WEBSITE BSE:532183 NSE: GAYATRI SUGR Inc. Year: 1995 Industry: Sugar My Bucket: Add Stock
Last updated: 10:36
No Notes Added Yet
1. Business Overview
Gayatri Sugars Ltd. is an Indian company primarily engaged in the manufacturing and selling of white crystal sugar. The company operates sugar mills where it processes sugarcane sourced from farmers to produce refined sugar. Its core business model involves securing raw materials (sugarcane), crushing it, and selling the finished sugar product in the domestic market. Additionally, it generates revenue from the sale of by-products such as molasses (used in distilleries) and bagasse (used for power generation, often for captive consumption).
2. Key Segments / Revenue Mix
The primary revenue segment for Gayatri Sugars Ltd. is Sugar manufacturing and sales. While the company produces by-products like molasses and bagasse, it does not typically report large-scale, separate revenue segments for commercial power generation or extensive distillery operations to the same extent as some larger, diversified sugar groups. Therefore, sugar sales account for the vast majority of its revenue, with by-product sales contributing supplementary income.
3. Industry & Positioning
The Indian sugar industry is highly regulated, influenced by government policies on sugarcane pricing (Fair and Remunerative Price - FRP), export/import quotas, and stock limits. It is also cyclical, driven by agricultural factors like monsoons and sugarcane yields. The industry is fragmented, with numerous regional players. Gayatri Sugars Ltd. is a relatively smaller player within this landscape, operating primarily in specific regional markets. Its positioning is that of a regional sugar producer, competing with both larger national players and other local mills for cane procurement and market share in its operational vicinity.
4. Competitive Advantage (Moat)
Gayatri Sugars Ltd., as a regional sugar manufacturer, exhibits limited strong competitive advantages.
Cost Efficiency (potential): Proximity to sugarcane growing areas can reduce logistics costs and foster local farmer relationships, potentially aiding consistent cane supply and procurement efficiency.
Integrated Operations (limited): While it utilizes by-products, its level of diversification into large-scale ethanol production or significant commercial power generation might be less extensive than larger, more integrated peers, limiting diversification benefits.
Brand (limited): Sugar is largely a commodity, and brand loyalty for white crystal sugar is generally low in the bulk market, offering minimal pricing power.
The company's advantages primarily stem from localized operational efficiency rather than durable, wide-reaching moats.
5. Growth Drivers
Government Focus on Ethanol Blending Program (EBP): The Indian government's push for higher ethanol blending targets in petrol offers a significant opportunity. If Gayatri Sugars expands its distillery capacity for ethanol production, it could provide a stable, high-margin revenue stream.
Stable Domestic Demand & Prices: India is a major consumer of sugar. Consistent domestic demand and supportive government policies to maintain stable sugar prices can ensure profitability.
Operational Efficiencies: Improvements in sugarcane crushing efficiency, better recovery rates, and optimized utilization of by-products can lead to higher output and improved margins.
Export Opportunities: Favorable global sugar prices and supportive government export policies can open avenues for increased sales and better realizations.
6. Risks
Climatic & Agricultural Risks: High dependency on monsoon patterns and weather conditions for sugarcane growth. Adverse weather (droughts, floods) can severely impact cane availability, quality, and procurement costs.
Government & Regulatory Risks: The industry is heavily regulated. Changes in government policies regarding sugarcane FRP, sugar selling prices, export/import quotas, and stock limits can significantly impact financial performance.
Sugar Price Volatility: Sugar is a commodity, and its prices can be highly volatile due to global supply-demand dynamics and domestic factors, directly impacting revenue and profit margins.
Cane Availability & Competition: Intense competition among regional mills for sugarcane can lead to increased procurement costs or shortages, affecting crushing operations.
Debt Levels: Capital-intensive nature of the business can lead to high debt, which becomes a risk during periods of low profitability or high interest rates.
