 -2.14 Net Cash Inflow / Outflow 8.50 -1.40 -10.57 -35.70 41.16 5.86 -5.61 -5.28 -38.91 31.72 Opening Cash & Equivalents 1.19 2.59 13.16 48.86 7.70 1.84 7.46 12.74 51.65 19.92 Closing Cash & Equivalent 9.69 1.19 2.59 13.16 48.86 7.70 1.84 7.46 12.74 51.65

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 12 Mar 11
Book Value (Rs.) 12.88 14.29 13.61 15.05 12.04 11.81 61.20 66.23 58.70 44.80 ROA -4.58% 1.90% -3.16% 8.20% 1.20% -1.13% -2.62% -0.72% 10.22% 10.51% ROE -13.49% 5.53% -8.71% 23.66% 3.70% -3.64% -8.00% -1.80% 26.85% 33.58% ROCE 0.49% 8.48% 8.40% 12.66% 8.18% 4.50% 2.28% 3.90% 24.33% 26.13% Fixed Asset Turnover 1.13 1.39 1.59 1.29 1.24 1.18 0.99 0.78 1.39 1.23 Receivable days 28.36 27.87 22.36 24.22 23.63 30.82 42.97 56.17 15.77 14.02 Inventory Days 206.01 192.42 198.29 254.05 246.52 297.77 348.54 308.73 241.20 224.61 Payable days 75.52 76.42 63.97 98.27 76.48 107.17 80.00 27.20 3.32 12.90 Cash Conversion Cycle 158.85 143.87 156.69 179.99 193.67 221.42 311.51 337.70 253.65 225.73 Total Debt/Equity 1.39 1.36 1.39 1.31 1.66 1.56 1.60 1.37 0.97 1.09 Interest Cover 0.09 1.73 1.93 2.46 1.34 0.60 0.34 0.96 3.53 2.95

Top Investors:

neomile growth fund - series i

Annual Reports:

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.

Feedback