Bajaj Hindusthan Sug

₹19.3 0.9 | 4.8%

WEBSITE BSE:500032 NSE : BAJAJHIND 18 Mar, 16:01

Market Cap ₹2470 Cr.

Stock P/E -28.4

P/B 0.6

Current Price ₹19.3

Book Value ₹ 33.2

Face Value 1

52W High ₹46.1

Dividend Yield 0%

52W Low ₹ 17.8

Edit Ratio

Bajaj Hindusthan Sug Research see more...

Overview Inc. Year: 1931Industry: Sugar

Bajaj Hindusthan Sugar Ltd is a holding sugar corporation. The Company is engaged in the manufacture of sugar, alcohol and generation of power. The Company's segments comprises Sugar, Distillery, Power and Others. The Companyâ€™s byproduct-making procedure includes molasses, bagasse, fly ash and press mud. The Company aggregated a sugarcane crushing capability of approximately 136,000 tons crushed per/day (TCD), and an alcohol distillation capability of approximately 800 kiloliters/day throughout 14 places in the north Indian State of Uttar Pradesh (UP). The Company offers Bajaj Bhu Mahashakti Bio-manure/Bio-compost, that's synthetic by way of composting press mud received from cane juice filtration and spent wash acquired from distilleries. Its sugar turbines are located at Golagokarannath, Palia Kalan, Kinauni, Thanabhawan, Budhana, Bilai, Barkhera, Khambarkhera, Gangnauli, Maqsoodapur, Pratappur, Rudauli, Utraula and Kundarkhi.

Bajaj Hindusthan Sug Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Bajaj Hindusthan Sug Quarterly Results

#(Fig in Cr.)	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Net Sales	1323	1431	2054	1360	1133	1741	1870	1386	1160	1476
Other Income	7	3	5	3	30	4	5	5	4	1
Total Income	1330	1434	2059	1363	1163	1745	1875	1390	1163	1477
Total Expenditure	1406	1343	1829	1338	1189	1630	1701	1358	1159	1500
Operating Profit	-76	90	230	25	-25	115	174	32	5	-23
Interest	32	95	50	45	42	39	37	29	26	24
Depreciation	54	54	53	55	56	56	55	54	54	54
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-162	-58	127	-75	-123	20	82	-51	-76	-102
Provision for Tax	0	0	-4	-0	-0	-0	-8	5	-0	-0
Profit After Tax	-162	-58	131	-75	-123	20	91	-56	-75	-101
Adjustments	0	0	0	0	-0	0	0	-10	0	-0
Profit After Adjustments	-162	-58	131	-74	-123	20	91	-66	-75	-102
Adjusted Earnings Per Share	-1.3	-0.5	1	-0.6	-1	0.2	0.7	-0.5	-0.6	-0.8

Bajaj Hindusthan Sug Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	6645	4535	4691	4399	5847	6806	6669	6666	5576	6338	6104	5892
Other Income	103	120	90	96	101	96	12	23	32	23	42	15
Total Income	6748	4655	4780	4496	5948	6902	6681	6689	5608	6361	6146	5905
Total Expenditure	6745	4704	3906	3548	5575	6510	6216	6503	5404	6075	5857	5718
Operating Profit	3	-48	874	948	373	392	465	186	203	285	289	188
Interest	1129	889	848	802	680	322	301	264	254	210	162	116
Depreciation	556	258	242	243	197	204	216	216	215	213	222	217
Exceptional Income / Expenses	-4	4	0	0	0	0	0	0	-6	0	0	0
Profit Before Tax	-1686	-1191	-216	-98	-505	-134	-52	-294	-272	-138	-95	-147
Provision for Tax	25	1	-4	-6	-5	3	-2	-3	-4	-3	-8	-3
Profit After Tax	-1711	-1192	-212	-92	-500	-137	-50	-291	-268	-135	-87	-141
Adjustments	86	-0	0	0	0	0	0	0	0	0	1	-10
Profit After Adjustments	-1625	-1192	-212	-92	-500	-137	-50	-291	-268	-135	-86	-152
Adjusted Earnings Per Share	-25.4	-14.7	-2	-0.8	-4.5	-1.2	-0.5	-2.6	-2.1	-1.1	-0.7	-1.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-4%	-3%	-2%	-1%
Operating Profit CAGR	1%	16%	-6%	58%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-35%	7%	43%	2%
ROE Average	-2%	-6%	-6%	-16%
ROCE Average	1%	0%	1%	1%