7. Management & Ownership
Gayatri Sugars Ltd. is promoted by the Gayatri family, which holds a significant ownership stake in the company. As is typical with many family-promoted Indian companies, the promoter group exerts substantial control. The management's effectiveness is largely dependent on their ability to navigate the cyclical and highly regulated Indian sugar industry, manage raw material procurement, and optimize operational efficiencies to ensure profitability.
8. Outlook
Gayatri Sugars operates within the fundamental yet inherently cyclical Indian sugar industry. The company stands to benefit from robust domestic demand for sugar and the strategic push by the Indian government towards higher ethanol blending, which offers a potential avenue for growth and diversification if the company scales its distillery operations. However, the outlook remains significantly influenced by external factors, including unpredictable climatic conditions, inherent volatility in commodity prices, and the complex, often interventionist, regulatory environment. As a regional player, its sustained performance will hinge on effective management of sugarcane procurement, operational efficiencies, and prudent capital allocation for potential diversification into higher-margin by-products like ethanol, balancing opportunities against the formidable industry risks.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹62 Cr.
Stock P/E 8.8
P/B -0.5
Current Price ₹8.4
Book Value ₹ -17.9
Face Value 10
52W High ₹16.7
Dividend Yield 0%
52W Low ₹ 7
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 | 19 | 76 | 225 | 20 | 12 | 110 | 195 | 28 | 14 | 81 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 |
| Total Income | 19 | 76 | 225 | 20 | 12 | 110 | 201 | 28 | 14 | 81 |
| Total Expenditure | 29 | 65 | 184 | 29 | 23 | 100 | 164 | 37 | 26 | 78 |
| Operating Profit | -10 | 11 | 41 | -10 | -12 | 10 | 36 | -9 | -12 | 3 |
| Interest | 6 | 8 | 5 | 6 | 8 | 7 | -4 | 8 | 7 | 7 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -17 | 1 | 34 | -18 | -21 | 1 | 39 | -19 | -21 | -6 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -17 | 1 | 34 | -18 | -21 | 1 | 39 | -19 | -21 | -6 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | -17 | 1 | 34 | -18 | -21 | 1 | 39 | -19 | -21 | -6 |
| Adjusted Earnings Per Share | -3.9 | 0.2 | 5.2 | -2.7 | -3.2 | 0.2 | 5.2 | -2.5 | -2.9 | -0.8 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 197 | 231 | 241 | 242 | 251 | 312 | 282 | 248 | 361 | 388 | 377 | 318 |
| Other Income | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 5 |
| Total Income | 197 | 232 | 242 | 242 | 251 | 312 | 282 | 248 | 361 | 389 | 378 | 324 |
| Total Expenditure | 186 | 247 | 225 | 202 | 208 | 298 | 275 | 241 | 334 | 349 | 340 | 305 |
| Operating Profit | 11 | -15 | 18 | 40 | 43 | 14 | 7 | 8 | 27 | 40 | 38 | 18 |
