Andhra Sugars Ltd

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

  • Market Cap: 928.37 Cr.
  • Current Price: 341.95
  • 52 weeks High / Low 416.80 / 257.00
  • Book Value: 379.55
  • Stock P/E: 4.99
  • Dividend Yield: 2.92 %
  • ROCE: 22.85 %
  • ROE: 17.11 %
  • Sales Growth (3Yrs): 3.88 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Pros:
Stock is trading at 0.90 times its book value
Company has good consistent profit growth of 24.42% over 5 years
Company has been maintaining a healthy dividend payout of 22.05%
Cons:
The company has delivered a poor growth of 6.06% over past five years.

Peer Comparison Sector: Diversified // Industry: Diversified - Medium / Small

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019
249 192 235 248 236 248 247 227 249 252 284 283
184 137 186 188 177 215 169 159 177 174 196 205
Operating Profit 64 55 49 60 59 33 78 68 72 78 88 78
OPM % 26% 29% 21% 24% 25% 13% 32% 30% 29% 31% 31% 28%
Other Income 5 10 5 6 9 6 5 5 17 10 4 11
Interest 6 5 8 8 8 7 6 6 9 9 7 7
Depreciation 12 8 12 12 13 12 12 12 13 13 14 14
Profit before tax 51 52 34 46 46 21 66 56 67 66 71 68
Tax % 24% 33% 37% 36% 15% 59% 35% 35% 35% 35% 35% 22%
Net Profit 39 34 22 30 40 8 43 36 43 43 47 53
EPS in Rs 14.26 12.72 8.05 10.89 14.58 3.11 15.84 13.41 16.02 15.86 17.19 19.59
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
461 572 552 505 758 832 726 779 869 907 967 974 1,068
392 470 425 411 573 648 599 723 742 700 765 678 752
Operating Profit 69 102 127 94 185 184 127 56 128 206 201 296 316
OPM % 15% 18% 23% 19% 24% 22% 17% 7% 15% 23% 21% 30% 30%
Other Income 47 32 29 15 13 -3 13 11 22 23 27 37 41
Interest 29 32 22 20 21 20 21 23 28 25 32 30 32
Depreciation 32 33 35 38 39 41 43 36 48 44 49 50 53
Profit before tax 55 68 100 52 138 119 76 8 74 160 148 254 272
Tax % 23% 34% 33% 30% 32% 37% 28% 56% 37% 25% 33% 35%
Net Profit 43 45 67 36 93 75 55 3 46 121 99 166 186
EPS in Rs 14.96 15.81 23.94 12.58 33.44 26.74 19.45 0.82 17.11 44.45 36.63 61.13 68.66
Dividend Payout % 32% 36% 20% 41% 20% 22% 25% 241% 29% 22% 27% 16%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:5.47%
5 Years:6.06%
3 Years:3.88%
TTM:11.49%
Compounded Profit Growth
10 Years:13.57%
5 Years:24.42%
3 Years:52.53%
TTM:46.32%
Stock Price CAGR
10 Years:10.40%
5 Years:23.74%
3 Years:15.52%
1 Year:9.11%
Return on Equity
10 Years:12.71%
5 Years:11.27%
3 Years:14.56%
Last Year:17.11%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
27 27 27 27 27 27 27 27 27 27 27 27 27
Reserves 272 299 350 369 441 497 537 528 666 814 854 973 1,002
Borrowings 348 314 210 308 308 243 282 326 266 341 250 294 256
285 281 271 285 334 350 373 318 254 309 299 323 388
Total Liabilities 932 920 858 990 1,110 1,118 1,219 1,200 1,214 1,491 1,431 1,618 1,673
415 446 446 484 487 495 467 460 447 599 596 650 669
CWIP 50 32 37 5 7 7 26 19 60 27 97 55 33
Investments 73 74 74 75 75 78 103 103 207 357 235 314 366
394 368 302 426 541 539 623 617 499 507 502 600 604
Total Assets 932 920 858 990 1,110 1,118 1,219 1,200 1,214 1,491 1,431 1,618 1,673

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
66 122 181 -9 53 151 57 18 166 255 163 123
-56 -46 -36 -46 -38 -39 -53 -36 -64 -260 -8 -145
-6 -80 -141 64 -15 -108 -7 21 -106 6 -148 26
Net Cash Flow 5 -3 4 9 -1 4 -3 2 -4 1 7 4

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 10% 16% 20% 11% 21% 20% 12% 4% 11% 17% 15% 23%
Debtor Days 27 37 29 38 44 40 46 46 38 38 48 48
Inventory Turnover 2.10 2.60 3.37 2.65 2.75 2.82 2.24 2.23 2.77 3.40 4.10 3.27