WEBSITE BSE:500119 NSE: DHAMPUR SUGA Inc. Year: 1933 Industry: Sugar My Bucket: Add Stock
Last updated: 15:47
No Notes Added Yet
1. Business Overview
Dhampur Sugar Mills Ltd. is an integrated sugar company based in India. Its core business involves the manufacturing of sugar (white refined sugar, raw sugar, jaggery), and it has diversified into allied products and by-products. The company operates multiple sugar mills, a distillery for ethanol production, and co-generation plants to produce power from bagasse (a sugar cane by-product). It also manufactures industrial chemicals (like ethyl acetate), bio-fertilizers, and hand sanitizers. The company makes money primarily through the sale of sugar, ethanol, and electricity generated from its co-generation units, along with other chemical and agricultural products.
2. Key Segments / Revenue Mix
Dhampur Sugar Mills typically reports revenue across several key segments. While exact percentages can vary by year, the major segments and their general contributions are:
Sugar: This remains the largest segment, involving the crushing of sugarcane and production of various types of sugar.
Distillery (Ethanol): A significant and growing segment, driven by the government's ethanol blending program. It produces ethanol from molasses and sugar syrup.
Co-generation: Production and sale of electricity generated from bagasse, consumed captive and sold to the grid.
Chemical & Others: Includes products like ethyl acetate, bio-fertilizers, and hand sanitizers.
The company's strategy involves shifting a larger portion of its sugarcane juice towards ethanol production, thus diversifying its revenue mix away from sole reliance on sugar prices.
3. Industry & Positioning
The Indian sugar industry is highly regulated, cyclical, and largely dependent on monsoon patterns and government policies. It is characterized by a fragmented structure with numerous mills, predominantly in Uttar Pradesh, Maharashtra, and Karnataka. Dhampur Sugar Mills is one of the established and leading integrated sugar producers in India, particularly prominent in Uttar Pradesh. It ranks among the larger players with significant crushing capacity and diversified operations. The industry faces challenges from cane price volatility, sugar price fluctuations, and high inventory levels, but is benefiting from government support for ethanol.
4. Competitive Advantage (Moat)
Dhampur Sugar Mills possesses several competitive advantages:
Integrated Operations: The ability to produce sugar, ethanol, and power from the same feedstock (sugarcane) provides cost efficiencies, better utilization of by-products, and diversification of revenue streams, reducing dependence on a single product's price.
Scale and Presence: With multiple units and substantial crushing capacity, the company benefits from economies of scale in procurement, production, and distribution. Its established presence in Uttar Pradesh ensures access to a major sugarcane-producing region.
Farmer Relationships: Long-standing relationships with sugarcane farmers in its command area ensure a relatively stable supply of raw material.
Efficient Logistics: Established supply chains and distribution networks in its operating regions.
5. Growth Drivers
Ethanol Blending Program (EBP): The Indian government's aggressive targets for 20% ethanol blending by 2025 (E20) is a major driver. This creates a stable and remunerative demand for ethanol, allowing sugar mills to divert sugarcane juice/molasses to ethanol production, thereby stabilizing revenues and reducing sugar surplus.
Distillery Capacity Expansion: Companies like Dhampur are actively expanding their distillery capacities to capitalize on the EBP, which will boost ethanol sales volumes.
Value-Added Products: Continued focus on higher-margin chemical products and other by-products can enhance profitability.
Domestic Sugar Consumption: Steady, albeit modest, growth in domestic sugar consumption driven by population growth.
6. Risks
Regulatory Risks: Changes in government policies related to cane pricing (Fair and Remunerative Price - FRP/State Advised Price - SAP), sugar release mechanisms, export/import policies, and ethanol pricing can significantly impact profitability.
Climatic Dependency: Sugar cane production is highly dependent on monsoon patterns. Adverse weather conditions (droughts or floods) can impact cane availability and quality, leading to higher procurement costs or lower sugar recovery.
Commodity Price Volatility: Fluctuations in domestic and international sugar prices directly affect revenue and margins. While ethanol provides some cushion, sugar remains a significant revenue component.
Sugarcane Availability & Price: Shortages or significant increases in sugarcane procurement prices can squeeze margins.
Environmental Regulations: Stricter environmental norms for distilleries and sugar mills can lead to higher compliance costs and capital expenditure.
High Debt Levels: Like many capital-intensive sugar companies, significant debt levels can pose financial risk, especially during periods of low sugar prices or high interest rates.
7. Management & Ownership
Dhampur Sugar Mills is promoted by the Dhampur Group, a family-led business with a long history in the sugar industry. The company is primarily managed by the promoters, who hold a significant stake, alongside a professional management team. Promoter holding is typically substantial, reflecting long-term commitment. The management team generally brings decades of experience in the sugar and allied industries.
