Sugar · Founded 1993 · www.dwarikesh.com · BSE 532610 · NSE DWAR SUGAR · ISIN INE366A01041
No Notes Added Yet
Business
Dwarikesh Sugar Industries Ltd. is an integrated sugar manufacturer based in India. Its core business involves the production of sugar, primarily from sugarcane. Beyond sugar, the company has diversified into value-added segments, notably the production of ethanol (from molasses and sugarcane juice) through its distilleries and the co-generation of power using bagasse (a byproduct of sugar production). The company makes money by selling sugar to institutional and retail customers, ethanol to oil marketing companies (OMCs) for blending with petrol, and surplus power to the grid.
Revenue Mix
Dwarikesh Sugar's operations are broadly divided into three main segments:
Sugar: This is historically the largest revenue contributor, involving the crushing of sugarcane and production of white crystal sugar.
Distillery: This segment produces ethanol, primarily for the government's Ethanol Blending Program (EBP), and also rectified spirit and extra neutral alcohol. This segment has been a growing contributor to revenue and profitability due to policy support for ethanol.
Co-generation: This segment involves generating power from bagasse, a byproduct of sugar production. A portion of this power is used for captive consumption, and the surplus is exported to the state grid.
While specific percentage contributions vary by year due to commodity price fluctuations and production cycles, the sugar segment typically accounts for the largest share, followed by the distillery segment, which has been consistently increasing its contribution, and then the power segment.
Industry
The Indian sugar industry is highly cyclical, fragmented, and heavily regulated by the government, which influences cane pricing (Fair and Remunerative Price - FRP), sugar release mechanisms, and export/import policies. It is also agro-climatic dependent. Dwarikesh Sugar operates primarily in Uttar Pradesh, one of India's largest sugarcane-producing states. The company positions itself as an integrated sugar producer with significant distillery capacity, which helps mitigate the inherent cyclicality of the sugar business by diversifying revenue streams and capitalizing on the government's Ethanol Blending Program. It is a mid-sized player in the industry, competing with both larger diversified conglomerates and smaller regional players.
MOAT
Dwarikesh Sugar's competitive advantages are primarily derived from:
Vertical Integration: The ability to convert molasses (a sugar byproduct) and increasingly sugarcane juice directly into ethanol provides a stable and often more profitable revenue stream, reducing reliance solely on volatile sugar prices. This also includes co-generation of power.
Proximity to Raw Material: Operating in major sugarcane-producing regions of Uttar Pradesh ensures relatively consistent access to sugarcane, although pricing and availability can still be subject to state policies and weather.
Operational Scale & Efficiency (Regional): While not the largest player nationally, its scale within its operating clusters allows for certain economies of scale in crushing and processing, potentially leading to better cost efficiencies compared to very small units.
Growth Drivers
Key factors that can drive growth for Dwarikesh Sugar over the next 3-5 years include:
Ethanol Blending Program (EBP): The Indian government's aggressive targets for increasing ethanol blending in petrol (E20 by 2025) provides a significant, stable demand driver and attractive pricing for ethanol.
Expansion of Distillery Capacity: Continued investment in expanding its ethanol production capacity to meet EBP targets.
Domestic Sugar Demand: Consistent growth in India's population and per capita consumption of sugar provides a stable underlying demand for its primary product.
Operational Efficiencies: Continuous efforts to improve recovery rates, reduce energy consumption, and optimize logistics can enhance profitability.
Favorable Government Policies: Supportive policies for ethanol production (e.g., procurement pricing, interest subvention for new distilleries) can boost this segment's contribution.
Risks
Dwarikesh Sugar faces several key business risks:
Commodity Price Volatility: Sugar prices are highly cyclical and volatile, influenced by global supply-demand dynamics, weather patterns, and domestic policy, directly impacting revenue and profitability.
