Balrampur Chini Mills Ltd

Balrampur Chini Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Balrampur Chini Mills Ltd

₹ 533 3.52%
01 Jun - close price
chini.com BSE: 500038 NSE: BALRAMCHIN
About

Balrampur Chini Mills Limited (BCML) is one of the largest integrated sugar companies in India. The allied businesses of the Company comprise distillery operations and cogeneration of power.
BCML is one of the most efficient integrated sugar producers in the country. The Company has grown its capacity by well-planned capacity expansion projects and the acquisition of existing companies over recent years. [1]

Key Points

Business Segments
The company is one of the largest integrated sugar companies in India, with operations spanning across: [1]

Website BSE NSE
  • Market Cap ₹ 10,777 Cr.
  • Current Price ₹ 533
  • High / Low ₹ 628 / 393
  • Stock P/E 31.0
  • Book Value ₹ 193
  • Dividend Yield 0.66 %
  • ROCE 9.06 %
  • ROE 9.29 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 17.3%
  • Company's working capital requirements have reduced from 43.8 days to 21.8 days

Cons

  • Stock is trading at 2.76 times its book value
  • The company has delivered a poor sales growth of 5.44% over past five years.
  • Company has a low return on equity of 10.8% 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.

Peer comparison

Fast Moving Consumer Goods Fast Moving Consumer Goods Agricultural Food & other Products Sugar

Part of BSE 500 BSE Fast Moving Consumer Goods Nifty 500 BSE 250 SmallCap Index BSE 400 MidSmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
1,492 1,390 1,539 1,230 1,434 1,422 1,298 1,192 1,504 1,542 1,671 1,454 1,604
1,087 1,226 1,375 1,117 1,090 1,255 1,249 1,068 1,138 1,408 1,550 1,252 1,319
Operating Profit 404 163 165 113 345 166 49 124 365 134 120 202 285
OPM % 27% 12% 11% 9% 24% 12% 4% 10% 24% 9% 7% 14% 18%
16 12 38 19 4 8 8 7 9 6 9 10 12
Interest 21 34 17 8 25 36 20 7 30 34 14 4 26
Depreciation 40 41 41 42 43 43 43 44 43 44 44 44 45
Profit before tax 359 101 145 83 281 95 -6 80 301 63 71 163 227
Tax % 30% 32% 27% 27% 30% 32% -40% 22% 27% 32% 35% 35% 33%
251 69 106 60 197 65 -4 63 220 43 46 107 152
EPS in Rs 12.43 3.44 5.27 2.99 9.78 3.20 -0.17 3.11 10.90 2.13 2.28 5.28 7.50
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
2,987 2,757 3,460 4,343 4,286 4,741 4,812 4,846 4,666 5,594 5,415 6,271
2,859 2,342 2,557 3,888 3,595 4,059 4,098 4,139 4,144 4,808 4,705 5,530
Operating Profit 128 414 903 454 691 682 714 707 522 786 711 741
OPM % 4% 15% 26% 10% 16% 14% 15% 15% 11% 14% 13% 12%
13 -130 -9 25 41 39 33 93 54 74 26 37
Interest 102 67 55 52 41 64 39 31 49 84 93 77
Depreciation 116 110 105 95 96 101 112 114 130 166 173 177
Profit before tax -76 108 734 332 595 555 596 656 397 610 470 524
Tax % -24% 7% 19% 33% 4% 8% 21% 22% 31% 29% 27% 34%
-58 100 592 221 571 509 470 515 276 433 344 347
EPS in Rs -2.36 4.09 25.20 9.68 24.98 23.15 22.37 25.22 13.66 21.47 17.03 17.19
Dividend Payout % 0% 0% 14% 26% 10% 11% 11% 10% 18% 14% 18% 20%
Compounded Sales Growth
10 Years: 9%
5 Years: 5%
3 Years: 10%
TTM: 16%
Compounded Profit Growth
10 Years: 4%
5 Years: -6%
3 Years: 8%
TTM: 1%
Stock Price CAGR
10 Years: 17%
5 Years: 12%
3 Years: 11%
1 Year: -10%
Return on Equity
10 Years: 17%
5 Years: 12%
3 Years: 11%
Last Year: 9%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 24 24 24 23 23 22 21 20 20 20 20 20
Reserves 1,105 1,207 1,518 1,564 2,060 2,348 2,543 2,738 2,855 3,259 3,561 3,872
1,675 1,661 1,782 990 1,734 1,482 1,240 1,211 1,880 2,009 2,627 3,170
1,099 804 672 1,084 841 896 758 508 647 641 671 1,057
Total Liabilities 3,903 3,697 3,995 3,661 4,657 4,749 4,562 4,477 5,402 5,930 6,879 8,120
1,375 1,339 1,412 1,446 1,422 1,624 1,599 1,634 2,599 2,639 2,645 2,604
CWIP 8 86 6 11 46 12 14 204 24 46 106 1,747
Investments 41 48 45 83 120 185 177 158 236 181 181 181
2,479 2,224 2,532 2,121 3,070 2,927 2,772 2,482 2,543 3,064 3,947 3,587
Total Assets 3,903 3,697 3,995 3,661 4,657 4,749 4,562 4,477 5,402 5,930 6,879 8,120

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
-76 147 346 1,180 -523 850 649 695 453 178 425 599
-23 -147 -117 -159 -159 -305 -81 -309 -859 -225 -880 -947
38 -72 -233 -1,020 682 -546 -569 -385 406 47 455 347
Net Cash Flow -62 -72 -4 0 -0 -1 -1 -0 -0 0 0 0
Free Cash Flow -101 -5 223 1,048 -649 608 551 298 -391 -43 -455 -346
CFO/OP -50% 40% 54% 286% -57% 139% 98% 115% 100% 35% 70% 97%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 19 26 17 15 38 18 19 10 10 8 10 10
Inventory Days 243 344 391 189 277 239 251 232 248 268 295 248
Days Payable 107 77 49 82 72 70 63 29 34 26 26 40
Cash Conversion Cycle 155 294 359 123 243 188 207 213 224 250 279 219
Working Capital Days 4 51 36 16 68 70 80 67 42 60 50 22
ROCE % 1% 12% 26% 13% 20% 16% 16% 16% 10% 13% 10% 9%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Co-generation Capacity (Saleable)
MW

Log in to view insights

Please log in to see hidden values.

Login
Distillery Capacity
KLPD
Ethanol Sales
Crore BL
Sugarcane Crushed
Lac Quintals
Sugar Recovery (Net)
%
Sugar Sales Volume
Lac Quintals
Sugarcane Crushing Capacity
TCD

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
42.89% 42.89% 42.89% 42.89% 42.89% 42.89% 42.87% 42.87% 42.87% 42.86% 42.86% 42.86%
13.67% 14.18% 10.49% 11.27% 12.19% 12.85% 12.11% 12.01% 11.99% 11.20% 10.55% 10.43%
21.32% 22.13% 21.63% 20.76% 22.58% 26.43% 26.53% 27.13% 28.02% 27.59% 27.50% 27.67%
22.11% 20.78% 24.98% 25.07% 22.34% 17.79% 18.50% 18.00% 17.12% 18.33% 19.09% 19.03%
No. of Shareholders 1,82,7251,83,3402,24,0162,39,9722,13,9341,93,2142,09,6491,99,6621,88,7961,93,0751,93,2961,86,610

* 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

Right Issue

Credit ratings

Concalls