8. Outlook
Dhampur Sugar Mills is strategically positioned to benefit from the ongoing transformation in the Indian sugar industry. The government's strong push for ethanol blending provides a crucial structural tailwind, offering a more stable and predictable revenue stream, and reducing the cyclicality traditionally associated with sugar price fluctuations. Diversified operations across sugar, ethanol, and co-generation enhance resilience.
However, the company remains exposed to inherent risks of the agro-based industry, including climate dependency, sugarcane price volatility, and evolving government regulations. The efficient execution of distillery expansion projects and effective raw material management will be key to capitalizing on growth opportunities. While the ethanol segment offers a promising path for earnings stability and growth, profitability will continue to be influenced by the balance between sugar supply-demand, cane prices, and timely policy support.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹911 Cr.
Stock P/E 17.4
P/B 0.8
Current Price ₹141.6
Book Value ₹ 179.1
Face Value 10
52W High ₹167
Dividend Yield 0%
52W Low ₹ 110.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 582 | 482 | 667 | 678 | 581 | 587 | 810 | 741 | 712 | 667 |
| Other Income | 5 | 16 | 4 | 4 | 6 | 7 | 1 | 8 | 2 | 6 |
| Total Income | 587 | 499 | 671 | 682 | 586 | 594 | 812 | 749 | 714 | 674 |
| Total Expenditure | 560 | 429 | 571 | 651 | 581 | 545 | 709 | 718 | 703 | 612 |
| Operating Profit | 27 | 70 | 101 | 31 | 5 | 48 | 102 | 31 | 11 | 62 |
| Interest | 7 | 6 | 15 | 16 | 12 | 10 | 12 | 16 | 10 | 8 |
| Depreciation | 12 | 16 | 17 | 13 | 13 | 16 | 19 | 14 | 14 | 16 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 7 | 48 | 69 | 2 | -20 | 22 | 71 | 1 | -13 | 37 |
| Provision for Tax | 2 | 16 | 17 | 1 | -7 | 7 | 22 | 0 | -5 | 11 |
| Profit After Tax | 5 | 32 | 52 | 2 | -13 | 15 | 49 | 1 | -8 | 27 |
| Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Profit After Adjustments | 5 | 32 | 52 | 2 | -13 | 15 | 49 | 1 | -8 | 26 |
| Adjusted Earnings Per Share | 0.8 | 4.8 | 7.9 | 0.2 | -2.1 | 2.3 | 7.5 | 0.1 | -1.2 | 4.1 |
| #(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 | 1777 | 2233 | 2584 | 3352 | 2892 | 3484 | 2158 | 1904 | 2460 | 2169 | 1957 | 2930 |
| Other Income | 23 | 30 | 29 | 31 | 34 | 54 | 15 | 11 | 17 | 32 | 22 | 17 |
| Total Income | 1800 | 2263 | 2613 | 3383 | 2926 | 3538 | 2173 | 1915 | 2477 | 2201 | 1978 | 2949 |
| Total Expenditure | 1645 | 2023 | 2068 | 2997 | 2421 | 3127 | 1882 | 1613 | 2156 | 1903 | 1787 | 2742 |
| Operating Profit | 156 | 241 | 546 | 385 | 505 | 412 | 292 | 303 | 321 | 298 | 191 | 206 |
| Interest | 155 | 164 | 172 | 125 | 103 | 120 | 42 | 51 | 46 | 47 | 54 | 46 |
| Depreciation | 55 | 55 | 54 | 58 | 70 | 76 | 51 | 50 | 52 | 59 | 62 | 63 |
| Exceptional Income / Expenses | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -54 | 31 | 320 | 203 | 332 | 216 | 199 | 202 | 223 | 192 | 75 | 96 |
| Provision for Tax | -41 | 6 | 90 | 51 | 66 | -8 | 55 | 58 | 65 | 58 | 23 | 28 |
| Profit After Tax | -13 | 26 | 230 | 151 | 265 | 224 | 143 | 144 | 158 | 135 | 52 | 69 |
| Adjustments | 0 | 0 | -1 | 0 | -14 | -8 | 86 | 0 | -0 | -0 | -0 | 0 |
| Profit After Adjustments | -13 | 26 | 229 | 152 | 251 | 217 | 229 | 144 | 158 | 134 | 52 | 68 |
| Adjusted Earnings Per Share | -2.2 | 4.3 | 34.4 | 22.9 | 37.8 | 32.6 | 34.5 | 21.7 | 23.7 | 20.5 | 8 | 10.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -10% | 1% | -11% | 1% |
| Operating Profit CAGR | -36% | -14% | -14% | 2% |
| PAT CAGR | -61% | -29% | -25% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -3% | -17% | -16% | 5% |
| ROE Average | 5% | 11% | 11% | 14% |
| ROCE Average | 6% | 11% | 11% | 12% |
| #(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 | 424 | 711 | 902 | 1001 | 1225 | 1362 | 1560 | 885 | 1043 | 1100 | 1152 |
| Minority's Interest | 0 | 0 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 |
| Borrowings | 572 | 546 | 523 | 423 | 531 | 417 | 320 | 234 | 217 | 165 | 143 |
| Other Non-Current Liabilities | -21 | -13 | 128 | 115 | 92 | 59 | 300 | 211 | 243 | 181 | 160 |
| Total Current Liabilities | 2008 | 1917 | 1905 | 1684 | 2133 | 2059 | 1552 | 1029 | 812 | 1009 | 978 |
| Total Liabilities | 2983 | 3160 | 3460 | 3225 | 3982 | 3899 | 3732 | 2359 | 2314 | 2456 | 2434 |
| Fixed Assets | 1254 | 1496 | 1494 | 1597 | 1597 | 1638 | 1614 | 999 | 1045 | 1150 | 1132 |
| Other Non-Current Assets | 32 | 49 | 114 | 96 | 78 | 35 | 264 | 212 | 268 | 96 | 48 |
| Total Current Assets | 1697 | 1615 | 1847 | 1532 | 2304 | 2222 | 1854 | 1147 | 1001 | 1210 | 1254 |
| Total Assets | 2983 | 3160 | 3460 | 3225 | 3982 | 3899 | 3732 | 2359 | 2314 | 2456 | 2434 |
| #(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 | 12 | 9 | 19 | 20 | 39 | 13 | 10 | 72 | 45 | 38 | 3 |
| Cash Flow from Operating Activities | -81 | 168 | -48 | 805 | -203 | 338 | 880 | -0 | 383 | -53 | 201 |
| Cash Flow from Investing Activities | -46 | -42 | -56 | -140 | -90 | -49 | -80 | -91 | -146 | -92 | 22 |
| Cash Flow from Financing Activities | 125 | -117 | 106 | -647 | 268 | -293 | -738 | 77 | -243 | 109 | -111 |
| Net Cash Inflow / Outflow | -2 | 9 | 2 | 19 | -26 | -3 | 63 | -14 | -6 | -36 | 112 |
| Closing Cash & Cash Equivalent | 9 | 19 | 20 | 39 | 13 | 10 | 72 | 45 | 38 | 3 | 114 |
| # | 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) | -2.19 | 4.3 | 34.43 | 22.85 | 37.82 | 32.62 | 34.53 | 21.7 | 23.73 | 20.54 | 7.99 |
| CEPS(Rs) | 7.22 | 13.46 | 42.75 | 31.48 | 50.6 | 45.2 | 29.3 | 29.27 | 31.65 | 29.57 | 17.49 |
| DPS(Rs) | 0 | 0 | 6 | 3 | 6.5 | 6 | 6 | 6 | 6 | 0 | 0 |
| Book NAV/Share(Rs) | 62.94 | 66.52 | 135.88 | 150.83 | 184.49 | 205.12 | 235.01 | 133.32 | 157.06 | 168.3 | 176.27 |
| Core EBITDA Margin(%) | 7.21 | 9.04 | 19.01 | 10.44 | 16.3 | 10.15 | 12.37 | 13.47 | 10.55 | 10.06 | 6.38 |
| EBIT Margin(%) | 5.45 | 8.41 | 18.09 | 9.65 | 15.03 | 9.53 | 10.77 | 11.67 | 9.35 | 9.05 | 4.87 |
| Pre Tax Margin(%) | -2.94 | 1.35 | 11.77 | 5.97 | 11.47 | 6.12 | 8.89 | 9.32 | 7.75 | 7.26 | 2.83 |