| Interest | 22 | 22 | 24 | 21 | 20 | 24 | 24 | 26 | 25 | 24 | 24 | 18 |
| Depreciation | 13 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 8 | 7 | 8 |
| Exceptional Income / Expenses | 0 | -14 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 |
| Profit Before Tax | -23 | -62 | -14 | 11 | 13 | -19 | -28 | -28 | -8 | 34 | 7 | -7 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -23 | -62 | -14 | 11 | 13 | -19 | -28 | -28 | -8 | 34 | 7 | -7 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -23 | -62 | -14 | 11 | 13 | -19 | -28 | -28 | -8 | 34 | 7 | -7 |
| Adjusted Earnings Per Share | -5.2 | -14.3 | -3.1 | 2.4 | 3 | -4.5 | -6.3 | -6.5 | -1.9 | 7.9 | 1.1 | -1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | 15% | 4% | 7% |
| Operating Profit CAGR | -5% | 68% | 22% | 13% |
| PAT CAGR | -79% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 4% | 17% | 25% | 3% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | 93% | 95% | 56% | 29% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1 | -38 | -52 | -82 | -70 | -95 | -123 | -153 | -162 | -124 | -92 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 89 | 64 | 75 | 103 | 84 | 83 | 78 | 76 | 74 | 92 | 95 |
| Other Non-Current Liabilities | 8 | 5 | 6 | 26 | 7 | 4 | 4 | 6 | 6 | 11 | 39 |
| Total Current Liabilities | 210 | 259 | 247 | 153 | 225 | 281 | 238 | 254 | 288 | 218 | 147 |
| Total Liabilities | 308 | 289 | 276 | 199 | 247 | 273 | 197 | 183 | 206 | 197 | 190 |
| Fixed Assets | 154 | 137 | 130 | 121 | 114 | 107 | 96 | 86 | 90 | 94 | 92 |
| Other Non-Current Assets | 3 | 0 | 0 | 1 | 8 | 3 | 1 | 1 | 1 | 6 | 10 |
| Total Current Assets | 151 | 153 | 145 | 77 | 125 | 163 | 100 | 95 | 116 | 97 | 89 |
| Total Assets | 308 | 289 | 276 | 199 | 247 | 273 | 197 | 183 | 206 | 197 | 190 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 6 | 8 | 9 | 1 | 9 | 10 | 2 | 2 | 1 | 0 | 1 |
| Cash Flow from Operating Activities | 9 | 9 | -7 | 36 | 37 | 34 | 26 | 15 | 55 | 43 | 24 |
| Cash Flow from Investing Activities | -5 | -0 | -3 | -1 | -4 | -3 | 1 | -1 | -15 | -11 | -4 |
| Cash Flow from Financing Activities | -2 | -8 | 2 | -28 | -32 | -39 | -27 | -15 | -41 | -33 | -19 |
| Net Cash Inflow / Outflow | 2 | 1 | -8 | 7 | 1 | -8 | -0 | -1 | -1 | 0 | 0 |
| Closing Cash & Cash Equivalent | 8 | 9 | 1 | 9 | 10 | 2 | 2 | 1 | 0 | 1 | 1 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -5.23 | -14.27 | -3.09 | 2.43 | 2.96 | -4.45 | -6.34 | -6.51 | -1.93 | 7.85 | 1.09 |
| CEPS(Rs) | -2.35 | -11.64 | -0.84 | 4.7 | 5.27 | -2.13 | -3.98 | -4.16 | 0.47 | 9.68 | 2.12 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -3.38 | -18.19 | -21.28 | -18.81 | -16.02 | -21.67 | -28.17 | -35.02 | -37.12 | -28.42 | -15.14 |
| Core EBITDA Margin(%) | 5.54 | -6.61 | 6.64 | 15.98 | 17.07 | 4.46 | 2.33 | 2.95 | 7.45 | 10.24 | 9.95 |
| EBIT Margin(%) | -0.58 | -16.84 | 3.96 | 12.59 | 13.14 | 1.3 | -1.28 | -1.1 | 4.68 | 14.99 | 8.31 |