Government Policies & Regulations: The industry is heavily regulated. Changes in FRP (Fair & Remunerative Price) for sugarcane, sugar release quotas, export/import policies, and ethanol procurement prices can significantly impact financial performance.
Sugarcane Availability & Quality: Dependence on agricultural output makes the company vulnerable to adverse weather conditions (droughts, floods), pests, and diseases, affecting cane supply and quality.
Environmental Risks: Operations are subject to environmental regulations related to effluents, emissions, and waste disposal, with potential for compliance costs or penalties.
Interest Rate Risk: High capital expenditure for distillery expansion may lead to increased debt, making the company susceptible to interest rate fluctuations.
Management & Ownership
Dwarikesh Sugar Industries Ltd. is promoted by the Gautam R. Morarka family. Gautam R. Morarka serves as the Managing Director. The management team has extensive experience in the sugar industry. The promoter group holds a significant stake in the company, typically indicating strong alignment of interests with the company's long-term success. Institutional and public shareholders make up the remaining ownership.
Outlook
Dwarikesh Sugar presents a mixed outlook. The company is well-positioned to benefit from the government's strong push for ethanol blending, which provides a relatively stable and growing revenue stream, diversifying away from the inherent volatility of the sugar business. Its integrated operations and focus on increasing distillery capacity are key strengths. However, the core sugar business remains susceptible to cyclical price fluctuations, government policy interventions (especially concerning cane pricing and sugar releases), and agro-climatic risks. While the ethanol segment offers a hedge, the overall profitability will still be influenced by the performance of the sugar division and the regulatory environment. Investment in additional distillery capacity is capital intensive and subject to execution risks and maintaining favorable policy support.
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 | 380 | 341 | 246 | 313 | 459 | 405 | 246 | 325 | 425 | 358 |
| Other Income | 2 | 1 | 2 | 4 | 0 | 1 | 2 | 3 | 1 | 2 |
| Total Income | 382 | 342 | 248 | 316 | 459 | 406 | 248 | 328 | 427 | 360 |
| Total Expenditure | 307 | 339 | 269 | 286 | 352 | 402 | 287 | 287 | 339 | 384 |
| Operating Profit | 75 | 3 | -21 | 31 | 107 | 4 | -39 | 41 | 88 | -24 |
| Interest | 7 | 6 | 3 | 3 | 8 | 5 | 2 | 1 | 6 | 3 |
| Depreciation | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | -0 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 56 | -15 | -36 | 16 | 88 | -13 | -53 | 27 | 82 | -34 |
