WEBSITE BSE:507442 NSE: DHARANI SUG Inc. Year: 1987 Industry: Sugar My Bucket: Add Stock
Last updated: 00:00
No Notes Added Yet
1. Business Overview
Dharani Sugars & Chemicals Ltd. is primarily engaged in the manufacturing and selling of sugar. As an integrated sugar producer, its core business model involves crushing sugarcane to produce crystal sugar. In addition to sugar, the company likely generates revenue from co-products and by-products such as molasses (used for distillery or sold) and bagasse (used for co-generation of power). Its revenue is mainly derived from the sale of sugar and, potentially, power.
2. Key Segments / Revenue Mix
The primary revenue segment is Sugar production. Other potential segments, common for integrated sugar mills, include:
Co-generation: Sale of surplus power generated from bagasse.
Distillery: Production and sale of ethanol or industrial alcohol from molasses (if the company has a distillery unit).
Specific revenue contributions for each segment are not available in the provided information.
3. Industry & Positioning
The Indian sugar industry is highly cyclical, agro-based, and heavily regulated by the government. Key characteristics include reliance on monsoon, sugarcane availability and pricing, minimum support price (MSP) for sugar, and export/import policies. Dharani Sugars & Chemicals operates within this landscape, likely positioned as a regional or mid-sized player among numerous sugar mills across India. Its positioning relative to larger, more diversified players would involve managing raw material procurement efficiency and optimizing co-product utilization within its operational region.
4. Competitive Advantage (Moat)
Dharani Sugars & Chemicals operates in a commodity-driven industry with limited inherent moats. Potential, albeit minor, competitive advantages could include:
Local Sourcing: Established relationships with farmers in its catchment area ensuring reliable sugarcane supply.
Integrated Operations: Co-generation of power from bagasse can reduce energy costs and provide an additional revenue stream, offering some operational efficiency.
Scale (Limited): While not a dominant player, adequate crushing capacity can lead to economies of scale in processing.
Brand recognition is less of a factor in the bulk sugar market.
5. Growth Drivers
Ethanol Blending Program (EBP): Government's push for higher ethanol blending with petrol creates a strong demand for ethanol, providing a stable off-take and better realization for molasses/B-heavy molasses.
Domestic Sugar Consumption: Steady growth in India's population and disposable income supports underlying sugar demand.
Co-generation Expansion: Opportunities to expand co-generation capacity and sell more surplus power to the grid.
Operational Efficiencies: Improvements in crushing efficiency, yield, and recovery rates can boost profitability.
Product Diversification: Potential for further value-added products from by-products.
6. Risks
Sugarcane Availability & Price Volatility: Highly dependent on monsoon and agricultural output, leading to fluctuating sugarcane availability and prices. Government-mandated Fair and Remunerative Price (FRP) also impacts costs.
Government Regulations: Heavy government intervention in pricing (MSP), export/import quotas, and cane procurement policies can significantly impact profitability and operational flexibility.
Commodity Price Cyclicality: Global and domestic sugar prices are inherently volatile, leading to cyclical swings in revenue and margins.
Environmental Regulations: Increasing scrutiny on effluent treatment, emissions, and water usage could lead to higher compliance costs.
Financial Leverage: Sugar mills often carry significant working capital and term debt, making them susceptible to interest rate fluctuations and liquidity pressures during downturns.
7. Management & Ownership
Dharani Sugars & Chemicals Ltd. is likely a promoter-led company, typical for many businesses in India. Promoters usually hold a significant stake and are actively involved in strategic and operational decisions. The quality of management would be assessed based on their ability to navigate the cyclical nature of the sugar industry, manage raw material procurement effectively, optimize integrated operations, and adapt to evolving government policies and market dynamics. Specific details on management individuals or ownership breakdown are not provided.
8. Outlook
The outlook for Dharani Sugars & Chemicals is influenced by the dual nature of the Indian sugar industry. On one hand, the strong government push for ethanol blending presents a significant opportunity to de-risk the business from sugar price volatility and improve profitability through a stable, high-margin revenue stream. Integrated operations with co-generation can further enhance energy efficiency and generate additional income. On the other hand, the core sugar business remains susceptible to agricultural risks, such as monsoon failures impacting sugarcane availability, and the inherent cyclicality and heavy regulatory environment. Success will largely depend on efficient raw material management, optimal utilization of integrated facilities (especially distillery if present), and navigating government policies effectively to capitalize on ethanol demand while mitigating the downside risks of sugar price swings.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹29 Cr.
