Dhampur Sugar Mills Ltd
Incorporated in 1933, Dhampur Sugar Mills Ltd manufactures and sells sugar, chemicals, ethanol, and cogeneration of power.[1]
- Market Cap ₹ 974 Cr.
- Current Price ₹ 149
- High / Low ₹ 255 / 109
- Stock P/E 18.7
- Book Value ₹ 175
- Dividend Yield 0.00 %
- ROCE 6.02 %
- ROE 4.65 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.85 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of -10.2% over past five years.
- Company has a low return on equity of 10.4% over last 3 years.
- Company might be capitalizing the interest cost
- Dividend payout has been low at 8.83% of profits over last 3 years
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,822 | 1,776 | 2,183 | 2,534 | 3,279 | 2,754 | 3,353 | 2,158 | 1,939 | 2,412 | 2,166 | 1,955 | |
1,690 | 1,639 | 1,961 | 2,013 | 2,915 | 2,272 | 2,987 | 1,879 | 1,645 | 2,111 | 1,901 | 1,787 | |
Operating Profit | 132 | 137 | 222 | 521 | 364 | 482 | 365 | 279 | 295 | 300 | 265 | 168 |
OPM % | 7% | 8% | 10% | 21% | 11% | 18% | 11% | 13% | 15% | 12% | 12% | 9% |
21 | 28 | 36 | 25 | 25 | -1 | 13 | 85 | 10 | 11 | 27 | 19 | |
Interest | 159 | 162 | 166 | 167 | 121 | 90 | 100 | 39 | 50 | 44 | 43 | 50 |
Depreciation | 76 | 55 | 55 | 54 | 57 | 70 | 75 | 51 | 50 | 52 | 59 | 62 |
Profit before tax | -81 | -52 | 37 | 325 | 211 | 321 | 203 | 274 | 204 | 215 | 190 | 75 |
Tax % | -7% | -80% | 15% | 28% | 25% | 21% | -4% | 20% | 28% | 30% | 30% | 30% |
-75 | -10 | 32 | 235 | 157 | 255 | 211 | 219 | 147 | 150 | 133 | 52 | |
EPS in Rs | -13.18 | -1.76 | 5.31 | 35.37 | 23.67 | 38.40 | 31.83 | 32.96 | 22.13 | 22.64 | 20.33 | 7.98 |
Dividend Payout % | 0% | 0% | 0% | 17% | 13% | 17% | 19% | 18% | 27% | 26% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 1% |
5 Years: | -10% |
3 Years: | 0% |
TTM: | -10% |
Compounded Profit Growth | |
---|---|
10 Years: | 22% |
5 Years: | -25% |
3 Years: | -29% |
TTM: | -57% |
Stock Price CAGR | |
---|---|
10 Years: | 18% |
5 Years: | 10% |
3 Years: | -17% |
1 Year: | -31% |
Return on Equity | |
---|---|
10 Years: | 15% |
5 Years: | 12% |
3 Years: | 10% |
Last Year: | 5% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 57 | 59 | 60 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 65 | 65 |
Reserves | 366 | 353 | 647 | 845 | 950 | 1,177 | 1,309 | 1,496 | 822 | 972 | 1,030 | 1,082 |
1,358 | 1,626 | 1,671 | 1,915 | 1,447 | 1,818 | 1,752 | 1,158 | 886 | 744 | 981 | 936 | |
948 | 994 | 814 | 500 | 660 | 767 | 716 | 750 | 391 | 332 | 275 | 300 | |
Total Liabilities | 2,730 | 3,032 | 3,192 | 3,325 | 3,123 | 3,827 | 3,843 | 3,471 | 2,165 | 2,115 | 2,351 | 2,383 |
1,086 | 1,252 | 1,494 | 1,492 | 1,592 | 1,593 | 1,635 | 1,612 | 1,000 | 1,046 | 1,151 | 1,133 | |
CWIP | 207 | 18 | 28 | 27 | 24 | 34 | 7 | 21 | 29 | 103 | 17 | 9 |
Investments | 12 | 12 | 12 | 3 | 7 | 33 | 27 | 13 | 5 | 2 | 47 | 27 |
1,426 | 1,751 | 1,658 | 1,803 | 1,499 | 2,168 | 2,173 | 1,824 | 1,131 | 964 | 1,136 | 1,215 | |
