Dhampur Sugar Mills Ltd

Dhampur Sugar Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Dhampur Sugar Mills Ltd

₹ 248 -0.04%
30 May - close price
dhampursugar.com BSE: 500119 NSE : DHAMPURSUG
About

Dhampur Sugar Mills (Dhampur) is one of the leading integrated sugarcane processing companies in India. Our continuous and often pioneering efforts to harness the full potential of sugarcane has enabled us to expand our portfolio beyond sugar to include renewable power, fuel ethanol, alcohol, extra neutral alcohol, alcohol based chemicals and bio fertilizers. [1]

Key Points

Business Segments

Website BSE NSE
  • Market Cap ₹ 1,649 Cr.
  • Current Price ₹ 248
  • High / Low ₹ 286 / 196
  • Stock P/E 10.5
  • Book Value ₹ 157
  • Dividend Yield 2.42 %
  • ROCE 15.0 %
  • ROE 16.3 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 23.4%
  • Debtor days have improved from 36.6 to 28.9 days.
  • Company's working capital requirements have reduced from 136 days to 96.1 days

Cons

  • The company has delivered a poor sales growth of -6.00% over past five 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

Sector: Sugar Industry: Sugar

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
1,066 1,079 931 1,089 631 811 400 562 467 703 541 544 671
951 965 859 979 538 708 346 461 399 621 510 458 567
Operating Profit 115 114 72 110 93 103 53 100 68 82 31 86 104
OPM % 11% 11% 8% 10% 15% 13% 13% 18% 15% 12% 6% 16% 16%
5 5 2 1 46 3 2 0 7 5 7 0 4
Interest 25 26 21 13 10 26 12 9 14 17 11 5 11
Depreciation 21 20 16 22 12 20 10 13 14 12 10 14 16
Profit before tax 74 73 37 77 117 60 33 79 47 57 17 67 82
Tax % -41% 24% 25% 29% 22% 27% 25% 26% 37% 32% 31% 31% 26%
Net Profit 104 55 28 55 91 44 25 58 30 39 12 46 61
EPS in Rs 15.68 8.25 4.24 8.25 13.77 6.56 3.76 8.75 4.48 5.92 1.72 6.98 9.09
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
1,538 1,481 1,823 1,777 2,233 2,584 3,352 2,892 3,484 2,158 1,904 2,460
1,286 1,260 1,693 1,644 2,023 2,068 2,997 2,433 3,132 1,879 1,613 2,156
Operating Profit 251 221 130 134 210 516 354 460 353 279 292 303
OPM % 16% 15% 7% 8% 9% 20% 11% 16% 10% 13% 15% 12%
-44 11 21 17 35 25 27 18 31 96 10 15
Interest 95 116 159 150 159 167 122 90 101 39 50 44
Depreciation 68 77 76 55 55 54 58 70 76 51 50 52
Profit before tax 45 39 -84 -54 31 320 203 317 207 284 202 223
Tax % 34% 42% 7% 76% 18% 28% 25% 21% -4% 19% 29% 29%
Net Profit 30 23 -78 -13 26 230 151 251 216 229 144 158
EPS in Rs 5.50 4.21 -13.70 -2.19 4.30 34.42 22.85 37.81 32.61 34.52 21.69 23.72
Dividend Payout % 23% 30% 0% 0% 0% 17% 13% 17% 18% 17% 28% 25%
Compounded Sales Growth
10 Years: 5%
5 Years: -6%
3 Years: -11%
TTM: 29%
Compounded Profit Growth
10 Years: 22%
5 Years: 1%
3 Years: -10%
TTM: 10%
Stock Price CAGR
10 Years: 21%
5 Years: 22%
3 Years: 40%
1 Year: 7%
Return on Equity
10 Years: 14%
5 Years: 16%
3 Years: 15%
Last Year: 16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
63 83 80 76 75 66 66 66 66 66 66 66
Reserves 422 404 361 347 635 836 935 1,158 1,295 1,494 819 976
992 1,439 1,335 1,609 1,657 1,915 1,449 1,824 1,752 1,158 886 744
575 760 981 1,013 843 514 685 877 755 753 394 335
Total Liabilities 2,044 2,657 2,735 3,028 3,196 3,331 3,136 3,927 3,869 3,471 2,165 2,122
985 1,073 1,086 1,254 1,496 1,494 1,597 1,597 1,638 1,614 999 1,045
CWIP 35 19 207 18 28 27 24 34 7 21 29 103
Investments 9 1 2 1 1 3 2 12 2 3 5 2
1,015 1,564 1,440 1,755 1,671 1,807 1,512 2,284 2,222 1,833 1,132 971
Total Assets 2,044 2,657 2,735 3,028 3,196 3,331 3,136 3,927 3,869 3,471 2,165 2,122

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
52 -149 481 -81 168 -48 805 -203 338 880 -0 383
-52 -53 -247 -46 -42 -56 -140 -90 -49 -80 -105 -146
-11 221 -239 125 -117 106 -647 268 -293 -738 77 -243
Net Cash Flow -11 19 -5 -2 9 2 19 -26 -3 63 -28 -6

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 51 36 24 46 41 31 27 49 36 50 31 29
Inventory Days 227 469 311 327 265 315 158 302 216 293 230 129
Days Payable 138 221 179 176 99 56 73 120 81 135 63 35
Cash Conversion Cycle 140 283 157 196 207 289 113 231 171 209 198 123
Working Capital Days 79 165 70 116 98 168 80 164 142 177 136 96
ROCE % 10% 9% 4% 5% 8% 19% 12% 15% 10% 11% 11% 15%

Shareholding Pattern

Numbers in percentages

13 Recently
Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
49.08 49.08 49.08 49.08 49.08 49.08 49.08 49.08 49.08 49.09 49.09 49.09
1.77 1.73 2.71 2.85 5.81 5.28 5.91 8.68 7.16 5.57 5.09 4.77
0.88 0.35 0.79 0.68 0.79 0.59 0.60 0.59 0.49 0.48 0.51 0.50
48.27 48.84 47.42 47.38 44.31 45.05 44.40 41.65 43.27 44.87 45.32 45.65

* 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

Credit ratings

Concalls