Sharescart Research Club logo

Dalmia Bharat Sugar Overview

1. Business Overview

Dalmia Bharat Sugar And Industries Ltd. is an integrated sugar manufacturer in India. Its core business involves the crushing of sugarcane to produce white crystal sugar. The company also leverages its by-products: molasses for manufacturing ethanol (and related products) in its distilleries, and bagasse for co-generation of power, which is used for captive consumption and sale to the grid. This integrated business model aims to mitigate the cyclicality and price volatility inherent in the standalone sugar business.

2. Key Segments / Revenue Mix

The company primarily operates through three major segments:

Sugar: Production and sale of crystal sugar. This is typically the largest revenue contributor.

Distillery: Production and sale of ethanol, primarily to Oil Marketing Companies (OMCs) for blending with petrol, as well as rectified spirit and extra neutral alcohol. This segment has grown significantly in importance.

Co-generation: Generation and sale of power using bagasse (a sugar production by-product) to the state grid, after meeting captive requirements.

3. Industry & Positioning

The Indian sugar industry is highly regulated, subject to government policies on sugarcane pricing (Fair and Remunerative Price/State Advised Price), minimum selling price of sugar, and export/import quotas. It is also cyclical due to its agro-climatic dependence and commodity price fluctuations. Dalmia Bharat Sugar is one of the larger, integrated players in the Indian sugar sector, particularly with a significant presence in Uttar Pradesh and Maharashtra. Its integrated model, with substantial distillery and co-generation capacities, positions it to better manage the volatility compared to pure-play sugar producers.

4. Competitive Advantage (Moat)

Integrated Operations: The ability to produce ethanol from molasses and power from bagasse significantly diversifies revenue streams and improves profitability by utilizing by-products. This reduces reliance on sugar price movements and provides stability.

Scale & Geographic Presence: Operating multiple mills in key sugar-growing regions allows for economies of scale in procurement, processing, and distribution, as well as a degree of de-risking from localized weather impacts.

Established Relationships: Long-standing relationships with sugarcane farmers in its catchment areas ensure a relatively stable supply of raw material.

5. Growth Drivers

Ethanol Blending Program (EBP): The Indian government's aggressive targets for ethanol blending (E20 by 2025) provide a structural and stable demand driver for ethanol, leading to capacity expansion opportunities and consistent revenue from distilleries.

Increasing Domestic Sugar Consumption: Driven by population growth and rising disposable incomes.

Operational Efficiency: Continuous focus on improving sugarcane crushing efficiency, sugar recovery rates, and energy efficiency in co-generation.

Value-added Products: Potential to explore further value-added products from sugarcane by-products.

6. Risks

Regulatory Risks: Significant government intervention in sugar pricing (MSP, FRP/SAP), export/import policies, and ethanol pricing can heavily impact profitability.

Climatic Risks: Dependence on monsoons and other weather patterns directly affects sugarcane yield, quality, and availability.

Commodity Price Volatility: Fluctuations in global and domestic sugar prices can lead to earnings instability.

Input Cost Volatility: Variations in sugarcane procurement prices and other operational costs.

Environmental Regulations: Stringent environmental norms for distillery and sugar operations may lead to higher compliance costs.

7. Management & Ownership

Dalmia Bharat Sugar is part of the diversified Dalmia Group, an established Indian conglomerate with interests in cement, sugar, and other sectors. The company is promoter-led, with the Dalmia family holding a significant ownership stake. The management team typically comprises professionals responsible for day-to-day operations and strategic execution under the board's guidance.

8. Outlook

Dalmia Bharat Sugar is positioned to benefit from India's growing domestic sugar consumption and, more significantly, the structural push for ethanol blending. Its integrated business model provides a crucial hedge against the inherent volatility of the sugar commodity cycle, with the distillery segment expected to offer more stable and predictable earnings. However, the company remains exposed to the risks of adverse climatic conditions affecting sugarcane availability and yield, as well as the pervasive influence of government policies on pricing and trade. While the ethanol program offers a strong growth runway, regulatory shifts or unforeseen events in agricultural output could impact its financial performance.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

Dalmia Bharat Sugar Key Financials

Market Cap ₹2721 Cr.

Stock P/E 7

P/B 0.8

Current Price ₹336.2

Book Value ₹ 400.8

Face Value 2

52W High ₹457.2

Dividend Yield 2.08%

52W Low ₹ 262.8

Dalmia Bharat Sugar Share Price

| |

Volume
Price

Dalmia Bharat Sugar Quarterly Price

Show Value Show %

Dalmia Bharat Sugar Peer Comparison

Dalmia Bharat Sugar Quarterly Results

#(Fig in Cr.) Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2022 Sep 2022 Jun 2025 Sep 2025
Net Sales 446 667 521 604 481 924 579 943 989
Other Income 8 8 10 9 11 7 33 14 20
Total Income 454 675 531 612 492 932 612 957 1008
Total Expenditure 349 570 457 514 498 815 572 857 932
Operating Profit 105 105 74 98 -6 116 40 100 76
Interest 27 27 16 13 14 11 8 16 10
Depreciation 14 13 13 14 14 28 28 32 34
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0
Profit Before Tax 63 65 45 72 -34 77 5 51 31
Provision for Tax 24 10 8 18 -22 23 1 13 8
Profit After Tax 39 55 37 54 -13 54 4 38 23
Adjustments -39 -55 -37 -54 13 -5 8 0 0
Profit After Adjustments 0 0 0 0 0 49 12 38 23
Adjusted Earnings Per Share 4.8 6.8 4.6 6.7 -1.6 6.7 0.5 4.7 2.9

Dalmia Bharat Sugar Profit & Loss

#(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 1150 1166 1686 2244 2019 2111 2686 3007 3252 2899 3746 3435
Other Income 16 21 24 37 87 61 53 86 76 129 75 74
Total Income 1166 1188 1710 2282 2105 2172 2739 3093 3328 3028 3820 3509
Total Expenditure 1037 940 1308 2011 1781 1774 2213 2564 2816 2488 3277 3176
Operating Profit 129 248 402 271 324 398 526 528 512 540 544 332
Interest 78 87 102 69 69 88 62 35 38 50 63 45
Depreciation 51 113 56 54 52 57 96 95 121 127 131 122
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 47 244 148 204 252 369 399 353 363 350 164
Provision for Tax -1 -11 57 14 16 54 98 91 105 91 -37 45
Profit After Tax 1 58 187 134 187 198 270 308 248 272 387 119
Adjustments 0 0 0 0 0 0 -1 -13 2 0 0 3
Profit After Adjustments 1 58 187 134 187 198 270 295 250 272 387 122
Adjusted Earnings Per Share 0.2 7.2 23.1 16.6 23.1 24.5 33.4 38 30.7 33.7 47.8 14.8

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 29% 8% 12% 13%
Operating Profit CAGR 1% 1% 6% 15%
PAT CAGR 42% 8% 14% 81%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -24% -3% 1% 13%
ROE Average 13% 11% 12% 12%
ROCE Average 10% 11% 12% 11%

Dalmia Bharat Sugar Balance Sheet

#(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 459 511 1250 1449 1550 1609 2090 2359 2705 2932 3235
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 461 571 396 376 461 424 227 337 326 338 514
Other Non-Current Liabilities 79 83 170 151 228 279 346 418 535 543 504
Total Current Liabilities 844 916 1108 882 1056 1348 1175 906 513 1600 862
Total Liabilities 1843 2080 2923 2857 3295 3660 3837 4032 4079 5413 5114
Fixed Assets 746 752 1280 1293 1316 1353 1308 1531 1652 1847 1804
Other Non-Current Assets 138 136 243 350 353 439 700 789 1027 1079 1082
Total Current Assets 959 1192 1401 1214 1626 1868 1828 1666 1400 2488 2228
Total Assets 1843 2080 2923 2857 3295 3660 3837 4032 4079 5413 5114

Dalmia Bharat Sugar Cash Flow

#(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 48 36 45 58 59 28 53 71 95 66 471
Cash Flow from Operating Activities -11 -24 76 659 -220 209 346 567 583 -239 450
Cash Flow from Investing Activities -43 -77 -65 -131 -30 -329 36 -327 -192 -257 -108
Cash Flow from Financing Activities 42 112 2 -528 219 145 -364 -217 -419 902 -480
Net Cash Inflow / Outflow -13 11 13 1 -31 25 18 23 -29 405 -137
Closing Cash & Cash Equivalent 36 46 58 59 28 53 71 95 66 471 333

Dalmia Bharat Sugar Ratios

# 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) 0.18 7.22 23.07 16.57 23.15 24.46 33.38 38.03 30.68 33.66 47.78
CEPS(Rs) 6.43 21.23 29.94 23.21 29.52 31.53 45.18 49.73 45.65 49.34 63.94
DPS(Rs) 0 0.6 2 0 1.6 2 3 4 4 5 6
Book NAV/Share(Rs) 56.18 62.68 154.42 178.99 191.45 198.7 258.15 291.38 334.15 362.22 399.57
Core EBITDA Margin(%) 9.49 18.76 21.44 10.27 11.74 15.95 17.6 14.72 13.42 14.2 12.52
EBIT Margin(%) 6.58 11.16 19.65 9.55 13.5 16.12 16.03 14.42 12.02 14.26 11.02
Pre Tax Margin(%) 0.02 3.92 13.84 6.5 10.1 11.94 13.72 13.26 10.86 12.53 9.34
PAT Margin (%) 0.12 4.83 10.59 5.89 9.28 9.38 10.06 10.24 7.64 9.4 10.33
Cash Profit Margin (%) 4.38 14.21 13.74 8.26 11.84 12.09 13.62 13.39 11.36 13.78 13.82
ROA(%) 0.08 2.98 7.47 4.64 6.09 5.69 7.21 7.82 6.12 5.74 7.35
ROE(%) 0.32 12.15 21.26 9.94 12.5 12.54 14.61 13.84 9.81 9.67 12.54
ROCE(%) 5.9 8.9 16.87 9.27 11.32 12.44 14.51 13.93 12.34 11 9.55
Receivable days 14.66 27.74 22.44 14.97 25.28 32.28 19.37 16.45 17.11 16.93 12.28
Inventory Days 204.43 244.3 200.3 142.03 166.8 209.61 183.77 158.43 127.57 176.89 167.1
Payable days 127.84 134.68 74.56 64.45 110 105.58 66.09 44.64 36.06 54.9 38.97
PER(x) 95.19 13.75 7.51 3.88 5.3 2 5.59 12.67 10.97 10.1 7.56
Price/Book(x) 0.31 1.58 1.12 0.36 0.64 0.25 0.72 1.65 1.01 0.94 0.9
Dividend Yield(%) 0 0.6 1.15 0 1.3 4.09 1.61 0.83 1.19 1.47 1.66
EV/Net Sales(x) 0.9 1.63 1.52 0.55 0.99 0.76 0.89 1.53 0.96 1.26 0.96
EV/Core EBITDA(x) 8.05 7.63 6.36 4.56 6.18 4.04 4.54 8.73 6.07 6.76 6.64
Net Sales Growth(%) -3.48 1.42 44.55 33.12 -10.06 4.57 27.23 11.96 8.16 -10.85 29.19
EBIT Growth(%) 0.08 72.37 156.82 -37.29 25.34 24.93 26.46 0.76 -9.87 5.79 -0.17
PAT Growth(%) -51.16 3849.32 219.54 -28.2 39.73 5.67 36.46 13.94 -19.34 9.73 41.94
EPS Growth(%) -51.16 3849.95 219.54 -28.2 39.73 5.67 36.46 13.94 -19.34 9.73 41.94
Debt/Equity(x) 2.05 2.24 0.97 0.54 0.67 0.79 0.46 0.35 0.17 0.49 0.32
Current Ratio(x) 1.14 1.3 1.26 1.38 1.54 1.39 1.56 1.84 2.73 1.55 2.59
Quick Ratio(x) 0.3 0.3 0.34 0.53 0.5 0.4 0.39 0.47 0.71 0.45 0.66
Interest Cover(x) 1 1.54 3.38 3.13 3.97 3.85 6.96 12.45 10.37 8.26 6.54
Total Debt/Mcap(x) 6.61 1.42 0.87 1.49 1.04 3.23 0.63 0.21 0.17 0.52 0.36

Dalmia Bharat Sugar Shareholding Pattern

# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 74.91 74.91 74.91 74.91 74.91 74.91 74.91 74.91 74.91 74.91
FII 1.06 1.02 0.96 1.01 0.88 0.74 1.07 0.96 0.69 0.71
DII 0.25 0.26 0.26 0.22 0.22 0.23 0.23 0.23 0.26 0.29
Public 23.78 23.81 23.87 23.85 23.99 24.12 23.79 23.9 24.14 24.08
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Dalmia Bharat Sugar News

Dalmia Bharat Sugar Pros & Cons

Pros

  • Stock is trading at 0.8 times its book value
  • Debtor days have improved from 54.9 to 38.97days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 11% over the last 3 years.
whatsapp