Dalmia Bharat Sugar & Industries Ltd

Dalmia Bharat Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Dalmia Bharat Sugar & Industries Ltd

₹ 381 0.81%
17 May 4:01 p.m.
dalmiasugar.com BSE: 500097 NSE: DALMIASUG
About

Dalmia Bharat Sugar & Industries is mainly engaged in manufacturing of sugar, generation of power, manufacturing of Industrial alcohol and manufacturing of refractory products.[1]The company is among the youngest and largest sugar companies in India. Its is the fastest-growing sugar company with its presence in UP and Maharashtra.

Key Points

Revenue Mix FY23
Sugar - 67%
Distillery - 23%
History**[1]
DBSIL, a part of the Dalmia Bharat Group is a leading Indian sugar producer. In 1994, Company entered the sugarindustry by establishing 2500 TCD capacity sugar mill in UP.

Website BSE NSE
  • Market Cap ₹ 3,087 Cr.
  • Current Price ₹ 381
  • High / Low ₹ 490 / 338
  • Stock P/E 11.4
  • Book Value ₹ 362
  • Dividend Yield 1.04 %
  • ROCE 11.0 %
  • ROE 9.64 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Stock is trading at 1.06 times its book value

Cons

  • The company has delivered a poor sales growth of 7.51% over past five years.
  • Company has a low return on equity of 10.7% over last 3 years.
  • Working capital days have increased from 139 days to 197 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Sugar Industry: Sugar

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
489 819 726 616 846 924 579 600 1,149 834 732 584 750
361 677 640 527 705 815 572 488 941 715 666 474 610
Operating Profit 127 141 86 88 141 109 7 112 208 118 65 109 139
OPM % 26% 17% 12% 14% 17% 12% 1% 19% 18% 14% 9% 19% 19%
12 5 21 21 9 2 41 23 12 9 56 24 19
Interest 10 12 8 6 9 11 8 9 9 10 16 8 16
Depreciation 52 21 21 24 29 28 28 32 34 31 31 32 33
Profit before tax 77 113 79 79 112 72 13 93 176 87 74 93 109
Tax % 34% -10% 25% 29% 51% 32% 8% 31% 30% 30% 26% 33% 14%
51 124 59 56 55 49 12 65 124 61 55 62 93
EPS in Rs 6.30 15.35 7.32 6.90 6.83 6.09 1.45 8.02 15.35 7.58 6.79 7.68 11.54
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
997 1,190 1,150 1,166 1,686 2,244 2,018 2,110 2,685 3,007 3,252 2,899
847 1,083 1,037 939 1,307 2,010 1,781 1,772 2,213 2,539 2,815 2,467
Operating Profit 150 108 113 227 378 234 237 338 472 467 437 432
OPM % 15% 9% 10% 19% 22% 10% 12% 16% 18% 16% 13% 15%
7 20 16 21 24 37 87 60 53 48 77 107
Interest 66 76 78 87 102 69 69 88 62 35 38 50
Depreciation 73 49 51 113 56 54 52 57 96 95 121 127
Profit before tax 19 3 0 47 244 148 204 252 368 386 355 363
Tax % 3% -17% -429% -23% 23% 9% 8% 21% 27% 24% 30% 25%
18 3 1 58 187 134 187 198 270 295 250 272
EPS in Rs 2.27 0.37 0.18 7.22 23.09 16.58 23.16 24.48 33.31 36.51 30.91 33.59
Dividend Payout % 11% 0% 0% 8% 9% 0% 7% 8% 9% 11% 13% 26%
Compounded Sales Growth
10 Years: 9%
5 Years: 8%
3 Years: 3%
TTM: -11%
Compounded Profit Growth
10 Years: 55%
5 Years: 8%
3 Years: 1%
TTM: 10%
Stock Price CAGR
10 Years: 35%
5 Years: 28%
3 Years: 5%
1 Year: 4%
Return on Equity
10 Years: 12%
5 Years: 12%
3 Years: 11%
Last Year: 10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 16 16 16 16 16 16 16 16 16 16 16 16
Reserves 441 445 442 495 1,234 1,433 1,534 1,592 2,074 2,343 2,689 2,915
786 812 931 1,138 1,214 776 1,037 1,277 958 819 454 1,430
426 444 443 411 459 632 620 642 629 645 644 791
Total Liabilities 1,669 1,716 1,833 2,059 2,923 2,857 3,207 3,528 3,677 3,822 3,803 5,152
635 767 746 752 1,280 1,293 1,316 1,353 1,308 1,531 1,652 1,807
CWIP 17 13 28 6 2 7 11 6 27 59 21 9
Investments 60 78 83 92 275 435 288 447 563 594 736 679
956 858 976 1,209 1,366 1,122 1,592 1,722 1,778 1,639 1,393 2,657
Total Assets 1,669 1,716 1,833 2,059 2,923 2,857 3,207 3,528 3,677 3,822 3,803 5,152

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
98 267 -11 -24 76 659 -220 209 346 567 583 -355
-160 -185 -43 -77 -65 -131 -30 -329 36 -327 -192 -144
12 -61 42 112 2 -528 219 145 -364 -217 -419 902
Net Cash Flow -50 21 -13 11 13 1 -31 25 18 23 -29 403

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 21 6 25 33 24 12 37 29 16 19 17 15
Inventory Days 383 252 310 476 367 161 284 345 274 213 163 326
Days Payable 133 113 133 125 62 92 109 102 54 43 33 70
Cash Conversion Cycle 271 144 202 384 329 81 212 272 237 188 147 271
Working Capital Days 159 85 116 172 191 76 175 178 164 125 95 197
ROCE % 7% 6% 5% 8% 17% 9% 11% 12% 14% 14% 12%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.91% 74.91% 74.91% 74.91% 74.91% 74.91% 74.91% 74.91% 74.91% 74.91% 74.92% 74.92%
1.00% 0.96% 0.90% 1.15% 1.42% 1.17% 1.01% 1.03% 0.90% 0.97% 1.07% 1.03%
0.07% 0.07% 0.06% 0.07% 0.07% 0.04% 0.07% 0.06% 0.06% 0.08% 0.08% 0.09%
0.16% 0.16% 0.16% 0.16% 0.16% 0.16% 0.16% 0.16% 0.16% 0.16% 0.16% 0.16%
23.86% 23.90% 23.97% 23.71% 23.44% 23.73% 23.84% 23.82% 23.96% 23.88% 23.78% 23.81%
No. of Shareholders 25,72635,75637,63241,03944,06346,46546,12843,36841,49141,48545,07047,026

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings