Sugar · Founded 1931 · www.bajajhindusthan.com · BSE 500032 · NSE BAJAJHIND · ISIN INE306A01021
No Notes Added Yet
Business
Bajaj Hindusthan Sugar Ltd. (BHSL) is primarily engaged in the manufacturing of sugar. Its core business model involves crushing sugarcane procured from farmers to produce refined sugar. In addition to sugar, the company also produces by-products such as molasses and bagasse. Molasses is used in its distilleries to produce ethanol, while bagasse is used in its co-generation plants to produce electricity. The company makes money through the sale of sugar, ethanol, and surplus power generated.
Revenue Mix
The company's primary revenue driver is its Sugar segment. Other significant segments contributing to revenue include:
Distillery: Production and sale of ethanol, primarily for blending with petrol.
Co-generation: Generation and sale of power using bagasse, a by-product of sugar production.
While specific revenue percentages are not provided here, sugar typically remains the largest contributor, with ethanol and power sales providing diversification and value addition to the sugar business.
Industry
The Indian sugar industry is agro-based, cyclical, and heavily regulated by the government, which influences sugarcane prices (State Advised Price - SAP), sugar release mechanisms, and export policies. BHSL is one of the largest sugar manufacturers in India, particularly dominant in the state of Uttar Pradesh (UP), a key sugarcane-producing region. Its large scale and extensive network in UP position it as a significant player in the domestic market, competing with other large integrated sugar mills and numerous regional players.
MOAT
Bajaj Hindusthan Sugar Ltd. possesses several competitive advantages:
Scale of Operations: As one of India's largest sugar producers, it benefits from economies of scale in crushing capacity and raw material procurement.
Backward Integration: Strong linkages with a large network of sugarcane farmers in UP, ensuring a consistent supply of raw material.
Forward Integration: Diversification into ethanol production (via distilleries) and power generation (via co-generation plants) adds value to by-products and provides additional revenue streams, reducing sole reliance on sugar prices.
Geographic Concentration: Deep entrenched presence and operational efficiencies within the fertile sugarcane belt of Uttar Pradesh.
Growth Drivers
Ethanol Blending Program (EBP): The Indian government's aggressive targets for ethanol blending with petrol create a structural demand growth and provide stable, remunerative prices for ethanol producers.
Domestic Sugar Consumption: Steady increase in India's population and per-capita consumption of sugar drives underlying demand.
Efficiency Improvements & Modernization: Investments in improving crushing efficiency, energy consumption, and expanding distillery capacities can enhance profitability.
Diversification: Potential for growth through increased focus on value-added products or specialty sugars.
Risks
Agricultural & Weather Dependency: Sugarcane crop yields and quality are highly dependent on monsoon patterns and other climatic factors, directly impacting production and costs.
Regulatory Risks: Government intervention in sugarcane pricing (SAP), minimum support price for sugar, export/import policies, and ethanol pricing can significantly affect profitability.
Commodity Price Volatility: Sugar prices are inherently cyclical and subject to global supply-demand dynamics, leading to revenue and profit fluctuations.
Debt Burden: Historically, BHSL has carried a substantial debt load, which poses financial risk and impacts its ability to invest and grow.
Competition: Intense competition from other large integrated players and numerous smaller mills in key operating regions.
Management & Ownership
Bajaj Hindusthan Sugar Ltd. is part of the diversified Bajaj Group, one of India's prominent business conglomerates. The company's promoters, the Bajaj family, hold a significant stake, reflecting a strong promoter-led management and long-term commitment. Management consists of experienced professionals within the sugar and related industries.
