Sugar · Founded 1983 · www.bannari.com · BSE 500041 · NSE BANNARI AMAN · ISIN INE459A01010
No Notes Added Yet
Business
Bannari Amman Sugars Ltd. is an India-based company primarily engaged in the manufacturing of sugar. Its core business model involves crushing sugarcane to produce crystal sugar. The company has diversified its operations to include an integrated business model, which leverages by-products from sugar manufacturing. This includes co-generation of power using bagasse (sugarcane waste) and distillery operations producing ethanol, extra neutral alcohol (ENA), and rectified spirit. The company also has a small presence in granite products. Its primary revenue streams are from the sale of sugar, power, and alcohol products.
Revenue Mix
Bannari Amman Sugars operates primarily in the following segments:
Sugar: Production and sale of crystal sugar. This is the primary and largest revenue contributor.
Co-generation: Generation and sale of power to state grids, utilizing bagasse generated during sugar production.
Distillery: Production and sale of ethanol (for fuel blending), rectified spirit, and extra neutral alcohol.
Granite: Quarrying and processing of granite products. This is a relatively smaller segment.
While specific revenue percentages fluctuate and are not always consistently disclosed for all sub-segments, sugar sales form the bulk of the revenue, followed by power and distillery products.
Industry
The Indian sugar industry is highly regulated, cyclical, and dependent on agricultural factors like monsoon and sugarcane availability. It is fragmented with numerous players, both cooperative and private. Bannari Amman Sugars is a regional player primarily operating in South India, specifically Tamil Nadu and Karnataka, where it has established crushing facilities. The company is positioned as an integrated sugar manufacturer, which provides a degree of insulation from the pure commodity price volatility of sugar by monetizing by-products like bagasse (for power) and molasses (for ethanol). It competes with other private and cooperative sugar mills in its operating regions.
MOAT
Bannari Amman Sugars' competitive advantages are primarily derived from:
Integrated Operations: By co-generating power and producing ethanol, the company adds value to its by-products, improving overall profitability and reducing reliance solely on sugar price cycles. This makes it more cost-efficient than non-integrated peers.
Operational Scale & Efficiency (Regional): Its established crushing capacity and high recovery rates in its operating regions contribute to cost efficiency.
Proximity to Raw Material: Having mills strategically located in sugarcane-rich belts ensures relatively stable cane procurement and reduces transportation costs.
Established Farmer Relationships: Long-standing relationships with sugarcane farmers in its catchment areas aid in consistent raw material supply.
Growth Drivers
Ethanol Blending Program: The Indian government's aggressive target for ethanol blending in petrol (E20 by 2025) provides a significant growth avenue for the distillery segment, offering stable and remunerative prices for ethanol.
Domestic Sugar Consumption: Steady growth in India's population and per capita consumption of sugar drives consistent demand for its primary product.
Power Demand: Growing industrial and residential power demand in India supports the off-take of co-generated power.
Efficiency Improvements & Expansion: Continued focus on improving crushing efficiency, sugar recovery rates, and potential capacity expansions (both sugar and distillery) can drive growth.
Risks
Government Policies & Regulations: The sugar industry is heavily influenced by government interventions, including Minimum Selling Price (MSP) for sugar, Fair and Remunerative Price (FRP) for sugarcane, export policies, and ethanol procurement policies. Unfavorable policy changes can significantly impact profitability.
Agricultural & Climatic Risks: Reliance on sugarcane means vulnerability to monsoon patterns, pest attacks, and other climatic conditions affecting crop yield and quality, leading to raw material shortages or price volatility.
Sugar Price Volatility: Despite integration, sugar price fluctuations in domestic and international markets can impact margins.
Debt Levels: Capital-intensive nature of the business can lead to higher debt levels, making the company susceptible to interest rate changes.
Environmental Regulations: Stringent environmental norms for distilleries and sugar mills can lead to increased compliance costs.
Management & Ownership
Bannari Amman Sugars is part of the Bannari Amman Group, which has diverse business interests. The company is promoter-led, with the founding family holding a significant stake, indicating committed ownership. The management team has long-standing experience in the sugar and related industries. The high promoter holding ensures alignment of interests with the company's long-term success.
Outlook
Bannari Amman Sugars faces a mixed outlook. The bullish case hinges on the strong tailwinds from the government's ethanol blending program, which provides a structural demand for its distillery products and diversifies revenue streams away from pure sugar. Stable domestic sugar consumption, along with the benefits of its integrated operations, should provide a foundational level of profitability. The company's regional strength and established farmer relationships also contribute positively.
Conversely, the bearish view points to the inherent volatility and regulatory risks of the Indian sugar industry. Fluctuations in sugarcane availability and prices due to weather dependency, coupled with the government's interventionist policies on pricing (both for cane and sugar), remain significant challenges. While integration helps, the company is not entirely immune to global sugar price cycles. Its financial health could also be influenced by capital expenditure requirements and debt management. Overall, the company is well-positioned to benefit from the ethanol opportunity, but performance remains susceptible to agricultural cycles and policy shifts.
| #(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 | 421 | 404 | 474 | 421 | 494 | 419 | 572 | 644 | 282 | 172 |
| Other Income | 2 | 1 | 2 | 1 | 21 | 4 | 7 | 5 | 27 | 6 |
| Total Income | 424 | 405 | 475 | 423 | 515 | 423 | 578 | 649 | 309 | 178 |
| Total Expenditure | 370 | 375 | 406 | 360 | 441 | 382 | 497 | 561 | 279 | 178 |
| Operating Profit | 53 | 30 | 69 | 63 | 74 | 40 | 82 | 88 | 31 | 1 |
| Interest | 8 | 6 | 2 | 4 | 3 | 1 | 1 | 0 | 0 | 0 |
| Depreciation | 15 | 14 | 14 | 14 | 16 | 15 | 15 | 15 | 15 | 15 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 31 | 10 | 53 | 45 | 55 | 24 | 66 | 73 | 15 | -14 |
| Provision for Tax | 9 | 3 | 19 | 16 | 20 | 9 | 23 | 24 | -27 | -4 |
| Profit After Tax | 22 | 6 | 34 | 29 | 35 | 15 | 43 | 48 | 42 | -11 |
| Adjustments | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 22 | 6 | 34 | 29 | 35 | 15 | 43 | 48 | 42 | -11 |
| Adjusted Earnings Per Share | 17.4 | 5.1 | 27.3 | 23 | 28 | 12.2 | 34.1 | 38.6 | 33.2 | -8.7 |
| #(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 | 1456 | 1752 | 1481 | 1125 | 1609 | 1563 | 1998 | 2526 | 2220 | 1793 | 1917 | 1670 |
| Other Income | 3 | 6 | 6 | 8 | 4 | 9 | 6 | 39 | 7 | 26 | 43 | 45 |
| Total Income | 1458 | 1758 | 1486 | 1133 | 1613 | 1572 | 2004 | 2565 | 2227 | 1819 | 1960 | 1714 |
| Total Expenditure | 1251 | 1404 | 1271 | 943 | 1378 | 1352 | 1783 | 2221 | 1914 | 1583 | 1719 | 1515 |
| Operating Profit | 207 | 353 | 216 | 189 | 235 | 220 | 221 | 344 | 313 | 237 | 241 | 202 |
| Interest | 116 | 97 | 34 | 30 | 44 | 39 | 32 | 49 | 32 | 16 | 2 | 1 |
| Depreciation | 62 | 69 | 70 | 67 | 65 | 66 | 68 | 74 | 58 | 59 | 61 | 60 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 30 | 187 | 112 | 93 | 126 | 115 | 122 | 220 | 224 | 162 | 177 | 140 |
| Provision for Tax | -2 | 42 | 25 | 17 | 30 | 22 | 42 | 77 | 72 | 58 | 30 | 16 |