| Provision for Tax | 33 | -5 | -12 | 5 | 41 | -4 | -20 | 11 | 24 | -9 |
| Profit After Tax | 23 | -10 | -24 | 11 | 46 | -9 | -33 | 15 | 57 | -26 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 23 | -10 | -24 | 11 | 46 | -9 | -33 | 15 | 57 | -26 |
| Adjusted Earnings Per Share | 1.2 | -0.5 | -1.3 | 0.6 | 2.5 | -0.5 | -1.8 | 0.8 | 3.1 | -1.4 |
| #(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 | 794 | 1190 | 1430 | 1084 | 1336 | 1839 | 1979 | 2103 | 1710 | 1359 | 1402 | 1354 |
| Other Income | 9 | 15 | 17 | 36 | 5 | 7 | 3 | 14 | 12 | 6 | 7 | 8 |
| Total Income | 803 | 1205 | 1447 | 1120 | 1342 | 1846 | 1982 | 2117 | 1721 | 1365 | 1409 | 1363 |
| Total Expenditure | 686 | 917 | 1287 | 955 | 1200 | 1638 | 1688 | 1888 | 1505 | 1245 | 1315 | 1297 |
| Operating Profit | 117 | 288 | 160 | 165 | 141 | 208 | 294 | 229 | 217 | 120 | 94 | 66 |
| Interest | 52 | 52 | 25 | 21 | 33 | 48 | 32 | 26 | 20 | 19 | 15 | 12 |
| Depreciation | 31 | 30 | 33 | 33 | 37 | 41 | 44 | 50 | 53 | 49 | 37 | 32 |
| Exceptional Income / Expenses | 5 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 39 | 209 | 102 | 111 | 72 | 120 | 219 | 153 | 144 | 52 | 43 | 22 |
| Provision for Tax | 0 | 53 | 1 | 16 | -2 | 28 | 63 | 48 | 60 | 29 | 12 | 6 |
| Profit After Tax | 39 | 156 | 101 | 95 | 73 | 92 | 155 | 105 | 84 | 23 | 31 | 13 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 39 | 156 | 101 | 95 | 73 | 92 | 155 | 105 | 84 | 23 | 31 | 13 |
| Adjusted Earnings Per Share | 2.4 | 8.3 | 5.4 | 5.1 | 3.9 | 4.9 | 8.2 | 5.6 | 4.4 | 1.3 | 1.7 | 0.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 3% | -13% | -5% | 6% |
| Operating Profit CAGR | -22% | -26% | -15% | -2% |
| PAT CAGR | 35% | -33% | -20% | -2% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 1% | -26% | -10% | 5% |
| ROE Average | 4% | 6% | 11% | 25% |
| ROCE Average | 5% | 8% | 12% | 14% |
| #(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 | 117 | 286 | 366 | 464 | 484 | 579 | 673 | 740 | 822 | 806 | 829 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 237 | 118 | 52 | 140 | 193 | 147 | 201 | 214 | 147 | 93 | 56 |
| Other Non-Current Liabilities | -5 | 2 | 3 | 53 | 57 | 78 | 125 | 99 | 164 | 114 | 97 |
| Total Current Liabilities | 635 | 637 | 550 | 757 | 918 | 711 | 553 | 321 | 404 | 485 | 333 |
| Total Liabilities | 984 | 1043 | 971 | 1413 | 1652 | 1515 | 1552 | 1373 | 1537 | 1497 | 1315 |
| Fixed Assets | 356 | 331 | 341 | 319 | 430 | 410 | 388 | 582 | 583 | 547 | 528 |
| Other Non-Current Assets | 11 | 5 | 40 | 123 | 112 | 108 | 286 | 83 | 108 | 36 | 19 |
| Total Current Assets | 617 | 708 | 590 | 971 | 1110 | 997 | 878 | 708 | 846 | 914 | 767 |
| Total Assets | 984 | 1043 | 971 | 1413 | 1652 | 1515 | 1552 | 1373 | 1537 | 1497 | 1315 |
| #(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 | 1 | 4 | 1 | 2 | 1 | 2 | 0 | 0 | 1 | 1 | 82 |
| Cash Flow from Operating Activities | 37 | 141 | 298 | -250 | 11 | 296 | 339 | 314 | 13 | 61 | 129 |
| Cash Flow from Investing Activities | -13 | -5 | -41 | -44 | -111 | -18 | -198 | -92 | -41 | -7 | -4 |
| Cash Flow from Financing Activities | -20 | -140 | -256 | 292 | 101 | -280 | -141 | -222 | 27 | 27 | -194 |
| Net Cash Inflow / Outflow | 4 | -4 | 2 | -2 | 1 | -2 | 0 | 0 | -0 | 81 | -69 |
| Closing Cash & Cash Equivalent | 5 | 1 | 2 | 1 | 2 | 0 | 0 | 1 | 1 | 82 | 13 |
| # | 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) | 2.39 | 8.29 | 5.39 | 5.05 | 3.9 | 4.86 | 8.24 | 5.56 | 4.44 | 1.26 | 1.66 |
| CEPS(Rs) | 4.27 | 9.88 | 7.11 | 6.8 | 5.86 | 7.03 | 10.56 | 8.23 | 7.22 | 3.9 | 3.65 |
| DPS(Rs) | 0 | 1 | 0 | 0 | 0 | 1.25 | 2 | 2 | 0 | 0.5 | 0.1 |
| Book NAV/Share(Rs) | 5.27 | 15.19 | 19.43 | 24.62 | 25.69 | 30.74 | 35.76 | 39.28 | 43.66 | 43.51 | 44.72 |
| Core EBITDA Margin(%) | 13.01 | 21.76 | 9.77 | 11.9 | 10.18 | 10.94 | 14.69 | 10.2 | 11.99 | 8.35 | 6.2 |
| EBIT Margin(%) | 10.94 | 20.79 | 8.74 | 12.19 | 7.83 | 9.11 | 12.65 | 8.48 | 9.6 | 5.22 | 4.09 |
| Pre Tax Margin(%) | 4.74 | 16.62 | 7.01 | 10.23 | 5.36 | 6.52 | 11.05 | 7.25 | 8.42 | 3.86 | 3.03 |
| PAT Margin (%) | 4.69 | 12.43 | 6.96 | 8.77 | 5.5 | 4.98 | 7.84 | 4.98 | 4.89 | 1.72 | 2.2 |
| Cash Profit Margin (%) | 8.39 | 14.81 | 9.19 | 11.81 | 8.26 | 7.2 | 10.05 | 7.37 | 7.96 | 5.32 | 4.82 |
| ROA(%) | 3.97 | 15.4 | 10.07 | 7.98 | 4.79 | 5.78 | 10.12 | 7.16 | 5.74 | 1.54 | 2.19 |
| ROE(%) | 49.12 | 83.94 | 31.13 | 22.93 | 15.51 | 17.23 | 24.79 | 14.83 | 10.7 | 2.87 | 3.77 |
| ROCE(%) | 12.12 | 32.83 | 16.7 | 14.47 | 8.55 | 13.33 | 21.03 | 15.47 | 13.77 | 5.5 | 4.64 |
| Receivable days | 23.5 | 17.28 | 13.53 | 19.12 | 21.6 | 16.46 | 9.44 | 9.21 | 11.44 | 12.63 | 14.09 |
| Inventory Days | 225.55 | 166.58 | 142.81 | 228.14 | 237.19 | 175.45 | 148.77 | 114.41 | 138.95 | 200.32 | 185.96 |
| Payable days | 109.42 | 52.06 | 47.31 | 93.56 | 70.59 | 51.52 | 35.94 | 17.34 | 14.7 | 13.58 | 7.16 |
| PER(x) | 8.67 | 5.31 | 4.7 | 6.12 | 4.23 | 6.34 | 15.21 | 15.35 | 15.67 | 29.31 | 27.57 |
| Price/Book(x) | 3.93 | 2.9 | 1.3 | 1.26 | 0.64 | 1 | 3.51 | 2.17 | 1.59 | 0.85 | 1.03 |
| Dividend Yield(%) | 0 | 2.27 | 0 | 0 | 0 | 4.06 | 1.59 | 2.34 | 0 | 1.35 | 0.22 |
| EV/Net Sales(x) | 1.28 | 1.14 | 0.57 | 1.14 | 0.86 | 0.64 | 1.44 | 0.92 | 1.01 | 0.81 | 0.83 |
| EV/Core EBITDA(x) | 8.73 | 4.73 | 5.1 | 7.49 | 8.13 | 5.69 | 9.68 | 8.48 | 7.97 | 9.21 | 12.42 |
| Net Sales Growth(%) | -29.6 | 49.86 | 20.12 | -24.18 | 23.25 | 37.62 | 7.61 | 6.28 | -18.71 | -20.51 | 3.17 |
| EBIT Growth(%) | 87.14 | 187.09 | -51.2 | 3.71 | -20.88 | 60.09 | 49.49 | -28.75 | -7.98 | -56.75 | -19.28 |
