Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹778 Cr.
Stock P/E
25.2
P/B
1
Current Price
₹42
Book Value
₹ 43.3
Face Value
1
52W High
₹59.9
52W Low
₹ 32.1
Dividend Yield
0.24%

Dwarikesh Sugar Inds Overview

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.

Dwarikesh Sugar Inds Share Price

Live · BSE / NSE · Inception: 1993
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Dwarikesh Sugar Inds Quarterly Results

#(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

Dwarikesh Sugar Inds Profit & Loss

#(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

Dwarikesh Sugar Inds Balance Sheet

#(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

Dwarikesh Sugar Inds Cash Flow

#(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

Dwarikesh Sugar Inds Ratios

# 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

Growth Rates

Compounded annual
# 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%

Dwarikesh Sugar Inds Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 42.14 %
FII 1.01 %
DII (MF + Insurance) 0.88 %
Public (retail) 55.96 %
Others 0.01 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 42.0942.0942.142.142.142.142.142.142.1442.14
FII 4.363.852.321.6421.91.741.691.681.01
DII 0.130.130.130.130.130.130.130.240.350.88
Public 53.4253.9255.4556.1355.7655.8756.0355.9755.8355.96
Others 0000000000
Total 100100100100100100100100100100

Dwarikesh Sugar Inds Peer Comparison

Dwarikesh Sugar Inds Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Dwarikesh Sugar Inds Pros & Cons

Pros

  • Debtor days have improved from 13.58 to 7.16days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 42.14%.
  • Company has a low return on equity of 6% over the last 3 years.
  • The company has delivered a poor profit growth of -19% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp