Avadh Sugar & Energy Ltd

Avadh Sugar & Energy Ltd

₹ 568 0.43%
23 May 4:01 p.m.
About

Incorporated in 2015, Avadh Sugar & Energy Ltd manufactures and sells sugar and its by-products, spirits and power[1]

Key Points

Busienss Overview:[1]
ASEL is a part of K. K. Birla Group. It is in the
business of manufacturing sugar, spirits, ethanol, and other byproducts including molasses, bagasse and press-mud, co-generation and sanitizer.

  • Market Cap 1,134 Cr.
  • Current Price 568
  • High / Low 831 / 354
  • Stock P/E 12.9
  • Book Value 550
  • Dividend Yield 1.76 %
  • ROCE 9.20 %
  • ROE 8.26 %
  • Face Value 10.0

Pros

  • Stock is trading at 1.04 times its book value
  • Company has been maintaining a healthy dividend payout of 19.4%

Cons

  • The company has delivered a poor sales growth of 0.59% over past five years.
  • Company has a low return on equity of 10.9% over last 3 years.
  • Company might be capitalizing the interest cost

* 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.

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
759 688 589 675 846 682 798 594 620 708 632 617 679
674 624 589 624 706 609 720 535 499 651 598 581 530
Operating Profit 85 64 0 50 140 73 77 59 121 57 34 36 149
OPM % 11% 9% 0% 7% 17% 11% 10% 10% 20% 8% 5% 6% 22%
2 0 5 2 2 0 1 1 1 0 2 2 -1
Interest 20 22 18 12 18 26 20 12 23 30 20 12 24
Depreciation 13 12 12 13 13 13 13 14 15 14 14 15 15
Profit before tax 54 30 -25 28 111 34 44 34 84 14 2 11 110
Tax % 6% 35% -35% 36% 29% 35% 35% 35% 35% 36% 51% 38% 35%
51 20 -16 18 79 22 29 22 55 9 1 7 72
EPS in Rs 25.65 9.84 -8.13 8.86 39.51 11.07 14.42 10.88 27.62 4.34 0.41 3.37 35.81
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0 1,873 2,336 2,130 2,559 2,711 2,744 2,798 2,694 2,636
0 1,441 2,066 1,838 2,298 2,451 2,441 2,543 2,363 2,360
Operating Profit -0 432 270 292 262 260 303 255 330 276
OPM % 23% 12% 14% 10% 10% 11% 9% 12% 10%
0 -2 3 3 5 6 4 9 3 4
Interest 0 138 114 97 116 116 88 69 82 86
Depreciation 0 46 44 44 45 48 51 51 55 58
Profit before tax -0 247 114 154 106 101 167 144 197 136
Tax % 0% 18% 23% 22% 17% 23% 26% 30% 35% 35%
-0 203 88 120 89 78 124 100 128 88
EPS in Rs 101.66 44.08 59.94 44.27 38.75 62.15 50.07 64.00 43.93
Dividend Payout % 0% 0% 1% 3% 9% 10% 16% 20% 16% 23%
Compounded Sales Growth
10 Years: %
5 Years: 1%
3 Years: -1%
TTM: -2%
Compounded Profit Growth
10 Years: %
5 Years: 0%
3 Years: -11%
TTM: -31%
Stock Price CAGR
10 Years: %
5 Years: 33%
3 Years: -3%
1 Year: 4%
Return on Equity
10 Years: %
5 Years: 12%
3 Years: 11%
Last Year: 8%

Balance Sheet

Figures in Rs. Crores

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.05 10 10 10 20 20 20 20 20 20
Reserves -0 304 381 499 572 646 790 871 1,008 1,081
0 1,363 1,352 1,552 1,596 1,375 1,215 1,068 1,317 1,371
0 568 377 548 672 608 405 459 508 408
Total Liabilities 0 2,244 2,121 2,609 2,859 2,649 2,430 2,418 2,854 2,880
0 988 983 974 966 1,085 1,077 1,165 1,187 1,221
CWIP 0 1 10 4 69 14 9 13 10 12
Investments 0 21 13 12 10 15 47 47 80 88
0 1,235 1,115 1,618 1,814 1,535 1,298 1,192 1,577 1,558
Total Assets 0 2,244 2,121 2,609 2,859 2,649 2,430 2,418 2,854 2,880

Cash Flows

Figures in Rs. Crores

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-0 146 166 -106 185 465 314 364 -77 154
0 -18 -48 -29 -98 -108 -54 -124 -70 -99
0 -100 -144 134 -84 -358 -264 -239 147 -53
Net Cash Flow -0 27 -26 -1 2 -0 -4 1 -0 2

Ratios

Figures in Rs. Crores

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 13 13 19 16 8 11 9 6 8
Inventory Days 327 204 341 275 232 202 180 274 262
Days Payable 64 68 114 111 93 54 61 69 46
Cash Conversion Cycle 276 149 246 179 147 160 129 211 223
Working Capital Days 103 103 165 146 104 119 99 153 171
ROCE % 46% 13% 13% 10% 10% 13% 10% 13% 9%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
60.39% 60.39% 60.39% 60.39% 60.39% 60.39% 60.39% 60.39% 60.39% 60.39% 60.39% 60.39%
2.19% 2.14% 2.04% 1.89% 2.20% 3.88% 4.18% 4.13% 3.74% 4.53% 2.52% 1.96%
0.28% 0.37% 0.32% 0.32% 0.30% 0.31% 0.85% 0.98% 0.98% 0.98% 0.98% 1.24%
37.14% 37.10% 37.26% 37.41% 37.11% 35.43% 34.58% 34.50% 34.89% 34.10% 36.11% 36.43%
No. of Shareholders 25,43327,06726,30226,52725,36223,13623,06923,22024,86822,12725,41225,723

* 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

Concalls