Sugar · Founded 1975 · www.chini.com · BSE 500038 · NSE BALRAM.CHINI · ISIN INE119A01028
No Notes Added Yet
Business
Balrampur Chini Mills Ltd. (BCML) is one of the largest integrated sugar manufacturing companies in India. Its core business involves the production of refined sugar from sugarcane. The company operates an integrated business model by utilizing by-products from sugar manufacturing: molasses is used to produce ethanol and other spirits in its distilleries, and bagasse is used to generate power (co-generation) for captive consumption and sale to the grid. The company makes money primarily through the sale of sugar, ethanol/alcohol, and power.
Revenue Mix
BCML operates primarily in three distinct but integrated segments:
Sugar: This is the largest segment, involving the crushing of sugarcane and production of various grades of sugar.
Distillery: This segment utilizes molasses (a by-product of sugar manufacturing) to produce ethanol, which is primarily sold for the government's Ethanol Blended Petrol (EBP) program, as well as rectified spirit and extra neutral alcohol (ENA).
Co-generation: This segment involves the generation of electricity from bagasse (another by-product), which is used for captive consumption and the surplus is sold to state electricity grids.
While specific real-time revenue contributions fluctuate with commodity prices and policies, the sugar segment typically contributes the largest share, followed by the distillery segment, with co-generation contributing a smaller but steady portion.
Industry
The Indian sugar industry is highly regulated, cyclical, and commodity-driven. It is heavily influenced by government policies regarding cane pricing (Fair and Remunerative Price - FRP, or State Advised Price - SAP), sugar minimum selling prices, export/import quotas, and ethanol procurement prices. Balrampur Chini Mills Ltd. is one of the leading players in the Indian sugar industry, particularly in Uttar Pradesh (UP), which is the largest sugarcane producing state. It holds a significant market share and benefits from its large crushing capacity, multiple operating units, and integrated nature compared to many smaller, standalone mills.
MOAT
Balrampur Chini possesses several advantages, though the sugar industry generally offers limited scope for traditional "moats" due to its commodity nature:
Scale and Integration: As one of the largest players with integrated operations (sugar, distillery, co-generation), BCML benefits from economies of scale and better cost efficiencies by maximizing value from sugarcane. This diversified revenue stream reduces sole reliance on sugar price volatility.
Geographic Concentration: Operating multiple mills in a prime sugarcane belt (Uttar Pradesh) provides advantages in raw material procurement and logistics.
Operational Efficiency: Continuous focus on improving recovery rates (sugar extraction from cane) and efficient utilization of by-products contribute to cost competitiveness.
Brand (Limited): While sugar is a commodity, the company does have established distribution networks and brand recognition within the trade, particularly for bulk sales.
Growth Drivers
Ethanol Blending Program (EBP): The Indian government's aggressive targets for ethanol blending in petrol (E20 by 2025) provides a structural tailwind for the distillery segment, ensuring demand and stable pricing for ethanol.
Increasing Sugar Consumption: Population growth and rising disposable incomes in India are expected to drive gradual growth in domestic sugar demand.
Capacity Expansion: Strategic expansions in both sugar crushing and distillery capacities will enable higher volumes and revenue generation.
Exports: Favorable global sugar prices and government export subsidies (when applicable) can provide opportunities for export-led growth.
Efficiency Improvements: Continuous investment in modern technology to improve sugarcane crushing efficiency and recovery rates can boost profitability.
Risks
Regulatory Risks: Heavy government intervention in cane pricing (FRP/SAP), sugar minimum selling price, export/import policies, and ethanol procurement prices can significantly impact profitability.
Climatic Risks: Dependence on monsoon for sugarcane cultivation makes the business vulnerable to adverse weather conditions like drought or excessive rainfall, affecting cane yield and quality.
Commodity Price Volatility: Fluctuations in international and domestic prices of sugar and ethanol, driven by global supply-demand dynamics and policies, pose a significant risk.