Stock P/E -0.3
P/B -0.1
Current Price ₹8.6
Book Value ₹ -59.5
Face Value 10
52W High ₹0
Dividend Yield 0%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 |
| Total Expenditure | 1 | 2 | 3 | 6 | 5 | 8 | 6 | 6 | 5 | 7 |
| Operating Profit | -1 | -2 | -3 | -5 | -5 | -8 | -5 | -4 | -5 | -7 |
| Interest | 0 | 6 | 6 | 7 | 8 | 20 | 10 | 10 | 10 | 10 |
| Depreciation | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 |
| Exceptional Income / Expenses | 120 | 36 | 1 | -8 | -0 | -1 | 0 | 0 | 0 | -22 |
| Profit Before Tax | 113 | 23 | -13 | -26 | -19 | -35 | -21 | -20 | -20 | -44 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 113 | 23 | -13 | -26 | -19 | -35 | -21 | -20 | -20 | -44 |
| Adjustments | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 113 | 23 | -13 | -26 | -19 | -35 | -21 | -20 | -20 | -44 |
| Adjusted Earnings Per Share | 34 | 6.9 | -4 | -7.8 | -5.7 | -8.4 | -5 | -4.8 | -4.9 | -10.6 |
| #(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 | 364 | 364 | 509 | 481 | 316 | 110 | 31 | 40 | 1 | 0 | 0 | 2 |
| Other Income | 18 | 8 | 8 | 18 | 4 | 0 | 6 | 1 | 0 | 0 | 1 | 0 |
| Total Income | 381 | 372 | 517 | 499 | 319 | 110 | 37 | 41 | 1 | 0 | 1 | 2 |
| Total Expenditure | 374 | 324 | 435 | 483 | 353 | 154 | 49 | 57 | 10 | 7 | 22 | 24 |
| Operating Profit | 7 | 48 | 83 | 17 | -33 | -43 | -13 | -17 | -9 | -6 | -21 | -21 |
| Interest | 67 | 68 | 75 | 79 | 75 | 2 | 2 | 0 | 0 | 6 | 42 | 40 |
| Depreciation | 21 | 23 | 23 | 23 | 23 | 22 | 23 | 23 | 22 | 22 | 22 | 20 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 156 | -8 | -22 |
| Profit Before Tax | -81 | -43 | -16 | -85 | -131 | -33 | -38 | -40 | -31 | 121 | -93 | -105 |
| Provision for Tax | -6 | -31 | 2 | 1 | 18 | -3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -74 | -12 | -17 | -85 | -149 | -30 | -38 | -40 | -31 | 121 | -93 | -105 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -74 | -12 | -17 | -85 | -149 | -30 | -38 | -40 | -31 | 121 | -93 | -105 |
| Adjusted Earnings Per Share | -25.2 | -4.1 | -5.2 | -25.7 | -45 | -9 | -11.5 | -12.1 | -9.4 | 36.5 | -22.4 | -25.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | -100% | -100% | -100% |
| Operating Profit CAGR | 0% | 0% | 0% | NAN% |
| PAT CAGR | -177% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -22% | 0% | -4% | -13% |
| ROE Average | 0% | 0% | 0% | -108% |
| ROCE Average | -15% | 4% | -1% | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 18 | 187 | 174 | 90 | -59 | -89 | -127 | -166 | -197 | -76 | -163 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 380 | 392 | 308 | 239 | 155 | 1 | 6 | 6 | 6 | 350 | 361 |
| Other Non-Current Liabilities | 26 | 16 | 3 | 3 | 22 | 19 | 19 | 19 | 19 | 19 | 55 |
| Total Current Liabilities | 366 | 387 | 471 | 523 | 577 | 672 | 669 | 677 | 689 | 199 | 218 |
| Total Liabilities | 790 | 982 | 957 | 855 | 694 | 603 | 568 | 536 | 517 | 492 | 471 |
| Fixed Assets | 462 | 629 | 610 | 604 | 583 | 558 | 538 | 514 | 492 | 470 | 448 |
| Other Non-Current Assets | 46 | 59 | 53 | 36 | 22 | 18 | 16 | 16 | 16 | 16 | 16 |
| Total Current Assets | 283 | 294 | 294 | 215 | 90 | 27 | 14 | 6 | 10 | 7 | 7 |
| Total Assets | 790 | 982 | 957 | 855 | 694 | 603 | 568 | 536 | 517 | 492 | 471 |
| #(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 | 11 | 11 | 3 | 3 | 3 | 2 | 1 | 6 | 0 | 1 | 0 |
| Cash Flow from Operating Activities | 50 | 61 | 113 | 145 | 89 | 7 | -14 | -3 | -5 | 126 | 6 |
| Cash Flow from Investing Activities | -6 | -4 | -5 | -8 | 14 | 0 | 1 | 0 | 0 | 0 | 0 |