| PAT Margin (%) | -0.7 | 1.11 | 8.45 | 4.45 | 9.18 | 6.36 | 6.42 | 6.66 | 5.5 | 5.08 | 1.97 |
| Cash Profit Margin (%) | 2.3 | 3.48 | 10.45 | 6.15 | 11.61 | 8.51 | 8.71 | 8.98 | 7.31 | 7.3 | 4.3 |
| ROA(%) | -0.45 | 0.84 | 6.93 | 4.53 | 7.37 | 5.69 | 3.76 | 4.73 | 6.76 | 5.64 | 2.14 |
| ROE(%) | -3.41 | 6.72 | 35.25 | 15.9 | 23.85 | 17.32 | 9.81 | 11.78 | 16.39 | 12.56 | 4.65 |
| ROCE(%) | 5.37 | 9.61 | 20.09 | 12.44 | 15.81 | 10.93 | 8.3 | 11.31 | 15.21 | 12.5 | 6.27 |
| Receivable days | 33.88 | 37.22 | 31.4 | 24.79 | 40.16 | 38.02 | 52.31 | 38.53 | 22.5 | 24.68 | 21.44 |
| Inventory Days | 245.21 | 197.3 | 184.01 | 140.96 | 177.94 | 169.7 | 236.71 | 180.97 | 96.46 | 109.2 | 124.74 |
| Payable days | 179.85 | 120.55 | 78.31 | 54.48 | 107.55 | 85.24 | 135.73 | 111.6 | 40.12 | 32.39 | 28.4 |
| PER(x) | 0 | 21.65 | 6.3 | 5.98 | 6.16 | 2.54 | 5.3 | 24.65 | 9.41 | 10.12 | 14.97 |
| Price/Book(x) | 0.57 | 1.4 | 1.6 | 0.91 | 1.26 | 0.4 | 0.78 | 4.01 | 1.42 | 1.24 | 0.68 |
| Dividend Yield(%) | 0 | 0 | 2.76 | 2.2 | 2.79 | 7.25 | 3.28 | 1.12 | 2.69 | 0 | 0 |
| EV/Net Sales(x) | 1.02 | 0.99 | 1.29 | 0.69 | 1.16 | 0.65 | 1.05 | 2.3 | 0.88 | 1.06 | 0.8 |
| EV/Core EBITDA(x) | 11.69 | 9.17 | 6.1 | 5.99 | 6.63 | 5.5 | 7.81 | 14.44 | 6.71 | 7.72 | 8.2 |
| Net Sales Growth(%) | -2.49 | 25.63 | 15.7 | 29.73 | -13.71 | 20.47 | -38.06 | -11.77 | 29.19 | -11.82 | -9.79 |
| EBIT Growth(%) | 72.49 | 94.63 | 151.11 | -33.3 | 32.65 | -22.74 | -28.39 | 5 | 6.39 | -10.87 | -46 |
| PAT Growth(%) | 83.62 | 301.71 | 786.9 | -34.1 | 75.51 | -15.61 | -36.01 | 0.47 | 9.69 | -14.86 | -61.03 |
| EPS Growth(%) | 84.1 | 296.69 | 701.03 | -33.63 | 65.48 | -13.75 | 5.85 | -37.15 | 9.34 | -13.41 | -61.13 |
| Debt/Equity(x) | 4.16 | 3.99 | 2.12 | 1.45 | 1.49 | 1.27 | 0.73 | 0.99 | 0.7 | 0.88 | 0.79 |
| Current Ratio(x) | 0.85 | 0.84 | 0.97 | 0.91 | 1.08 | 1.08 | 1.19 | 1.11 | 1.23 | 1.2 | 1.28 |
| Quick Ratio(x) | 0.22 | 0.18 | 0.19 | 0.23 | 0.3 | 0.3 | 0.36 | 0.29 | 0.41 | 0.29 | 0.36 |
| Interest Cover(x) | 0.65 | 1.19 | 2.86 | 2.62 | 4.23 | 2.79 | 5.74 | 4.96 | 5.86 | 5.05 | 2.39 |
| Total Debt/Mcap(x) | 7.61 | 2.96 | 1.33 | 1.6 | 1.18 | 3.16 | 0.94 | 0.25 | 0.49 | 0.71 | 1.16 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 49.08 | 49.12 | 49.12 | 49.12 | 49.1 | 49.1 | 49.87 | 49.87 | 49.87 | 49.87 |
| FII | 6.21 | 6.02 | 5.5 | 3.99 | 2.14 | 1.97 | 2.04 | 2.05 | 1.91 | 2.41 |
| DII | 0.45 | 0.46 | 0.46 | 0.46 | 0.46 | 0.47 | 0.48 | 0.48 | 0.58 | 0.83 |
| Public | 44.26 | 44.4 | 44.92 | 46.43 | 48.3 | 48.46 | 47.61 | 47.6 | 47.64 | 46.9 |
| 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 | 3.26 | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 |
| FII | 0.41 | 0.39 | 0.36 | 0.26 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.15 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.05 |
| Public | 2.94 | 2.9 | 2.94 | 3.04 | 3.16 | 3.17 | 3.06 | 3.06 | 3.06 | 3.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.64 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 | 6.43 | 6.43 | 6.43 | 6.43 |
* 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.