Bajaj Hindusthan Sug Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	2369	1520	3578	3466	2942	2792	2697	2372	2259	4424	4475
Minority's Interest	0	0	0	0	-0	-0	-0	-0	-0	10	10
Borrowings	2510	7111	6220	5460	5892	5382	5140	4802	4244	3851	3553
Other Non-Current Liabilities	218	24	701	699	696	705	713	708	620	1423	1408
Total Current Liabilities	7250	3146	3089	4713	4544	4931	5003	5253	5934	6237	6465
Total Liabilities	12346	11802	13588	14337	14074	13810	13552	13136	13057	15946	15911
Fixed Assets	5059	4944	7974	7736	7543	7397	7194	6993	6805	7800	7582
Other Non-Current Assets	2672	2784	1336	1332	1301	446	417	478	2079	4657	4703
Total Current Assets	4615	4074	4277	5269	5230	5968	5941	5664	4173	3489	3626
Total Assets	12346	11802	13588	14337	14074	13810	13552	13136	13057	15946	15911

Bajaj Hindusthan Sug Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	510	129	61	52	32	38	54	104	74	52	23
Cash Flow from Operating Activities	1063	-365	379	700	953	1118	910	332	619	792	644
Cash Flow from Investing Activities	-3965	-179	-2	-14	-29	-4	-21	22	13	12	-0
Cash Flow from Financing Activities	2741	476	-386	-707	-918	-1098	-839	-384	-654	-833	-615
Net Cash Inflow / Outflow	-160	-68	-9	-20	6	16	50	-30	-22	-29	29
Closing Cash & Cash Equivalent	129	61	52	32	38	54	104	74	52	23	52