| PAT Growth(%) | 332.63 | 300.62 | -35.01 | -6.25 | -22.77 | 24.62 | 69.56 | -32.52 | -20.27 | -72.06 | 32.15 |
| EPS Growth(%) | 332.63 | 247.1 | -35.01 | -6.25 | -22.77 | 24.62 | 69.56 | -32.52 | -20.27 | -71.61 | 32.15 |
| Debt/Equity(x) | 5.6 | 1.86 | 0.94 | 1.41 | 1.74 | 1.05 | 0.78 | 0.5 | 0.55 | 0.62 | 0.4 |
| Current Ratio(x) | 0.97 | 1.11 | 1.07 | 1.28 | 1.21 | 1.4 | 1.59 | 2.21 | 2.1 | 1.89 | 2.3 |
| Quick Ratio(x) | 0.13 | 0.15 | 0.11 | 0.19 | 0.21 | 0.2 | 0.22 | 0.46 | 0.26 | 0.34 | 0.27 |
| Interest Cover(x) | 1.76 | 4.98 | 5.04 | 6.22 | 3.17 | 3.51 | 7.91 | 6.9 | 8.15 | 3.83 | 3.88 |
| Total Debt/Mcap(x) | 1.94 | 0.64 | 0.72 | 1.13 | 2.71 | 1.05 | 0.22 | 0.23 | 0.34 | 0.74 | 0.39 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 42.09 | 42.09 | 42.1 | 42.1 | 42.1 | 42.1 | 42.1 | 42.1 | 42.14 | 42.14 |
| FII | 4.36 | 3.85 | 2.32 | 1.64 | 2 | 1.9 | 1.74 | 1.69 | 1.68 | 1.01 |
| DII | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.24 | 0.35 | 0.88 |
| Public | 53.42 | 53.92 | 55.45 | 56.13 | 55.76 | 55.87 | 56.03 | 55.97 | 55.83 | 55.96 |
| 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 | 7.93 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.81 | 7.81 |
| FII | 0.82 | 0.71 | 0.43 | 0.3 | 0.37 | 0.35 | 0.32 | 0.31 | 0.31 | 0.19 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.05 | 0.07 | 0.16 |
| Public | 10.06 | 9.99 | 10.27 | 10.4 | 10.33 | 10.35 | 10.38 | 10.37 | 10.34 | 10.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 18.83 | 18.53 | 18.53 | 18.53 | 18.53 | 18.53 | 18.53 | 18.53 | 18.53 | 18.53 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +3% | -13% | -5% | +6% |
| Operating Profit CAGR | -22% | -26% | -15% | -2% |
| PAT CAGR | +35% | -33% | -20% | -2% |
| Share Price CAGR | +1% | -26% | -10% | +5% |
| ROE Average | +4% | +6% | +11% | +25% |
| ROCE Average | +5% | +8% | +12% | +14% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 42.09 | 42.09 | 42.1 | 42.1 | 42.1 | 42.1 | 42.1 | 42.1 | 42.14 | 42.14 |
| FII | 4.36 | 3.85 | 2.32 | 1.64 | 2 | 1.9 | 1.74 | 1.69 | 1.68 | 1.01 |
| DII | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.24 | 0.35 | 0.88 |
| Public | 53.42 | 53.92 | 55.45 | 56.13 | 55.76 | 55.87 | 56.03 | 55.97 | 55.83 | 55.96 |
| 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 | 7.93 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.81 | 7.81 |
| FII | 0.82 | 0.71 | 0.43 | 0.3 | 0.37 | 0.35 | 0.32 | 0.31 | 0.31 | 0.19 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.05 | 0.07 | 0.16 |
| Public | 10.06 | 9.99 | 10.27 | 10.4 | 10.33 | 10.35 | 10.38 | 10.37 | 10.34 | 10.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 18.83 | 18.53 | 18.53 | 18.53 | 18.53 | 18.53 | 18.53 | 18.53 | 18.53 | 18.53 |
* 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.