Indian Sucrose Ltd

₹ 84.9 1.54%

05 Dec 4:01 p.m.

About

Incorporated in 1990, Indian Sucrose Limited is engaged in manufacturing and refining of sugar and allied products, and also in cogeneration of power.

Key Points

Product Portfolio:
a) Sugar ^[1]
b) Molasses ^[2]
c) Bagasse ^[3]
d) Power ^[4]

Website BSE

Market Cap ₹ 148 Cr.
Current Price ₹ 84.9
High / Low ₹ 104 / 49.0
Stock P/E 5.15
Book Value ₹ 104
Dividend Yield 0.00 %
ROCE 18.1 %
ROE 18.0 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.82 times its book value
Debtor days have improved from 55.6 to 44.0 days.

Cons

Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor sales growth of 1.52% over past five 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.

Peer comparison

Sector: Sugar Industry: Sugar

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023
	74.26	77.74	209.19	80.61	57.67	91.60	212.89	82.61	76.06	103.89	189.22	111.18	90.78
	64.59	70.67	176.77	75.02	52.96	81.74	174.05	72.92	73.45	85.99	154.63	102.25	88.71
Operating Profit	9.67	7.07	32.42	5.59	4.71	9.86	38.84	9.69	2.61	17.90	34.59	8.93	2.07
OPM %	13.02%	9.09%	15.50%	6.93%	8.17%	10.76%	18.24%	11.73%	3.43%	17.23%	18.28%	8.03%	2.28%
	0.79	0.89	1.68	0.63	1.33	1.63	3.72	1.41	2.84	3.92	2.57	4.21	1.97
Interest	4.27	4.17	4.62	2.84	2.51	5.91	7.75	6.49	6.37	5.66	6.38	6.77	6.72
Depreciation	1.90	1.89	1.91	1.67	1.73	1.73	1.82	1.74	1.74	1.92	3.03	2.70	2.68
Profit before tax	4.29	1.90	27.57	1.71	1.80	3.85	32.99	2.87	-2.66	14.24	27.75	3.67	-5.36
Tax %	30.30%	28.95%	26.22%	36.84%	-608.89%	30.39%	37.07%	33.45%	37.22%	54.78%	16.00%	53.68%	47.57%
	2.99	1.35	20.34	1.08	12.76	2.68	20.76	1.91	-1.67	6.44	23.31	1.70	-2.81
EPS in Rs	1.93	0.87	13.16	0.70	8.25	1.73	12.17	1.10	-0.96	3.71	13.41	0.98	-1.62
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Sep 2012	Sep 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
	269	201	111	212	283	386	419	363	532	431	443	452	495
	232	165	99	198	249	321	383	310	481	378	384	387	432
Operating Profit	37	36	12	14	34	65	36	52	51	53	59	65	63
OPM %	14%	18%	11%	7%	12%	17%	9%	14%	10%	12%	13%	14%	13%
	4	0	0	1	1	6	-2	-15	2	4	7	11	13
Interest	30	21	9	16	18	19	14	21	25	18	19	25	26
Depreciation	8	6	3	8	8	7	7	8	8	8	7	8	10
Profit before tax	3	10	0	-9	8	45	13	8	19	31	40	42	40
Tax %	98%	30%	33%	3%	22%	33%	37%	46%	36%	27%	8%	29%
	0	7	0	-9	6	30	8	4	12	22	37	30	29
EPS in Rs	0.03	4.41	0.21	-5.67	3.86	19.32	5.41	2.82	7.94	14.47	21.86	17.27	16.48
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	5%
5 Years:	2%
3 Years:	-5%
TTM:	7%

Compounded Profit Growth
10 Years:	94%
5 Years:	17%
3 Years:	35%
TTM:	21%

Stock Price CAGR
10 Years:	34%
5 Years:	31%
3 Years:	55%
1 Year:	40%

Return on Equity
10 Years:	19%
5 Years:	21%
3 Years:	23%
Last Year:	18%

Balance Sheet

Figures in Rs. Crores

	Sep 2012	Sep 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
Equity Capital	15	15	15	15	15	15	15	15	15	15	17	17	17
Reserves	26	33	33	29	35	71	75	70	74	95	134	164	163
Preference Capital	7	7	7	7	7	0	0	0	0	0	0	0
	118	96	198	189	224	237	226	181	153	204	182	225	223
	109	81	92	78	57	63	104	213	212	176	173	174	45
Total Liabilities	268	225	338	311	331	387	421	479	454	491	507	581	448
	67	68	83	83	77	74	107	108	106	102	100	204	198
CWIP	14	15	0	0	0	0	21	25	35	60	91	1	2
Investments	29	17	17	2	2	8	8	3	2	1	1	0	0
	158	126	239	227	252	305	285	343	310	328	314	375	248
Total Assets	268	225	338	311	331	387	421	479	454	491	507	581	448

Cash Flows

Figures in Rs. Crores

	Sep 2012	Sep 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
	118	25	10	-85	29	-33	87	35	155	-71	87	47
	-22	6	6	-2	-2	-9	-70	-10	-35	-22	-36	-54
	-63	-57	-57	101	1	18	-24	-24	-121	88	-39	18
Net Cash Flow	32	-26	-41	14	28	-23	-7	0	-1	-4	12	11

Ratios

Figures in Rs. Crores

	Sep 2012	Sep 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	33	10	58	12	18	15	19	38	34	63	60	44
Inventory Days	75	160	669	325	266	239	182	324	191	208	221	243
Days Payable	1	6	160	108	37	16	75	247	155	136	149	149
Cash Conversion Cycle	107	163	567	229	248	238	127	115	71	134	132	138
Working Capital Days	37	48	400	220	175	214	150	131	14	105	98	139
ROCE %	17%	19%	4%	2%	10%	21%	11%	19%	17%	17%	18%	18%

Shareholding Pattern

Numbers in percentages

	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023
	58.90%	58.90%	58.90%	58.90%	60.09%	63.81%	64.49%	64.48%	64.48%	64.48%	64.48%	64.48%
	0.06%	0.06%	0.06%	0.06%	1.04%	0.06%	0.23%	0.05%	0.05%	0.05%	0.05%	0.05%
	41.03%	41.03%	41.03%	41.03%	38.87%	36.13%	35.29%	35.46%	35.46%	35.45%	35.45%	35.47%
No. of Shareholders	17,944	17,781	18,329	18,830	18,835	19,463	19,543	19,550	19,612	19,506	19,262	19,415

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
	58.90%	58.90%	59.80%	59.11%	58.90%	63.81%	64.48%	64.48%
	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.05%	0.05%
	41.03%	41.03%	40.13%	40.83%	41.03%	36.13%	35.45%	35.47%
No. of Shareholders	18,549	18,357	18,174	17,930	17,781	19,463	19,506	19,415

* 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.

Indian Sucrose Ltd

Indian Sucrose Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings