Sugar · Founded 1970 · www.davangeresugars.com · BSE 543267 · NSE DAVANGERE · ISIN INE179G01029
No Notes Added Yet
Business
Davangere Sugar Company Ltd. is an Indian company primarily engaged in the manufacturing and sale of sugar. Its core business model involves procuring sugarcane from farmers, crushing it at its mills, and processing it into various grades of sugar. Beyond sugar production, like many integrated sugar mills in India, the company likely diversifies its revenue streams through co-products such as molasses (used for ethanol production in distilleries) and bagasse (used as fuel for co-generation of electricity, which can be captive or sold to the grid). The company makes money by selling sugar and these co-products.
Revenue Mix
While specific proportions are not available, the company's revenue primarily stems from:
Sugar: The largest segment, involving the production and sale of refined sugar.
Distillery: Production and sale of ethanol (from molasses), driven by government mandates for ethanol blending with petrol.
Co-generation: Sale of surplus electricity generated from bagasse, a byproduct of sugar production.
Industry
The Indian sugar industry is highly cyclical, influenced by monsoons, cane availability, and government policies. It is characterized by a mix of cooperative and private mills, with significant government intervention in pricing (Fair and Remunerative Price for cane, Minimum Selling Price for sugar) and export/import policies. Davangere Sugar Company Ltd. operates within this fragmented but essential agricultural processing sector. Its positioning would be as one of the numerous regional private sugar producers, competing on operational efficiency, farmer relationships for cane procurement, and the extent of its integrated operations (distillery, co-generation).
MOAT
Sugar companies generally have limited strong moats due to the commodity nature of the product and high regulatory oversight. Potential competitive advantages for Davangere Sugar could include:
Geographic Proximity & Farmer Relationships: Strong, long-standing relationships with local sugarcane farmers ensuring consistent raw material supply and logistical efficiency.
Integrated Operations: Diversification into ethanol and co-generation provides more stable revenue streams and better utilization of by-products, reducing reliance on sugar price volatility.
Operational Efficiency: Efficient crushing, recovery rates, and cost management to maintain competitiveness.
Growth Drivers
Government's Ethanol Blending Program (EBP): Continued government push for higher ethanol blending targets provides a stable and growing demand for distilleries.
Increased Sugar Consumption: India's growing population and rising disposable incomes support domestic sugar demand.
Capacity Expansion: Investments in increasing sugarcane crushing capacity, distillery capacity, or co-generation power.
Improved Sugar Realization: Favorable domestic and international sugar prices, coupled with supportive government policies on Minimum Selling Price.
Operational Efficiency & Cost Reduction: Implementation of modern technologies and better agricultural practices to enhance cane yield and sugar recovery rates.
Risks
Agricultural & Climatic Risks: Heavy reliance on monsoon and sugarcane availability, which can be affected by drought, floods, pests, and diseases.
Regulatory & Policy Risks: Significant government intervention in cane pricing (FRP), sugar Minimum Selling Price (MSP), export/import policies, and ethanol pricing can heavily impact profitability.
Commodity Price Volatility: Sugar prices are inherently cyclical and subject to global supply-demand dynamics, leading to revenue and profit fluctuations.
High Working Capital Requirements: The seasonal nature of sugar production often leads to substantial working capital needs, potentially straining liquidity.
Environmental Regulations: Stricter environmental norms for distilleries and power plants can lead to increased compliance costs.
Management & Ownership
Davangere Sugar Company Ltd. is likely a promoter-driven company, typical of many Indian businesses. Promoters generally hold a significant stake, guiding the long-term vision and strategy. The management team is responsible for day-to-day operations, procurement, production efficiency, and sales. The ownership structure would typically involve the promoter group, institutional investors, and public shareholders. Without specific details, the quality of management is generally assessed by financial performance, corporate governance practices, and strategic decisions over time.
Outlook
Davangere Sugar Company operates in a foundational but volatile industry in India. The company's performance is intrinsically linked to agricultural output, particularly sugarcane availability, and government policy. The strategic shift towards integrated operations, especially ethanol production, provides a crucial hedge against sugar price volatility and offers a more predictable revenue stream given the government's strong support for ethanol blending. However, risks associated with climate dependency, regulatory changes, and commodity price fluctuations remain significant. A balanced outlook suggests that while the company benefits from domestic consumption and the ethanol program, its profitability will continue to be influenced by favorable monsoons, judicious government policies, and its operational efficiency in managing costs and maximizing returns from its integrated business model.
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 | 64 | 46 | 39 | 73 | 57 | 24 | 48 | 83 | 84 | 35 |
| Other Income | 2 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 |
| Total Income | 65 | 46 | 40 | 74 | 57 | 25 | 49 | 83 | 84 | 35 |
| Total Expenditure | 53 | 36 | 25 | 55 | 47 | 13 | 33 | 69 | 75 | 24 |
| Operating Profit | 13 | 10 | 15 | 19 | 10 | 12 | 16 | 14 | 9 | 12 |
| Interest | 5 | 5 | 10 | 8 | 4 | 7 | 9 | 6 | 5 | 7 |
| Depreciation | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 5 | 1 | 2 | 7 | 2 | 2 | 3 | 5 | 1 | 1 |
| Provision for Tax | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 2 | -1 | 0 |
| Profit After Tax | 5 | 1 | 1 | 7 | 2 | 1 | 3 | 3 | 2 | 1 |
| Adjustments | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 1 | 1 | 7 | 2 | 1 | 3 | 3 | 2 | 1 |
| Adjusted Earnings Per Share | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
| #(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 | 184 | 173 | 64 | 114 | 203 | 147 | 124 | 280 | 217 | 215 | 239 | 250 |
| Other Income | 1 | 0 | 18 | 0 | 0 | 0 | 0 | 1 | 6 | 2 | 2 | 3 |
| Total Income | 185 | 174 | 82 | 114 | 203 | 148 | 124 | 281 | 223 | 217 | 241 | 251 |
| Total Expenditure | 146 | 150 | 66 | 82 | 170 | 119 | 90 | 224 | 171 | 163 | 190 | 201 |
| Operating Profit | 39 | 24 | 16 | 32 | 33 | 29 | 35 | 56 | 52 | 54 | 51 | 51 |
| Interest | 18 | 14 | 14 | 18 | 22 | 17 | 19 | 27 | 25 | 28 | 27 | 27 |
| Depreciation | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 12 | 12 | 13 | 13 | 12 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 13 | 1 | -7 | 5 | 3 | 3 | 7 | 18 | 14 | 13 | 11 | 10 |
| Provision for Tax | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 4 | 2 | 2 | 2 | 2 |
| Profit After Tax | 10 | -2 | -9 | 3 | 2 | 2 | 6 | 13 | 12 | 11 | 9 | 9 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 10 | -2 | -9 | 3 | 2 | 2 | 6 | 13 | 12 | 11 | 9 | 9 |
| Adjusted Earnings Per Share | 0.2 | -0 | -0.2 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 11% | -5% | 10% | 3% |
| Operating Profit CAGR | -6% | -3% | 12% | 3% |
| PAT CAGR | -18% | -12% | 35% | -1% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -44% | -37% | 10% | NA% |
| ROE Average | 3% | 5% | 5% | 3% |
| ROCE Average | 7% | 8% | 8% | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 99 | 98 | 89 | 92 | 243 | 245 | 251 | 312 | 340 | 350 | 505 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 43 | 31 | 14 | 7 | 4 | 51 | 112 | 95 | 68 | 47 | 32 |
| Other Non-Current Liabilities | 10 | 4 | 79 | 76 | 84 | 56 | 54 | 16 | 49 | 87 | 59 |
| Total Current Liabilities | 193 | 132 | 109 | 153 | 123 | 86 | 157 | 173 | 225 | 258 | 243 |
| Total Liabilities | 346 | 264 | 291 | 328 | 454 | 439 | 574 | 597 | 682 | 743 | 839 |
| Fixed Assets | 159 | 145 | 136 | 128 | 280 | 271 | 262 | 329 | 338 | 329 | 316 |
| Other Non-Current Assets | 7 | 19 | 10 | 11 | 26 | 7 | 92 | 29 | 45 | 45 | 46 |
| Total Current Assets | 180 | 101 | 145 | 190 | 148 | 161 | 220 | 239 | 298 | 369 | 477 |
| Total Assets | 346 | 264 | 291 | 328 | 454 | 439 | 574 | 597 | 682 | 743 | 839 |
| #(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 | 17 | 5 | 4 | 6 | 1 | 7 | 17 | 8 | 5 | 3 | 3 |
| Cash Flow from Operating Activities | -15 | 68 | 6 | -30 | 59 | 6 | -68 | 81 | 2 | -5 | -47 |
| Cash Flow from Investing Activities | -10 | -9 | 6 | -2 | -2 | -1 | -85 | -20 | -23 | -3 | -1 |
| Cash Flow from Financing Activities | 13 | -61 | -9 | 27 | -52 | 6 | 144 | -64 | 19 | 8 | 51 |
| Net Cash Inflow / Outflow | -12 | -2 | 2 | -5 | 6 | 10 | -9 | -3 | -1 | -0 | 3 |
| Closing Cash & Cash Equivalent | 5 | 4 | 6 | 1 | 7 | 17 | 8 | 5 | 3 | 3 | 7 |
| # | 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) | 0.2 | -0.03 | -0.17 | 0.05 | 0.03 | 0.04 | 0.09 | 0.14 | 0.13 | 0.11 | 0.06 |
| CEPS(Rs) | 0.34 | 0.15 | 0.01 | 0.19 | 0.17 | 0.18 | 0.23 | 0.26 | 0.26 | 0.24 | 0.15 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 1.91 | 1.88 | 1.71 | 1.43 | 3.77 | 3.81 | 3.9 | 1.62 | 1.91 | 2.01 | 2.45 |
| Core EBITDA Margin(%) | 19.8 | 12.74 | -3.98 | 27.42 | 16.22 | 19.17 | 27.69 | 19.92 | 20.93 | 24.18 | 20.25 |
| EBIT Margin(%) | 16.4 | 7.93 | 10.84 | 19.94 | 12.01 | 13.38 | 20.73 | 16.01 | 18.39 | 19.1 | 15.91 |
| Pre Tax Margin(%) | 6.71 | 0.43 | -10.76 | 4.14 | 1.29 | 2.18 | 5.37 | 6.32 | 6.67 | 5.98 | 4.6 |
| PAT Margin (%) | 5.36 | -0.9 | -13.47 | 2.84 | 1.02 | 1.69 | 4.57 | 4.72 | 5.65 | 5.09 | 3.56 |
| Cash Profit Margin (%) | 9.4 | 4.17 | 0.64 | 10.74 | 5.45 | 7.71 | 11.72 | 8.86 | 11.18 | 10.99 | 8.88 |
| ROA(%) | 3.06 | -0.54 | -3.1 | 1.04 | 0.53 | 0.56 | 1.12 | 2.26 | 1.91 | 1.54 | 1.08 |
| ROE(%) | 10.84 | -1.67 | -9.23 | 3.56 | 1.24 | 1.02 | 2.29 | 6.47 | 7.15 | 5.75 | 3.12 |
| ROCE(%) | 12.57 | 6.14 | 3.38 | 10.1 | 8.11 | 5.36 | 5.8 | 9.82 | 9.35 | 8.97 | 7.13 |
| Receivable days | 43.29 | 43.25 | 88.27 | 48.43 | 39.03 | 68.54 | 98.98 | 37.13 | 33.51 | 40.02 | 48.7 |
| Inventory Days | 222.83 | 195.61 | 350.63 | 265.01 | 133.31 | 110.75 | 232.85 | 135.36 | 179.9 | 226.17 | 271.32 |
| Payable days | 75.84 | 39.89 | 18.72 | 22.47 | 10.33 | 5.67 | 11.16 | 18.52 | 48.93 | 76.61 | 55.26 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 32.75 | 0 | 41.04 | 57.99 | 32.68 | 62.69 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0.33 | 0 | 3.45 | 3.83 | 1.83 | 1.52 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.13 | 0.85 | 2.48 | 1.79 | 0.82 | 1.33 | 2.47 | 2.8 | 4.48 | 2.91 | 3.25 |
| EV/Core EBITDA(x) | 5.31 | 6.2 | 9.89 | 6.43 | 4.96 | 6.88 | 8.87 | 13.9 | 18.75 | 11.63 | 15.33 |
| Net Sales Growth(%) | 4.33 | -5.76 | -63.23 | 78.47 | 78.56 | -27.3 | -15.76 | 125.33 | -22.65 | -0.71 | 11.06 |
| EBIT Growth(%) | 1083.76 | -53.89 | -51.88 | 227.07 | 7.52 | -18.98 | 30.51 | 73.98 | -11.16 | 3.12 | -7.47 |
| PAT Growth(%) | 159.94 | -116.06 | -425.48 | 137.43 | -35.78 | 20.78 | 127.27 | 132.74 | -7.41 | -10.64 | -22.22 |
| EPS Growth(%) | 159.94 | -116.06 | -425.48 | 130.15 | -35.78 | 20.78 | 127.28 | 54.45 | -7.42 | -10.63 | -47.16 |
| Debt/Equity(x) | 1.69 | 1.08 | 1.33 | 1.61 | 0.48 | 0.54 | 1.03 | 1.56 | 1.43 | 1.39 | 0.71 |
| Current Ratio(x) | 0.93 | 0.76 | 1.33 | 1.24 | 1.2 | 1.87 | 1.4 | 1.38 | 1.33 | 1.43 | 1.96 |
| Quick Ratio(x) | 0.23 | 0.32 | 0.74 | 0.58 | 0.82 | 1.38 | 0.66 | 0.85 | 0.79 | 0.87 | 1.1 |
| Interest Cover(x) | 1.69 | 1.06 | 0.5 | 1.26 | 1.12 | 1.19 | 1.35 | 1.65 | 1.57 | 1.46 | 1.41 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 1.61 | 0 | 0.45 | 0.37 | 0.76 | 0.47 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.7 | 60.89 | 54.26 | 54.26 | 52.32 | 47.87 | 41.64 | 41.78 | 41.78 | 41.63 |
| FII | 0.04 | 0.02 | 0 | 0 | 0 | 0.02 | 0 | 6.99 | 6.99 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 29.26 | 39.09 | 45.74 | 45.74 | 47.68 | 52.12 | 58.36 | 51.23 | 51.23 | 58.37 |
| 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 | 6.65 | 57.29 | 51.05 | 51.05 | 49.23 | 45.04 | 59.54 | 59.74 | 59.74 | 59.53 |
| FII | 0 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 10 | 10 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.75 | 36.78 | 43.03 | 43.03 | 44.86 | 49.03 | 83.45 | 73.26 | 73.26 | 83.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.41 | 94.08 | 94.08 | 94.08 | 94.08 | 94.08 | 143 | 143 | 143 | 143 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +11% | -5% | +10% | +3% |
| Operating Profit CAGR | -6% | -3% | +12% | +3% |
| PAT CAGR | -18% | -12% | +35% | -1% |
| Share Price CAGR | -44% | -37% | +10% | — |
| ROE Average | +3% | +5% | +5% | +3% |
| ROCE Average | +7% | +8% | +8% | +8% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.7 | 60.89 | 54.26 | 54.26 | 52.32 | 47.87 | 41.64 | 41.78 | 41.78 | 41.63 |
| FII | 0.04 | 0.02 | 0 | 0 | 0 | 0.02 | 0 | 6.99 | 6.99 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 29.26 | 39.09 | 45.74 | 45.74 | 47.68 | 52.12 | 58.36 | 51.23 | 51.23 | 58.37 |
| 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 | 6.65 | 57.29 | 51.05 | 51.05 | 49.23 | 45.04 | 59.54 | 59.74 | 59.74 | 59.53 |
| FII | 0 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 10 | 10 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.75 | 36.78 | 43.03 | 43.03 | 44.86 | 49.03 | 83.45 | 73.26 | 73.26 | 83.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.41 | 94.08 | 94.08 | 94.08 | 94.08 | 94.08 | 143 | 143 | 143 | 143 |
* 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.