| Pre Tax Margin(%) | -11.26 | -26.17 | -5.31 | 4.28 | 5.15 | -6.25 | -9.83 | -11.48 | -2.33 | 8.84 | 1.87 |
| PAT Margin (%) | -11.26 | -26.17 | -5.31 | 4.28 | 5.15 | -6.25 | -9.83 | -11.48 | -2.33 | 8.84 | 1.87 |
| Cash Profit Margin (%) | -5.05 | -21.35 | -1.45 | 8.29 | 9.16 | -2.99 | -6.16 | -7.34 | 0.57 | 10.89 | 3.63 |
| ROA(%) | -7.78 | -20.88 | -4.79 | 4.47 | 5.8 | -7.49 | -11.8 | -14.97 | -4.33 | 17.02 | 3.64 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | -0.73 | -29.78 | 8.87 | 25.6 | 29.04 | 4.79 | -4.1 | -2.99 | 28.83 | 164.07 | 93.27 |
| Receivable days | 6.79 | 12.07 | 11.51 | 15.5 | 18.22 | 21.55 | 26.08 | 25.71 | 31.03 | 24.91 | 14.84 |
| Inventory Days | 190.59 | 196.97 | 184.48 | 127.38 | 96.75 | 124.74 | 126.91 | 98.18 | 60.07 | 63.03 | 59.7 |
| Payable days | 191.59 | 191.96 | 222.8 | 111.29 | 60.52 | 124.85 | 153.29 | 134.25 | 138.79 | 150.67 | 121.72 |
| PER(x) | 0 | 0 | 0 | 3.79 | 3.26 | 0 | 0 | 0 | 0 | 0.39 | 17.29 |
| Price/Book(x) | -0.37 | -0.08 | -0.24 | -0.49 | -0.6 | -0.12 | -0.02 | -0.05 | -0.07 | -0.11 | -1.24 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.88 | 0.8 | 0.96 | 0.99 | 0.82 | 0.54 | 0.82 | 0.94 | 0.6 | 0.42 | 0.67 |
| EV/Core EBITDA(x) | 15.14 | -12.38 | 13.16 | 6.03 | 4.75 | 11.93 | 34.39 | 31.04 | 7.86 | 4.08 | 6.63 |
| Net Sales Growth(%) | 5.44 | 17.36 | 4.4 | 0.15 | 3.76 | 24.23 | -9.61 | -12.01 | 45.51 | 7.66 | -2.89 |
| EBIT Growth(%) | -111.91 | -3291.89 | 125.14 | 209.2 | 5.85 | -87.76 | -188.91 | 24.24 | 719.68 | 244.76 | -46.15 |
| PAT Growth(%) | -69.19 | -172.71 | 78.32 | 178.47 | 22.1 | -250.26 | -42.41 | -2.67 | 70.42 | 507.58 | -79.49 |
| EPS Growth(%) | -69.19 | -172.71 | 78.32 | 178.47 | 22.1 | -250.26 | -42.41 | -2.67 | 70.41 | 507.57 | -86.17 |
| Debt/Equity(x) | 114.89 | -3.84 | -3.29 | -2.52 | -2.46 | -1.7 | -1.88 | -1.48 | -1.27 | -1.22 | -1.34 |
| Current Ratio(x) | 0.72 | 0.59 | 0.59 | 0.51 | 0.56 | 0.58 | 0.42 | 0.37 | 0.4 | 0.44 | 0.6 |
| Quick Ratio(x) | 0.09 | 0.11 | 0.05 | 0.24 | 0.14 | 0.15 | 0.1 | 0.15 | 0.19 | 0.11 | 0.26 |
| Interest Cover(x) | -0.05 | -1.81 | 0.43 | 1.52 | 1.65 | 0.17 | -0.15 | -0.11 | 0.67 | 2.44 | 1.29 |
| Total Debt/Mcap(x) | 28.92 | 22.03 | 7.8 | 5.16 | 4.09 | 13.93 | 106.07 | 27.91 | 17.42 | 11.32 | 1.08 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.82 | 53.82 | 53.82 | 51.77 | 51.52 | 46.94 | 46.94 | 46.94 | 46.94 | 46.94 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 46.18 | 46.18 | 46.18 | 48.23 | 48.48 | 53.06 | 53.06 | 53.06 | 53.06 | 53.06 |
| 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 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.99 | 2.99 | 2.99 | 3.25 | 3.28 | 3.94 | 3.94 | 3.94 | 3.94 | 3.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.48 | 6.48 | 6.48 | 6.74 | 6.77 | 7.43 | 7.43 | 7.43 | 7.43 | 7.43 |
* 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.