| Profit After Tax | 32 | 145 | 87 | 76 | 96 | 92 | 80 | 143 | 152 | 105 | 148 | 122 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 32 | 145 | 87 | 76 | 96 | 92 | 80 | 143 | 152 | 105 | 148 | 122 |
| Adjusted Earnings Per Share | 27.7 | 115.8 | 69.6 | 60.6 | 76.3 | 73.5 | 63.8 | 114.3 | 121.5 | 83.5 | 118 | 97.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 7% | -9% | 4% | 3% |
| Operating Profit CAGR | 2% | -11% | 2% | 2% |
| PAT CAGR | 41% | 1% | 10% | 17% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -2% | 9% | 8% | 6% |
| ROE Average | 8% | 8% | 8% | 8% |
| ROCE Average | 9% | 10% | 10% | 9% |
| #(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 | 932 | 1067 | 1136 | 1196 | 1275 | 1356 | 1423 | 1552 | 1688 | 1779 | 1913 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 672 | 444 | 266 | 246 | 249 | 169 | 124 | 157 | 67 | 9 | 3 |
| Other Non-Current Liabilities | 67 | 110 | 9 | 9 | 19 | 22 | 42 | 76 | 108 | 138 | 128 |
| Total Current Liabilities | 1151 | 781 | 376 | 751 | 892 | 843 | 980 | 615 | 612 | 325 | 148 |
| Total Liabilities | 2821 | 2402 | 1786 | 2202 | 2434 | 2390 | 2569 | 2400 | 2475 | 2251 | 2193 |
| Fixed Assets | 1138 | 1103 | 1083 | 1027 | 1005 | 954 | 1049 | 1078 | 1071 | 1189 | 1145 |
| Other Non-Current Assets | 120 | 180 | 35 | 67 | 128 | 177 | 91 | 113 | 171 | 38 | 132 |
| Total Current Assets | 1563 | 1119 | 668 | 1109 | 1302 | 1260 | 1429 | 1209 | 1233 | 1024 | 916 |
| Total Assets | 2821 | 2402 | 1786 | 2202 | 2434 | 2390 | 2569 | 2400 | 2475 | 2251 | 2193 |
| #(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 | 11 | 20 | 9 | 3 | 3 | 8 | 3 | 3 | 6 | 6 | 1 |
| Cash Flow from Operating Activities | 178 | 645 | 588 | -192 | -57 | 236 | 33 | 502 | 274 | 430 | 514 |
| Cash Flow from Investing Activities | -275 | -52 | -16 | -27 | -106 | -61 | -75 | -57 | -130 | -65 | -341 |
| Cash Flow from Financing Activities | 107 | -604 | -579 | 219 | 167 | -179 | 42 | -443 | -144 | -369 | -161 |
| Net Cash Inflow / Outflow | 10 | -11 | -6 | 0 | 4 | -5 | -0 | 3 | 1 | -5 | 12 |
| Closing Cash & Cash Equivalent | 20 | 9 | 3 | 3 | 8 | 3 | 3 | 6 | 6 | 1 | 13 |
| # | 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) | 27.73 | 115.76 | 69.6 | 60.56 | 76.27 | 73.48 | 63.78 | 114.35 | 121.46 | 83.47 | 117.96 |
| CEPS(Rs) | 81.52 | 171.15 | 125.11 | 113.81 | 128.05 | 125.89 | 117.9 | 173.39 | 167.38 | 130.13 | 166.68 |
| DPS(Rs) | 7.5 | 12.5 | 10 | 10 | 10 | 10 | 10 | 12.5 | 12.5 | 12.5 | 12.5 |
| Book NAV/Share(Rs) | 813.63 | 850.96 | 905.58 | 953.68 | 1016.72 | 1081.43 | 1135.11 | 1237.58 | 1346.45 | 1418.6 | 1525.87 |
| Core EBITDA Margin(%) | 13.68 | 18.98 | 14.05 | 16.14 | 14.38 | 13.47 | 10.78 | 12.05 | 13.8 | 11.73 | 10.31 |
| EBIT Margin(%) | 9.75 | 15.5 | 9.77 | 10.88 | 10.59 | 9.85 | 7.68 | 10.67 | 11.51 | 9.93 | 9.37 |
| Pre Tax Margin(%) | 1.99 | 10.2 | 7.51 | 8.25 | 7.83 | 7.33 | 6.09 | 8.72 | 10.08 | 9.05 | 9.26 |
| PAT Margin (%) | 2.12 | 7.92 | 5.83 | 6.75 | 5.94 | 5.9 | 4 | 5.68 | 6.86 | 5.84 | 7.72 |