Total Assets | 2,730 | 3,032 | 3,192 | 3,325 | 3,123 | 3,827 | 3,843 | 3,471 | 2,165 | 2,115 | 2,351 | 2,383 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
486 | -78 | 164 | -50 | 805 | -177 | 356 | 878 | -4 | 380 | -48 | 200 | |
-246 | -46 | -43 | -56 | -166 | -88 | -71 | -83 | -92 | -144 | -92 | 22 | |
-239 | 124 | -117 | 106 | -648 | 265 | -285 | -738 | 77 | -242 | 109 | -111 | |
Net Cash Flow | 1 | -0 | 4 | -0 | -9 | 0 | 0 | 56 | -18 | -7 | -31 | 111 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 22 | 46 | 43 | 32 | 27 | 42 | 34 | 52 | 38 | 29 | 27 | 28 |
Inventory Days | 311 | 327 | 281 | 322 | 162 | 320 | 226 | 293 | 215 | 132 | 208 | 215 |
Days Payable | 178 | 176 | 99 | 55 | 71 | 108 | 80 | 135 | 61 | 36 | 26 | 32 |
Cash Conversion Cycle | 155 | 196 | 225 | 299 | 118 | 253 | 180 | 211 | 192 | 125 | 209 | 211 |
Working Capital Days | 70 | 116 | 102 | 174 | 83 | 172 | 147 | 178 | 134 | 98 | 157 | 172 |
ROCE % | 4% | 6% | 9% | 19% | 13% | 16% | 10% | 8% | 11% | 15% | 11% | 6% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 28 May
-
Letter of Offer
27 May - Dhampur Sugar proposes ₹20 Cr buyback of 10.81 lakh shares at ₹185 each, 1.65% equity capital.
-
Dispatch Of Letter Of Offer For Buyback
27 May - Dispatch of Letter of Offer for buyback of 10.81 lakh shares at Rs.185 each, buyback opens May 29, 2025.
-
Submission Of Letter Of Offer For Buyback
27 May - Dhampur Sugar announces Rs. 20 Cr buyback of 1.08 million shares at Rs. 185 each from May 29 to June 4, 2025.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
27 May - Annual Secretarial Compliance Report for FY 2024-25 confirming full regulatory compliance.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
Concalls
-
May 2025Transcript PPT REC
-
Feb 2025Transcript PPT REC
-
Nov 2024Transcript PPT
-
Aug 2024Transcript PPT REC
-
May 2024Transcript PPT
-
May 2024TranscriptNotesPPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Oct 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
Apr 2021TranscriptNotesPPT
-
Feb 2021Transcript PPT
-
Nov 2020TranscriptNotesPPT
-
Nov 2020Transcript PPT
-
Jul 2020TranscriptNotesPPT
-
Jul 2020Transcript PPT
-
Jun 2020TranscriptNotesPPT
-
Jun 2020Transcript PPT
-
Feb 2020Transcript PPT
-
Nov 2019Transcript PPT
-
Aug 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Feb 2019Transcript PPT
-
Nov 2018TranscriptNotesPPT
-
Aug 2018Transcript PPT
-
May 2018TranscriptNotesPPT
-
Feb 2018Transcript PPT
-
Nov 2017TranscriptNotesPPT
-
Aug 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
-
Aug 2016TranscriptNotesPPT
-
May 2016TranscriptNotesPPT
Business Overview:[1][2]
DSML is in the business of integrated operations which include cane crushing, ethanol production from molasses, and power generation from bagasse for both captive consumption and merchant sales. Its allied business consists of:
a) Business of importers, exporters of white crystal sugar, ethyl acetate, ethyl alcohol and yellow soybeans
b) E-commerce business
c) Sale of machinery and providing services related with these machineries.