WEBSITE BSE:500097 NSE: DALMIASUG Inc. Year: 1951 Industry: Sugar My Bucket: Add Stock
Last updated: 15:56
No Notes Added Yet
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.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 |
| #(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 |
| # | 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% |
| #(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 |
| #(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 |
| # | 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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 |
| FII | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.09 | 0.08 | 0.06 | 0.06 |
| DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Public | 1.92 | 1.93 | 1.93 | 1.93 | 1.94 | 1.95 | 1.93 | 1.93 | 1.95 | 1.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.09 | 8.09 | 8.09 | 8.09 | 8.09 | 8.09 | 8.09 | 8.09 | 8.09 | 8.09 |
* The pros and cons are machine generated.
You May Also Know About
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.