Raw Material Availability and Cost: Timely and adequate supply of sugarcane at reasonable prices is crucial. Farmer sentiment and alternative crop choices can impact availability.
Inventory Management: Sugar is a seasonal product, requiring significant working capital for inventory holding, which is also subject to price risk.
Management & Ownership
Balrampur Chini Mills Ltd. is a professionally managed, promoter-driven company. The Goenka family (Vivek Saraogi, Meenakshi Saraogi) are the promoters and hold key leadership positions, providing continuity and long-term vision. The management team has extensive experience in the sugar industry. The ownership structure typically involves a significant promoter holding, with the remaining shares held by institutional investors (domestic and foreign) and the public.
Outlook
Balrampur Chini Mills operates in a complex and cyclical industry, yet its integrated business model provides a degree of resilience. The strong government push for ethanol blending through the EBP program is a significant positive structural change, providing a more stable and growing revenue stream beyond traditional sugar. The company's scale and operational efficiencies position it well to capitalize on this opportunity and navigate the inherent volatility of sugar prices. However, profitability remains highly susceptible to regulatory changes, especially regarding cane pricing and sugar realization, as well as the vagaries of monsoon and global commodity cycles. Long-term performance will depend on its ability to expand distillery capacities, maintain operational efficiency, and manage working capital effectively amidst these external factors.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1230 | 1434 | 1422 | 1298 | 1192 | 1504 | 1542 | 1671 | 1454 | 1604 |
| Other Income | 54 | 4 | 8 | 65 | 7 | 9 | 6 | 9 | 10 | 12 |
| Total Income | 1284 | 1439 | 1429 | 1363 | 1199 | 1513 | 1549 | 1679 | 1464 | 1616 |
| Total Expenditure | 1117 | 1090 | 1255 | 1249 | 1068 | 1138 | 1408 | 1550 | 1252 | 1319 |
| Operating Profit | 167 | 349 | 174 | 114 | 131 | 375 | 141 | 129 | 211 | 297 |
| Interest | 8 | 25 | 36 | 20 | 7 | 30 | 34 | 14 | 4 | 26 |
| Depreciation | 42 | 43 | 43 | 43 | 44 | 43 | 44 | 44 | 44 | 45 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 117 | 281 | 95 | 51 | 80 | 301 | 63 | 71 | 163 | 227 |
| Provision for Tax | 32 | 86 | 32 | -8 | 19 | 83 | 22 | 26 | 58 | 77 |
| Profit After Tax | 86 | 195 | 63 | 59 | 61 | 219 | 42 | 45 | 106 | 150 |
| Adjustments | 6 | 8 | 7 | 8 | 9 | 11 | 10 | 9 | 8 | 9 |
| Profit After Adjustments | 91 | 203 | 70 | 67 | 70 | 229 | 52 | 54 | 113 | 160 |