Outlook
The outlook for Bajaj Hindusthan Sugar is characterized by both opportunities and challenges. The company is well-positioned to benefit from the government's strong push for ethanol blending, which provides a stable and growing revenue stream beyond volatile sugar prices. Its large scale and integrated operations offer some resilience. However, the business remains inherently exposed to the vagaries of weather, highly regulated government policies impacting sugar and cane prices, and the cyclical nature of commodity markets. The company's historical debt levels continue to be a key area of monitoring. While the ethanol program offers a significant tailwind, sustained profitability will depend on managing operational efficiencies, navigating regulatory landscape effectively, and addressing its financial structure.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1870 | 1386 | 1160 | 1476 | 1552 | 1248 | 1157 | 1380 | 1669 | 1126 |
| Other Income | 5 | 5 | 4 | 1 | 11 | 3 | 5 | 3 | 11 | 2 |
| Total Income | 1875 | 1390 | 1163 | 1477 | 1562 | 1252 | 1162 | 1383 | 1680 | 1128 |
| Total Expenditure | 1701 | 1358 | 1159 | 1500 | 1268 | 1275 | 1211 | 1307 | 1295 | 1246 |
| Operating Profit | 174 | 32 | 5 | -23 | 294 | -23 | -49 | 76 | 384 | -117 |
| Interest | 37 | 29 | 26 | 24 | 210 | 6 | 3 | 7 | 18 | 11 |
| Depreciation | 55 | 54 | 54 | 54 | 53 | 54 | 54 | 54 | 53 | 56 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14 | 0 |
| Profit Before Tax | 82 | -51 | -76 | -102 | 31 | -83 | -106 | 15 | 299 | -185 |
| Provision for Tax | -8 | 5 | -0 | -0 | -0 | 91 | -0 | -0 | -92 | -0 |
| Profit After Tax | 91 | -56 | -75 | -101 | 31 | -174 | -105 | 15 | 391 | -185 |
| Adjustments | 0 | -10 | 0 | -0 | 3 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 91 | -66 | -75 | -102 | 34 | -174 | -105 | 15 | 391 | -185 |
| Adjusted Earnings Per Share | 0.7 | -0.5 | -0.6 | -0.8 | 0.3 | -1.4 | -0.8 | 0.1 | 1.6 | -0.8 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 4691 | 4399 | 5847 | 6806 | 6669 | 6666 | 5576 | 6338 | 6104 | 5573 | 5455 | 5332 |
| Other Income | 90 | 96 | 101 | 96 | 12 | 23 | 32 | 23 | 42 | 20 | 22 | 21 |
| Total Income | 4780 | 4496 | 5948 | 6902 | 6681 | 6689 | 5608 | 6361 | 6146 | 5593 | 5477 | 5353 |
| Total Expenditure | 3906 | 3548 | 5575 | 6510 | 6216 | 6503 | 5404 | 6075 | 5857 | 5285 | 5089 | 5059 |
| Operating Profit | 874 | 948 | 373 | 392 | 465 | 186 | 203 | 285 | 289 | 308 | 388 | 294 |
| Interest | 848 | 802 | 680 | 322 | 301 | 264 | 254 | 210 | 162 | 858 | 33 | 39 |
| Depreciation | 242 | 243 | 197 | 204 | 216 | 216 | 215 | 213 | 222 | 216 | 216 | 217 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | -14 | -14 |
| Profit Before Tax | -216 | -98 | -505 | -134 | -52 | -294 | -272 | -138 | -95 | -766 | 125 | 23 |
| Provision for Tax | -4 | -6 | -5 | 3 | -2 | -3 | -4 | -3 | -8 | 5 | -1 | -92 |
| Profit After Tax | -212 | -92 | -500 | -137 | -50 | -291 | -268 | -135 | -87 | -771 | 126 | 116 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -8 | 0 | 0 |
| Profit After Adjustments | -212 | -92 | -500 | -137 | -50 | -291 | -268 | -135 | -86 | -779 | 127 | 116 |
| Adjusted Earnings Per Share | -2 | -0.8 | -4.5 | -1.2 | -0.5 | -2.6 | -2.1 | -1.1 | -0.7 | -6.3 | 0.5 | 0.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | -5% | -4% | 2% |
