Dalmia Bharat Sugar & Industries Ltd

Dalmia Bharat Sugar & Industries is mainly engaged in manufacturing of sugar, generation of power, manufacturing of Industrial alcohol and manufacturing of refractory products.(Source : 201903 Annual Report Page No: 88)

  • Market Cap: 983.49 Cr.
  • Current Price: 121.25
  • 52 weeks High / Low 156.00 / 39.75
  • Book Value: 187.73
  • Stock P/E: 3.72
  • Dividend Yield: 1.65 %
  • ROCE: 12.49 %
  • ROE: 12.62 %
  • Sales Growth (3Yrs): 6.46 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 2.00
Edit ratios
Pros:
Stock is trading at 0.65 times its book value
Cons:
Company has a low return on equity of 10.94% for last 3 years.
Earnings include an other income of Rs.133.91 Cr.
Dividend payout has been low at 9.67% of profits over last 3 years

Peer comparison Sector: Sugar // Industry: Sugar

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
653 372 422 569 584 403 504 552 882
569 323 387 501 488 387 450 454 685
Operating Profit 84 49 36 68 95 17 55 98 197
OPM % 13% 13% 8% 12% 16% 4% 11% 18% 22%
Other Income 6 10 42 17 11 87 16 15 16
Interest 16 13 14 27 25 21 17 26 26
Depreciation 12 13 13 14 13 14 15 15 15
Profit before tax 62 33 51 45 69 68 39 72 173
Tax % 4% 2% 22% 4% 21% 27% 31% 14% 27%
Net Profit 59 33 40 43 54 50 27 62 126
EPS in Rs 7.30 4.03 4.96 5.34 6.72 6.19 3.30 7.65 15.56
Notes Notes Notes Notes Notes Notes Notes Notes Notes

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

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
1,753 2,152 667 711 997 1,190 1,150 1,166 1,686 2,244 2,018 2,034 2,341
1,252 1,692 602 648 855 1,083 1,037 939 1,308 2,010 1,781 1,774 1,975
Operating Profit 501 460 65 63 143 108 113 227 378 234 237 260 367
OPM % 29% 21% 10% 9% 14% 9% 10% 19% 22% 10% 12% 13% 16%
Other Income -48 49 24 29 15 20 16 22 24 25 75 133 134
Interest 147 176 48 50 66 76 78 87 102 69 69 88 89
Depreciation 87 132 39 42 73 49 51 113 56 54 52 57 59
Profit before tax 218 201 1 1 19 3 0 47 244 136 192 247 352
Tax % 47% 34% -214% -44% 3% -17% -414% -23% 24% 10% 9% 22%
Net Profit 141 177 4 1 18 3 1 58 186 122 175 193 265
EPS in Rs 16.94 21.57 0.42 0.11 2.23 0.38 0.18 7.09 23.02 15.12 21.65 23.88 32.70
Dividend Payout % 17% 9% 54% 0% 11% 0% 0% 8% 9% 13% 7% 8%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:-0.56%
5 Years:12.08%
3 Years:6.46%
TTM:20.26%
Compounded Profit Growth
10 Years:1.14%
5 Years:123.27%
3 Years:1.38%
TTM:55.26%
Stock Price CAGR
10 Years:5.22%
5 Years:38.26%
3 Years:-8.67%
1 Year:33.83%
Return on Equity
10 Years:8.59%
5 Years:12.39%
3 Years:10.94%
Last Year:12.62%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Corp Actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
17 17 16 16 16 16 16 16 16 16 16 16
Reserves 1,260 1,410 425 425 443 446 444 496 1,245 1,488 1,516 1,503
Borrowings 2,338 2,895 659 710 786 812 931 1,138 1,214 776 1,037 1,277
900 797 228 327 426 444 443 411 459 633 621 642
Total Liabilities 4,514 5,119 1,328 1,479 1,670 1,718 1,834 2,061 2,935 2,913 3,189 3,438
2,075 2,669 596 574 636 767 746 752 1,280 1,293 1,316 1,353
CWIP 804 385 10 5 17 14 28 7 2 7 11 6
Investments 564 725 39 42 62 79 84 94 366 626 417 359
1,072 1,340 683 857 956 858 976 1,208 1,287 987 1,445 1,720
Total Assets 4,514 5,119 1,328 1,479 1,670 1,718 1,834 2,061 2,935 2,913 3,189 3,438

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
520 225 104 36 95 266 -11 -24 155 706 -220 72
-1,168 -430 -26 -15 -157 -184 -43 -77 -144 -178 -29 -179
504 334 -149 1 12 -61 42 112 2 -528 219 145
Net Cash Flow -145 128 -71 22 -50 21 -13 11 13 1 -31 38

Ratios Consolidated Figures in Rs. Crores / View Standalone

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 % 14% 9% 2% 4% 7% 6% 5% 8% 17% 9% 10% 12%
Debtor Days 45 36 11 39 21 6 25 33 24 12 37 30
Inventory Turnover 1.47 1.68 0.83 1.00 1.08 1.37 1.29 0.90 1.10 1.99 1.58 1.21

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
74.91 74.91 74.91 74.91 74.91 74.91 74.91 74.91 74.91 74.91 74.91 74.91
1.13 0.85 0.88 0.63 0.45 1.26 2.59 2.96 2.01 0.82 0.39 0.36
2.07 1.99 1.88 1.92 1.86 1.89 1.89 1.91 1.88 1.87 1.86 1.86
0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16
21.73 22.09 22.17 22.38 22.62 21.77 20.45 20.06 21.04 22.24 22.68 22.70