| Adjusted Earnings Per Share | 4.5 | 10.1 | 3.5 | 3.3 | 3.5 | 11.3 | 2.6 | 2.7 | 5.6 | 7.9 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2987 | 2757 | 3460 | 4343 | 4286 | 4741 | 4812 | 4846 | 4666 | 5594 | 5415 | 6271 |
| Other Income | 15 | 50 | 25 | 30 | 43 | 44 | 28 | 33 | 63 | 180 | 91 | 37 |
| Total Income | 3002 | 2806 | 3485 | 4373 | 4329 | 4785 | 4840 | 4879 | 4729 | 5774 | 5507 | 6308 |
| Total Expenditure | 2861 | 2349 | 2591 | 3891 | 3597 | 4059 | 4099 | 4146 | 4154 | 4808 | 4713 | 5529 |
| Operating Profit | 142 | 457 | 894 | 482 | 732 | 726 | 741 | 733 | 575 | 966 | 793 | 778 |
| Interest | 102 | 67 | 55 | 52 | 41 | 64 | 39 | 31 | 49 | 84 | 93 | 78 |
| Depreciation | 116 | 110 | 105 | 95 | 96 | 101 | 112 | 114 | 130 | 166 | 173 | 177 |
| Exceptional Income / Expenses | 0 | -173 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -76 | 108 | 735 | 345 | 602 | 568 | 609 | 599 | 408 | 742 | 562 | 524 |
| Provision for Tax | -18 | 7 | 142 | 113 | 26 | 49 | 129 | 134 | 124 | 208 | 125 | 183 |
| Profit After Tax | -58 | 100 | 593 | 232 | 576 | 519 | 480 | 465 | 284 | 534 | 437 | 343 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 |
| Profit After Adjustments | -58 | 100 | 593 | 232 | 576 | 519 | 480 | 465 | 284 | 534 | 437 | 379 |
| Adjusted Earnings Per Share | -2.4 | 4.1 | 25.2 | 10.1 | 25.2 | 23.6 | 22.8 | 22.8 | 14.1 | 26.5 | 21.6 | 18.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | 4% | 3% | 6% |
| Operating Profit CAGR | -18% | 3% | 2% | 19% |
| PAT CAGR | -18% | -2% | -3% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -11% | 12% | 10% | 16% |
| ROE Average | 12% | 13% | 15% | 17% |
| ROCE Average | 11% | 13% | 14% | 14% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1127 | 1229 | 1561 | 1617 | 2118 | 2416 | 2619 | 2770 | 2896 | 3401 | 3796 |
| Minority's Interest | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 433 | 502 | 124 | 11 | 279 | 340 | 242 | 144 | 429 | 326 | 489 |
| Other Non-Current Liabilities | 279 | 219 | 344 | 450 | 497 | 531 | 655 | 648 | 768 | 867 | 578 |
| Total Current Liabilities | 2106 | 1814 | 2177 | 1872 | 2185 | 1992 | 1692 | 1490 | 1964 | 2224 | 2634 |
| Total Liabilities | 3945 | 3764 | 4212 | 3950 | 5079 | 5279 | 5208 | 5051 | 6057 | 6819 | 7497 |
| Fixed Assets | 1377 | 1340 | 1412 | 1446 | 1422 | 1624 | 1599 | 1634 | 2599 | 2639 | 2645 |
| Other Non-Current Assets | 350 | 220 | 276 | 438 | 674 | 738 | 855 | 1041 | 881 | 1040 | 1473 |
| Total Current Assets | 2219 | 2204 | 2520 | 2065 | 2983 | 2916 | 2754 | 2377 | 2578 | 3139 | 3378 |
| Total Assets | 3945 | 3764 | 4212 | 3950 | 5079 | 5279 | 5208 | 5051 | 6057 | 6819 | 7497 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 139 | 76 | 6 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | -76 | 147 | 346 | 1180 | -523 | 850 | 649 | 695 | 453 | 178 | 425 |
