Andhra Sugars Ltd

About [ edit ]

The Andhra Sugars Limited is engaged in the manufacture and sale of sugar and caustic soda.

  • Market Cap 898 Cr.
  • Current Price 331
  • High / Low 364 / 117
  • Stock P/E 6.13
  • Book Value 411
  • Dividend Yield 6.04 %
  • ROCE 17.4 %
  • ROE 18.3 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.81 times its book value
  • Stock is providing a good dividend yield of 6.04%.
  • Company has been maintaining a healthy dividend payout of 24.06%

Cons

  • The company has delivered a poor growth of 5.98% over past five years.
  • Tax rate seems low
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
236 248 247 227 249 252 284 283 247 226 220 237
177 215 169 159 177 174 196 205 199 180 169 184
Operating Profit 59 33 78 68 72 78 88 78 48 46 51 53
OPM % 25% 13% 32% 30% 29% 31% 31% 28% 19% 21% 23% 22%
Other Income 9 6 5 5 17 10 4 11 7 5 5 6
Interest 8 7 6 6 9 9 7 7 7 7 7 7
Depreciation 13 12 12 12 13 13 14 14 14 15 14 14
Profit before tax 46 21 66 56 67 66 71 68 33 30 35 39
Tax % 15% 59% 35% 35% 35% 35% 35% 22% 21% -111% 25% 23%
Net Profit 40 8 43 36 43 43 47 53 26 64 26 30
EPS in Rs 14.58 3.11 15.84 13.41 16.02 15.87 17.19 19.60 9.69 23.67 9.71 10.94
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
572 552 505 758 832 726 779 869 907 967 974 1,041 930
470 425 411 573 648 599 723 742 700 765 678 780 731
Operating Profit 102 127 94 185 184 127 56 128 206 201 296 261 199
OPM % 18% 23% 19% 24% 22% 17% 7% 15% 23% 21% 30% 25% 21%
Other Income 32 29 15 13 -3 13 11 22 23 27 37 27 23
Interest 32 22 20 21 20 21 23 28 25 32 30 28 28
Depreciation 33 35 38 39 41 43 36 48 44 49 50 56 56
Profit before tax 68 100 52 138 119 76 8 74 160 148 254 203 138
Tax % 34% 33% 30% 32% 37% 28% 56% 37% 25% 33% 35% 6%
Net Profit 45 67 36 93 75 55 3 46 121 99 166 190 146
EPS in Rs 16.70 24.62 13.36 34.46 27.61 20.12 1.25 17.12 44.46 36.63 61.14 70.15 54.01
Dividend Payout % 36% 20% 41% 20% 22% 25% 241% 29% 22% 27% 16% 29%
Compounded Sales Growth
10 Years:7%
5 Years:6%
3 Years:5%
TTM:-13%
Compounded Profit Growth
10 Years:11%
5 Years:123%
3 Years:15%
TTM:-21%
Stock Price CAGR
10 Years:12%
5 Years:21%
3 Years:-21%
1 Year:-7%
Return on Equity
10 Years:13%
5 Years:14%
3 Years:16%
Last Year:18%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
27 27 27 27 27 27 27 27 27 27 27 27 27
Reserves 299 350 369 441 497 537 528 666 814 854 973 983 1,087
Borrowings 314 210 308 308 243 282 326 266 341 250 294 254 118
272 261 279 328 343 366 309 246 284 278 318 259 359
Total Liabilities 911 849 984 1,104 1,111 1,211 1,190 1,205 1,466 1,410 1,613 1,523 1,592
446 446 484 487 495 467 460 447 599 596 650 662 642
CWIP 32 37 5 7 7 26 19 60 27 97 55 28 65
Investments 74 74 75 75 78 103 103 207 357 235 314 228 354
359 292 420 535 532 616 608 491 482 482 595 605 531
Total Assets 911 849 984 1,104 1,111 1,211 1,190 1,205 1,466 1,410 1,613 1,523 1,592

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
122 181 -9 53 151 57 18 166 255 163 123 177
-46 -36 -46 -38 -39 -53 -36 -64 -260 -8 -145 -20
-80 -141 64 -15 -108 -7 21 -106 6 -148 26 -165
Net Cash Flow -3 4 9 -1 4 -3 2 -4 1 7 4 -7

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 16% 20% 11% 21% 20% 12% 4% 11% 17% 15% 23% 17%
Debtor Days 37 29 38 44 40 46 46 38 38 48 48 47
Inventory Turnover 1.54 1.85 1.35 1.39 1.56 1.21 1.46 1.70 1.82 2.26 1.49 1.41

Shareholding Pattern

Numbers in percentages

Shareholding pattern is currently not available for this company.

Documents

Add document