Bajaj Hindusthan Sug Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	-25.41	-14.72	-1.96	-0.84	-4.54	-1.24	-0.45	-2.64	-2.15	-1.08	-0.69
CEPS(Rs)	-18.06	-11.54	0.27	1.37	-2.75	0.61	1.51	-0.68	-0.42	0.63	1.09
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	36.83	18.77	32.68	31.49	26.73	25.37	24.5	21.55	18.15	35.55	35.96
Core EBITDA Margin(%)	-1.46	-3.59	16.04	18.37	4.58	4.35	6.79	2.44	3.07	4.14	4.05
EBIT Margin(%)	-8.12	-6.43	12.94	15.2	2.96	2.76	3.73	-0.45	-0.31	1.14	1.09
Pre Tax Margin(%)	-24.58	-25.36	-4.41	-2.11	-8.49	-1.97	-0.79	-4.41	-4.87	-2.18	-1.56
PAT Margin (%)	-24.94	-25.38	-4.34	-1.99	-8.41	-2.01	-0.75	-4.36	-4.8	-2.13	-1.42
Cash Profit Margin (%)	-16.84	-19.89	0.6	3.26	-5.09	0.99	2.5	-1.13	-0.95	1.24	2.22
ROA(%)	-12.79	-9.87	-1.67	-0.66	-3.52	-0.98	-0.37	-2.18	-2.04	-0.93	-0.55
ROE(%)	-54.05	-61.53	-8.38	-2.63	-15.6	-4.76	-1.82	-11.47	-11.55	-4.03	-1.95
ROCE(%)	-5.27	-3.47	6.56	6.72	1.74	2.02	2.92	-0.38	-0.24	0.91	0.78
Receivable days	10.89	14.72	16.8	17.21	9.81	9.81	10	10.46	13.99	10.23	8.87
Inventory Days	85.98	188.51	153.15	194.33	179.88	150.5	149.86	143.81	173.05	154.29	159.45
Payable days	82.09	235.55	267.09	302.66	229.59	238.7	289.73	296.03	354.88	304.85	307.28
PER(x)	0	0	0	0	0	0	0	0	0	0	0
Price/Book(x)	0.44	0.77	0.61	0.42	0.33	0.31	0.11	0.29	0.78	0.36	0.81
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	1.08	1.84	1.91	1.91	1.32	1	0.85	0.9	1.17	0.93	1.21
EV/Core EBITDA(x)	2404.54	-172.52	10.24	8.86	20.65	17.42	12.21	32.39	32.11	20.63	25.59
Net Sales Growth(%)	52.98	-31.75	3.42	-6.21	32.9	16.41	-2.01	-0.05	-16.36	13.67	-3.69
EBIT Growth(%)	-286.03	45.75	309.29	11.33	-75.06	6.95	32.3	-112.15	41.93	510.5	-7.21
PAT Growth(%)	-518.31	30.3	82.2	56.65	-443.21	72.67	63.39	-481.64	8	49.64	35.49
EPS Growth(%)	-407.54	42.08	86.7	57.29	-443.17	72.67	63.39	-481.7	18.63	49.64	35.87
Debt/Equity(x)	2.66	4.79	1.95	2.02	2.31	2.16	2.04	2.28	2.13	0.97	0.86
Current Ratio(x)	0.64	1.29	1.38	1.12	1.15	1.21	1.19	1.08	0.7	0.56	0.56
Quick Ratio(x)	0.27	0.6	0.76	0.48	0.52	0.65	0.65	0.59	0.24	0.14	0.14
Interest Cover(x)	-0.49	-0.34	0.75	0.88	0.26	0.58	0.83	-0.11	-0.07	0.34	0.41
Total Debt/Mcap(x)	5.99	6.24	3.09	4.64	6.79	6.71	17.88	7.7	2.65	2.61	1.04

Bajaj Hindusthan Sug Shareholding Pattern

#	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoter	24.95	24.95	24.95	24.95	24.95	24.95	24.95	24.95	24.95	24.95
FII	1.59	1.6	1.69	1.6	1.64	1.8	2.57	2.64	4.32	3.42
DII	15.64	15.28	15.27	15.26	12.41	9.45	8.6	8.43	8.14	8.08
Public	57.81	58.17	58.08	58.18	60.99	63.79	63.87	63.98	62.59	63.55
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoter	31.87	31.87	31.87	31.87	31.87	31.87	31.87	31.87	31.87	31.87
FII	2.04	2.04	2.16	2.05	2.1	2.3	3.28	3.37	5.52	4.37
DII	19.98	19.51	19.51	19.5	15.85	12.07	10.99	10.77	10.4	10.32
Public	73.85	74.31	74.19	74.31	77.91	81.49	81.59	81.72	79.95	81.17
Others	0	0	0	0	0	0	0	0	0	0
Total	127.74	127.74	127.74	127.74	127.74	127.74	127.74	127.74	127.74	127.74

Pros

Stock is trading at 0.6 times its book value
Company has reduced debt.

Cons

Promoter holding is low: 24.95%.
Company has a low return on equity of -6% over the last 3 years.
Debtor days have increased from 304.85 to 307.28days.

* 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.

Bajaj Hindusthan Sug News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Bajaj Hindusthan Sug

Add Watchlist

Bajaj Hindusthan Sug Research see more...

Overview Inc. Year: 1931Industry: Sugar

Bajaj Hindusthan Sug Share Price

Alert Data

Quarterly Price

Peer Comparison

Bajaj Hindusthan Sug Quarterly Results

Bajaj Hindusthan Sug Profit & Loss

Growth Rates

Bajaj Hindusthan Sug Balance Sheet

Bajaj Hindusthan Sug Cash Flow

Bajaj Hindusthan Sug Ratios

Bajaj Hindusthan Sug Shareholding Pattern

Bajaj Hindusthan Sug News

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!

Enter Your Complaint