| Cash Flow from Investing Activities | -23 | -147 | -117 | -159 | -159 | -305 | -81 | -309 | -859 | -225 | -880 |
| Cash Flow from Financing Activities | 38 | -70 | -233 | -1020 | 682 | -546 | -569 | -385 | 406 | 47 | 455 |
| Net Cash Inflow / Outflow | -62 | -70 | -4 | 0 | -0 | -1 | -1 | -0 | -0 | 0 | 0 |
| Closing Cash & Cash Equivalent | 77 | 6 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -2.37 | 4.09 | 25.23 | 10.14 | 25.21 | 23.61 | 22.85 | 22.77 | 14.09 | 26.49 | 21.64 |
| CEPS(Rs) | 2.37 | 8.59 | 29.69 | 14.31 | 29.4 | 28.22 | 28.17 | 28.35 | 20.5 | 34.74 | 30.19 |
| DPS(Rs) | 0 | 0 | 3.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 3 | 3 |
| Book NAV/Share(Rs) | 45.98 | 50.15 | 66.4 | 70.78 | 92.71 | 109.8 | 124.72 | 135.74 | 143.52 | 167.39 | 186.27 |
| Core EBITDA Margin(%) | 4.09 | 14.19 | 23.87 | 10.26 | 16.08 | 14.38 | 14.81 | 14.44 | 10.97 | 14.05 | 12.96 |
| EBIT Margin(%) | 0.83 | 6.06 | 21.71 | 9.03 | 15 | 13.33 | 13.48 | 12.99 | 9.79 | 14.76 | 12.11 |
| Pre Tax Margin(%) | -2.47 | 3.74 | 20.18 | 7.84 | 14.04 | 11.98 | 12.66 | 12.35 | 8.75 | 13.27 | 10.38 |
| PAT Margin (%) | -1.87 | 3.48 | 16.28 | 5.26 | 13.44 | 10.95 | 9.97 | 9.59 | 6.09 | 9.55 | 8.07 |
| Cash Profit Margin (%) | 1.87 | 7.32 | 19.16 | 7.43 | 15.67 | 13.09 | 12.3 | 11.94 | 8.87 | 12.53 | 11.25 |
| ROA(%) | -1.42 | 2.6 | 14.86 | 5.68 | 12.76 | 10.03 | 9.15 | 9.06 | 5.12 | 8.3 | 6.1 |
| ROE(%) | -4.95 | 8.51 | 42.51 | 14.58 | 30.84 | 22.91 | 19.06 | 17.24 | 10.03 | 17.04 | 12.24 |
| ROCE(%) | 0.93 | 6.11 | 25.34 | 13.35 | 19.9 | 16.32 | 16.72 | 16.07 | 10.44 | 16.22 | 11.08 |
| Receivable days | 13.14 | 22.68 | 18.11 | 14.3 | 26.91 | 26.53 | 18.39 | 14.39 | 10.23 | 8.17 | 9.05 |
| Inventory Days | 221.93 | 224.41 | 209.44 | 170.69 | 175.36 | 177.48 | 177.26 | 172.44 | 176.76 | 169.24 | 201.78 |
| Payable days | 127.36 | 106.58 | 60.03 | 56.29 | 82.77 | 66.52 | 66.87 | 47.77 | 35.34 | 30.14 | 27.34 |
| PER(x) | 0 | 26.32 | 5.76 | 7.43 | 5.42 | 4.4 | 9.39 | 21.51 | 28.11 | 13.65 | 25.29 |
| Price/Book(x) | 1.08 | 2.15 | 2.19 | 1.07 | 1.47 | 0.95 | 1.72 | 3.61 | 2.76 | 2.16 | 2.94 |
| Dividend Yield(%) | 0 | 0 | 2.41 | 3.32 | 1.83 | 2.41 | 1.17 | 0.51 | 0.63 | 0.83 | 0.55 |
| EV/Net Sales(x) | 0.94 | 1.56 | 1.5 | 0.62 | 1.13 | 0.79 | 1.19 | 2.31 | 2.11 | 1.66 | 2.52 |
| EV/Core EBITDA(x) | 19.81 | 9.39 | 5.81 | 5.61 | 6.63 | 5.19 | 7.75 | 15.29 | 17.15 | 9.63 | 17.24 |
| Net Sales Growth(%) | 12.08 | -7.71 | 25.52 | 25.5 | -1.31 | 10.63 | 1.48 | 0.71 | -3.72 | 19.89 | -3.19 |
| EBIT Growth(%) | -80.99 | 577.05 | 353.9 | -49.75 | 61.82 | -1.63 | 2.57 | -2.91 | -27.42 | 80.72 | -20.6 |