| Operating Profit CAGR | 26% | 11% | 16% | -8% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -5% | -9% | 4% | 1% |
| ROE Average | 23% | -4% | -6% | -7% |
| ROCE Average | 3% | 2% | 1% | 2% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 3578 | 3466 | 2942 | 2792 | 2697 | 2372 | 2259 | 4424 | 4475 | 151 | 3811 |
| Minority's Interest | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 10 | 10 | 9 | 1 |
| Borrowings | 6220 | 5460 | 5892 | 5382 | 5140 | 4802 | 4244 | 3851 | 3553 | 3561 | 3158 |
| Other Non-Current Liabilities | 701 | 699 | 696 | 705 | 713 | 708 | 620 | 1423 | 1391 | 1304 | 1250 |
| Total Current Liabilities | 3089 | 4713 | 4544 | 4931 | 5003 | 5253 | 5934 | 6237 | 6481 | 10271 | 6084 |
| Total Liabilities | 13588 | 14337 | 14074 | 13810 | 13552 | 13136 | 13057 | 15946 | 15911 | 15296 | 14306 |
| Fixed Assets | 7974 | 7736 | 7543 | 7397 | 7194 | 6993 | 6805 | 7800 | 7582 | 7326 | 7136 |
| Other Non-Current Assets | 1336 | 1332 | 1301 | 446 | 417 | 478 | 2079 | 4657 | 4723 | 4414 | 3753 |
| Total Current Assets | 4277 | 5269 | 5230 | 5968 | 5941 | 5664 | 4173 | 3489 | 3606 | 3546 | 3354 |
| Total Assets | 13588 | 14337 | 14074 | 13810 | 13552 | 13136 | 13057 | 15946 | 15911 | 15296 | 14306 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 61 | 52 | 32 | 38 | 54 | 104 | 74 | 52 | 23 | 52 | 71 |
| Cash Flow from Operating Activities | 379 | 700 | 953 | 1118 | 910 | 332 | 619 | 792 | 646 | 280 | 230 |
| Cash Flow from Investing Activities | -2 | -14 | -29 | -4 | -21 | 22 | 13 | 12 | -3 | 20 | 562 |
| Cash Flow from Financing Activities | -386 | -707 | -918 | -1098 | -839 | -384 | -654 | -833 | -615 | -281 | -776 |
| Net Cash Inflow / Outflow | -9 | -20 | 6 | 16 | 50 | -30 | -22 | -29 | 29 | 19 | 16 |
| Closing Cash & Cash Equivalent | 52 | 32 | 38 | 54 | 104 | 74 | 52 | 23 | 52 | 71 | 87 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -1.96 | -0.84 | -4.54 | -1.24 | -0.45 | -2.64 | -2.15 | -1.08 | -0.69 | -6.26 | 0.53 |
| CEPS(Rs) | 0.27 | 1.37 | -2.75 | 0.61 | 1.51 | -0.68 | -0.42 | 0.63 | 1.09 | -4.46 | 1.44 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 32.68 | 31.49 | 26.73 | 25.37 | 24.5 | 21.55 | 18.15 | 35.55 | 35.96 | 1.22 | 3.99 |
| Core EBITDA Margin(%) | 16.04 | 18.37 | 4.58 | 4.35 | 6.79 | 2.44 | 3.07 | 4.14 | 4.05 | 5.16 | 6.7 |
| EBIT Margin(%) | 12.94 | 15.2 | 2.96 | 2.76 | 3.73 | -0.45 | -0.31 | 1.14 | 1.09 | 1.66 | 2.9 |
| Pre Tax Margin(%) | -4.41 | -2.11 | -8.49 | -1.97 | -0.79 | -4.41 | -4.87 | -2.18 | -1.56 | -13.75 | 2.3 |
| PAT Margin (%) | -4.34 | -1.99 | -8.41 | -2.01 | -0.75 | -4.36 | -4.8 | -2.13 | -1.42 | -13.83 | 2.32 |
| Cash Profit Margin (%) | 0.6 | 3.26 | -5.09 | 0.99 | 2.5 | -1.13 | -0.95 | 1.24 | 2.22 | -9.97 | 6.27 |
| ROA(%) | -1.67 | -0.66 | -3.52 | -0.98 | -0.37 | -2.18 | -2.04 | -0.93 | -0.55 | -4.94 | 0.85 |
| ROE(%) | -8.38 | -2.63 | -15.6 | -4.76 | -1.82 | -11.47 | -11.55 | -4.03 | -1.95 | -33.33 | 23 |
| ROCE(%) | 6.56 | 6.72 | 1.74 | 2.02 | 2.92 | -0.38 | -0.24 | 0.91 | 0.78 | 1.53 | 2.86 |
| Receivable days | 16.8 | 17.21 | 9.81 | 9.81 | 10 | 10.46 | 13.99 | 10.23 | 8.87 | 8.63 | 6.9 |