| Cash Profit Margin (%) | 6.24 | 11.72 | 10.48 | 12.69 | 9.98 | 10.1 | 7.4 | 8.61 | 9.45 | 9.1 | 10.91 |
| ROA(%) | 1.21 | 5.56 | 4.17 | 3.81 | 4.13 | 3.82 | 3.23 | 5.77 | 6.25 | 4.43 | 6.66 |
| ROE(%) | 3.37 | 14.53 | 7.92 | 6.51 | 7.74 | 7 | 5.76 | 9.64 | 9.4 | 6.04 | 8.01 |
| ROCE(%) | 6.28 | 12.42 | 7.8 | 6.79 | 8.05 | 6.84 | 6.66 | 11.94 | 11.87 | 8.68 | 9.33 |
| Receivable days | 21.11 | 24.79 | 22.4 | 31.91 | 36.13 | 40.89 | 46.25 | 35.16 | 22.61 | 20.42 | 9.38 |
| Inventory Days | 303.94 | 220.78 | 179.76 | 238.34 | 214.84 | 228.38 | 182.78 | 142.92 | 162.83 | 192.81 | 132.5 |
| Payable days | 36.23 | 35.08 | 30.34 | 69.86 | 39.35 | 20.65 | 18.56 | 17.7 | 19.58 | 26.03 | 16.88 |
| PER(x) | 52 | 16.76 | 24.79 | 25.35 | 11.58 | 21.37 | 41.93 | 23.8 | 19 | 45.05 | 31.9 |
| Price/Book(x) | 1.77 | 2.28 | 1.9 | 1.61 | 0.87 | 1.45 | 2.36 | 2.2 | 1.71 | 2.65 | 2.47 |
| Dividend Yield(%) | 0.52 | 0.64 | 0.58 | 0.65 | 1.13 | 0.64 | 0.37 | 0.46 | 0.54 | 0.33 | 0.33 |
| EV/Net Sales(x) | 2.17 | 1.98 | 1.8 | 2.39 | 1.3 | 1.81 | 2.16 | 1.58 | 1.52 | 2.71 | 2.46 |
| EV/Core EBITDA(x) | 15.27 | 9.8 | 12.36 | 14.21 | 8.9 | 12.91 | 19.47 | 11.6 | 10.77 | 20.56 | 19.59 |
| Net Sales Growth(%) | 56.54 | 20.35 | -15.47 | -24.03 | 43.05 | -2.89 | 27.86 | 26.4 | -12.09 | -19.25 | 6.9 |
| EBIT Growth(%) | 56.31 | 94.92 | -48.51 | -16.25 | 39.14 | -9.69 | -0.27 | 75.63 | -5.21 | -30.32 | 0.85 |
| PAT Growth(%) | 2978.84 | 357.63 | -39.88 | -12.99 | 25.94 | -3.66 | -13.19 | 79.28 | 6.21 | -31.28 | 41.32 |
| EPS Growth(%) | 2978.96 | 317.48 | -39.88 | -12.99 | 25.94 | -3.66 | -13.19 | 79.28 | 6.21 | -31.28 | 41.32 |
| Debt/Equity(x) | 1.65 | 0.97 | 0.45 | 0.64 | 0.78 | 0.64 | 0.67 | 0.37 | 0.29 | 0.08 | 0 |
| Current Ratio(x) | 1.36 | 1.43 | 1.78 | 1.48 | 1.46 | 1.49 | 1.46 | 1.97 | 2.02 | 3.15 | 6.19 |
| Quick Ratio(x) | 0.25 | 0.23 | 0.35 | 0.23 | 0.38 | 0.31 | 0.43 | 0.38 | 0.37 | 0.43 | 2.77 |
| Interest Cover(x) | 1.26 | 2.92 | 4.32 | 4.13 | 3.84 | 3.91 | 4.84 | 5.46 | 8.07 | 11.28 | 86.16 |
| Total Debt/Mcap(x) | 0.93 | 0.43 | 0.23 | 0.4 | 0.9 | 0.44 | 0.29 | 0.17 | 0.17 | 0.03 | 0 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 |
| FII | 0.25 | 0.27 | 0.27 | 0.27 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 41.05 | 41.04 | 41.03 | 41.03 | 41.02 | 41.03 | 41.03 | 41.04 | 41.04 | 41.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +7% | -9% | +4% | +3% |
| Operating Profit CAGR | +2% | -11% | +2% | +2% |
| PAT CAGR | +41% | +1% | +10% | +17% |
| Share Price CAGR | -2% | +9% | +8% | +6% |
| ROE Average | +8% | +8% | +8% | +8% |
| ROCE Average | +9% | +10% | +10% | +9% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 |
| FII | 0.25 | 0.27 | 0.27 | 0.27 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 41.05 | 41.04 | 41.03 | 41.03 | 41.02 | 41.03 | 41.03 | 41.04 | 41.04 | 41.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 |
* 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.