| PAT Growth(%) | -787.61 | 272.82 | 491.91 | -60.92 | 148.56 | -9.81 | -7.62 | -3.16 | -38.84 | 88.08 | -18.25 |
| EPS Growth(%) | -785 | 272.89 | 516.86 | -59.81 | 148.55 | -6.35 | -3.22 | -0.33 | -38.15 | 88.08 | -18.31 |
| Debt/Equity(x) | 1.49 | 1.36 | 1.14 | 0.61 | 0.82 | 0.61 | 0.47 | 0.44 | 0.65 | 0.59 | 0.7 |
| Current Ratio(x) | 1.05 | 1.21 | 1.16 | 1.1 | 1.37 | 1.46 | 1.63 | 1.6 | 1.31 | 1.41 | 1.28 |
| Quick Ratio(x) | 0.26 | 0.19 | 0.09 | 0.14 | 0.31 | 0.31 | 0.22 | 0.12 | 0.13 | 0.12 | 0.1 |
| Interest Cover(x) | 0.25 | 2.62 | 14.26 | 7.63 | 15.7 | 9.85 | 16.5 | 20.4 | 9.39 | 9.88 | 7.02 |
| Total Debt/Mcap(x) | 1.39 | 0.63 | 0.52 | 0.57 | 0.56 | 0.65 | 0.28 | 0.12 | 0.24 | 0.28 | 0.24 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 42.9 | 42.9 | 42.9 | 42.9 | 42.87 | 42.87 | 42.87 | 42.86 | 42.85 | 42.85 |
| FII | 10.49 | 11.27 | 12.18 | 12.86 | 12.1 | 12.01 | 11.99 | 11.21 | 10.55 | 10.43 |
| DII | 21.64 | 20.76 | 22.58 | 26.44 | 26.53 | 27.12 | 28.02 | 27.6 | 27.49 | 27.67 |
| Public | 24.97 | 25.07 | 22.34 | 17.8 | 18.5 | 18.01 | 17.13 | 18.34 | 19.1 | 19.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 |
| FII | 2.12 | 2.27 | 2.46 | 2.59 | 2.44 | 2.42 | 2.42 | 2.26 | 2.13 | 2.11 |
| DII | 4.37 | 4.19 | 4.55 | 5.33 | 5.36 | 5.48 | 5.66 | 5.57 | 5.55 | 5.59 |
| Public | 5.04 | 5.06 | 4.51 | 3.59 | 3.74 | 3.64 | 3.46 | 3.7 | 3.86 | 3.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 20.17 | 20.17 | 20.17 | 20.17 | 20.19 | 20.19 | 20.19 | 20.19 | 20.2 | 20.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | +4% | +3% | +6% |
| Operating Profit CAGR | -18% | +3% | +2% | +19% |
| PAT CAGR | -18% | -2% | -3% | — |
| Share Price CAGR | -11% | +12% | +10% | +16% |
| ROE Average | +12% | +13% | +15% | +17% |
| ROCE Average | +11% | +13% | +14% | +14% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 42.9 | 42.9 | 42.9 | 42.9 | 42.87 | 42.87 | 42.87 | 42.86 | 42.85 | 42.85 |
| FII | 10.49 | 11.27 | 12.18 | 12.86 | 12.1 | 12.01 | 11.99 | 11.21 | 10.55 | 10.43 |
| DII | 21.64 | 20.76 | 22.58 | 26.44 | 26.53 | 27.12 | 28.02 | 27.6 | 27.49 | 27.67 |
| Public | 57.1 | 57.1 | 57.1 | 57.1 | 57.13 | 57.13 | 57.13 | 57.14 | 57.15 | 57.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 |
| FII | 2.12 | 2.27 | 2.46 | 2.59 | 2.44 | 2.42 | 2.42 | 2.26 | 2.13 | 2.11 |
| DII | 4.37 | 4.19 | 4.55 | 5.33 | 5.36 | 5.48 | 5.66 | 5.57 | 5.55 | 5.59 |
| Public | 11.52 | 11.52 | 11.52 | 11.52 | 11.54 | 11.54 | 11.54 | 11.54 | 11.54 | 11.54 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 20.17 | 20.17 | 20.17 | 20.17 | 20.19 | 20.19 | 20.19 | 20.19 | 20.2 | 20.2 |
* 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.