| Cash Flow from Financing Activities | -39 | -65 | -108 | -138 | -104 | -9 | 18 | -3 | 6 | -127 | -6 |
| Net Cash Inflow / Outflow | 5 | -8 | 1 | -1 | -1 | -2 | 5 | -6 | 1 | -0 | -0 |
| Closing Cash & Cash Equivalent | 16 | 3 | 3 | 3 | 2 | 1 | 6 | 0 | 1 | 0 | 0 |
| # | 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) | -25.23 | -4.08 | -5.25 | -25.72 | -44.98 | -9 | -11.46 | -12.11 | -9.44 | 36.54 | -22.4 |
| CEPS(Rs) | -18.02 | 3.75 | 1.64 | -18.92 | -38.17 | -2.24 | -4.41 | -5.07 | -2.74 | 43.22 | -17.08 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 6.13 | 62.44 | 52.53 | 27.03 | -17.78 | -26.88 | -38.16 | -50.1 | -59.37 | -22.82 | -39.33 |
| Core EBITDA Margin(%) | -2.85 | 10.56 | 13.95 | -0.21 | -11.72 | -39.88 | -59.02 | -44.9 | -1123.97 | 0 | 0 |
| EBIT Margin(%) | -3.76 | 6.69 | 11.22 | -1.24 | -17.72 | -28.28 | -115.54 | -101.27 | -3815.81 | 0 | 0 |
| Pre Tax Margin(%) | -21.57 | -11.38 | -2.92 | -17.36 | -41.46 | -30.26 | -122.35 | -101.32 | -3817.05 | 0 | 0 |
| PAT Margin (%) | -19.86 | -3.2 | -3.27 | -17.5 | -47.3 | -27.17 | -122.35 | -101.32 | -3817.05 | 0 | 0 |
| Cash Profit Margin (%) | -14.18 | 2.94 | 1.03 | -12.88 | -40.14 | -6.75 | -47.08 | -42.41 | -1108.63 | 0 | 0 |
| ROA(%) | -9.14 | -1.35 | -1.8 | -9.43 | -19.28 | -4.61 | -6.5 | -7.29 | -5.95 | 24.03 | -19.3 |
| ROE(%) | -134.44 | -11.9 | -9.73 | -64.65 | -972.04 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | -2.24 | 3.57 | 7.5 | -0.84 | -10.11 | -7.06 | -8.63 | -10.35 | -8.84 | 37.18 | -15.28 |
| Receivable days | 31.57 | 47.37 | 38.15 | 38.19 | 50.71 | 98.33 | 130.58 | 44.26 | 2004.46 | 0 | 0 |
| Inventory Days | 224.04 | 210.25 | 154.64 | 139.79 | 99.17 | 50.57 | 45.35 | 10.69 | 189.39 | 0 | 0 |
| Payable days | 141.08 | 187.57 | 100.78 | 91.91 | 153.05 | 430.8 | 1304.03 | 953.73 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 2.31 | 0.43 | 0.6 | 0.54 | -0.64 | -0.21 | -0.17 | -0.33 | -0.13 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.7 | 1.88 | 1.41 | 1.23 | 1.75 | 4.82 | 17.75 | 14.83 | 687.97 | 0 | 0 |
| EV/Core EBITDA(x) | 87.58 | 14.32 | 8.7 | 35.83 | -16.58 | -12.22 | -44.06 | -35.01 | -62.13 | -70.47 | -25.38 |
| Net Sales Growth(%) | -30.63 | 0.12 | 39.87 | -5.43 | -34.43 | -65.17 | -71.73 | 27.61 | -97.93 | -100 | 0 |
| EBIT Growth(%) | -162.36 | 278.28 | 138.5 | -110.09 | -828.38 | 44.42 | -15.52 | -11.84 | 21.98 | 506.16 | -140.11 |
| PAT Growth(%) | -119.46 | 83.83 | -45.23 | -390.17 | -74.9 | 79.99 | -27.3 | -5.67 | 21.99 | 486.91 | -176.65 |
| EPS Growth(%) | -119.46 | 83.83 | -28.57 | -390.17 | -74.9 | 79.99 | -27.3 | -5.67 | 21.99 | 486.91 | -161.3 |
| Debt/Equity(x) | 32.63 | 3.33 | 3.56 | 6.23 | -8.77 | -5.74 | -4.23 | -3.21 | -2.74 | -5.52 | -2.99 |
| Current Ratio(x) | 0.77 | 0.76 | 0.62 | 0.41 | 0.16 | 0.04 | 0.02 | 0.01 | 0.01 | 0.03 | 0.03 |
| Quick Ratio(x) | 0.21 | 0.18 | 0.14 | 0.13 | 0.11 | 0.03 | 0.02 | 0.01 | 0.01 | 0.03 | 0.03 |
| Interest Cover(x) | -0.21 | 0.37 | 0.79 | -0.08 | -0.75 | -14.26 | -16.98 | -1950.29 | -3073.23 | 21.24 | -1.22 |
| Total Debt/Mcap(x) | 14.14 | 7.77 | 5.96 | 11.45 | 13.79 | 26.72 | 25 | 9.68 | 20.28 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.55 | 61.55 | 61.55 | 61.55 | 61.55 | 61.55 | 61.55 | 61.55 | 61.55 | 61.55 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 38.44 | 38.44 | 38.44 | 38.44 | 38.44 | 38.44 | 38.44 | 38.44 | 38.44 | 38.44 |
| 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 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 |
* 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.