| Inventory Days | 153.15 | 194.33 | 179.88 | 150.5 | 149.86 | 143.81 | 173.05 | 154.29 | 159.45 | 176.85 | 170.78 |
| Payable days | 267.09 | 302.66 | 229.59 | 238.7 | 289.73 | 296.03 | 354.88 | 304.85 | 305.96 | 294.22 | 282.01 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.91 |
| Price/Book(x) | 0.61 | 0.42 | 0.33 | 0.31 | 0.11 | 0.29 | 0.78 | 0.36 | 0.81 | 16.05 | 4.13 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.91 | 1.91 | 1.32 | 1 | 0.85 | 0.9 | 1.17 | 0.93 | 1.21 | 1.06 | 1.87 |
| EV/Core EBITDA(x) | 10.24 | 8.86 | 20.65 | 17.42 | 12.21 | 32.39 | 32.11 | 20.63 | 25.59 | 19.26 | 26.25 |
| Net Sales Growth(%) | 3.42 | -6.21 | 32.9 | 16.41 | -2.01 | -0.05 | -16.36 | 13.67 | -3.69 | -8.71 | -2.12 |
| EBIT Growth(%) | 309.29 | 11.33 | -75.06 | 6.95 | 32.3 | -112.15 | 41.93 | 510.5 | -7.21 | 38.13 | 71.77 |
| PAT Growth(%) | 82.2 | 56.65 | -443.21 | 72.67 | 63.39 | -481.64 | 8 | 49.64 | 35.49 | -786.98 | 116.38 |
| EPS Growth(%) | 86.7 | 57.29 | -443.17 | 72.67 | 63.39 | -481.7 | 18.63 | 49.64 | 35.87 | -801.67 | 108.53 |
| Debt/Equity(x) | 1.95 | 2.02 | 2.31 | 2.16 | 2.04 | 2.28 | 2.13 | 0.97 | 0.86 | 23.63 | 0.94 |
| Current Ratio(x) | 1.38 | 1.12 | 1.15 | 1.21 | 1.19 | 1.08 | 0.7 | 0.56 | 0.56 | 0.35 | 0.55 |
| Quick Ratio(x) | 0.76 | 0.48 | 0.52 | 0.65 | 0.65 | 0.59 | 0.24 | 0.14 | 0.14 | 0.08 | 0.15 |
| Interest Cover(x) | 0.75 | 0.88 | 0.26 | 0.58 | 0.83 | -0.11 | -0.07 | 0.34 | 0.41 | 0.11 | 4.79 |
| Total Debt/Mcap(x) | 3.09 | 4.64 | 6.79 | 6.71 | 17.88 | 7.7 | 2.65 | 2.61 | 1.04 | 1.43 | 0.91 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 13.43 | 13.33 |
| FII | 2.57 | 2.64 | 4.32 | 3.42 | 2.61 | 2.16 | 1.89 | 1.86 | 1.14 | 1.14 |
| DII | 8.6 | 8.43 | 8.14 | 8.08 | 8.1 | 8.12 | 7.84 | 7.83 | 50.4 | 50.68 |
| Public | 63.87 | 63.98 | 62.59 | 63.55 | 64.33 | 64.76 | 65.32 | 65.36 | 35.03 | 34.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 |
| FII | 3.28 | 3.37 | 5.52 | 4.37 | 3.34 | 2.76 | 2.41 | 2.37 | 2.71 | 2.72 |
| DII | 10.99 | 10.77 | 10.4 | 10.32 | 10.35 | 10.38 | 10.01 | 10 | 119.66 | 121.15 |
| Public | 81.59 | 81.72 | 79.95 | 81.17 | 82.18 | 82.73 | 83.44 | 83.49 | 83.15 | 83.32 |
| 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 | 237.39 | 239.07 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | -5% | -4% | +2% |
| Operating Profit CAGR | +26% | +11% | +16% | -8% |
| PAT CAGR | — | — | — | — |
| Share Price CAGR | -5% | -9% | +4% | +1% |
| ROE Average | +23% | -4% | -6% | -7% |
| ROCE Average | +3% | +2% | +1% | +2% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 13.43 | 13.33 |
| FII | 2.57 | 2.64 | 4.32 | 3.42 | 2.61 | 2.16 | 1.89 | 1.86 | 1.14 | 1.14 |
| DII | 8.6 | 8.43 | 8.14 | 8.08 | 8.1 | 8.12 | 7.84 | 7.83 | 50.4 | 50.68 |
| Public | 63.87 | 63.98 | 62.59 | 63.55 | 64.33 | 64.76 | 65.32 | 65.36 | 35.03 | 34.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 | 31.87 |
| FII | 3.28 | 3.37 | 5.52 | 4.37 | 3.34 | 2.76 | 2.41 | 2.37 | 2.71 | 2.72 |
| DII | 10.99 | 10.77 | 10.4 | 10.32 | 10.35 | 10.38 | 10.01 | 10 | 119.66 | 121.15 |
| Public | 81.59 | 81.72 | 79.95 | 81.17 | 82.18 | 82.73 | 83.44 | 83.49 | 83.15 | 83.32 |
| 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 | 237.39 | 239.07 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.