Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹130 Cr.
Stock P/E
3.4
P/B
0.4
Current Price
₹75.1
Book Value
₹ 168.2
Face Value
10
52W High
₹94
52W Low
₹ 61.3
Dividend Yield
0%

Indian Sucrose Overview

Business

Indian Sucrose Ltd. is primarily engaged in the manufacturing and selling of sugar. Its core business model involves crushing sugarcane to produce crystal sugar. The company also operates an integrated complex, utilizing by-products from sugar manufacturing to diversify its revenue streams. This includes the production of rectified spirit and ethanol from molasses (a sugar by-product) through its distillery unit, and co-generation of power using bagasse (another sugar by-product). The company makes money through the sale of sugar, ethanol, rectified spirit, and surplus electricity.

Revenue Mix

While specific revenue contribution percentages may vary year-on-year and are not readily available without detailed financial statements, the company's major business segments include:

Sugar: Production and sale of crystal sugar.

Distillery: Manufacturing and sale of rectified spirit and ethanol.

Co-generation: Generation and sale of power using bagasse.

Industry

The Indian sugar industry is highly cyclical, commodity-driven, and significantly influenced by monsoon patterns, sugarcane availability, and government policies (e.g., Fair and Remunerative Price/State Advised Price for cane, ethanol blending targets, export subsidies/restrictions). It is a fragmented industry with numerous regional players. Indian Sucrose Ltd. appears to be a mid-sized player within the Indian sugar industry, likely with a regional focus in the areas where its manufacturing units are located, primarily Punjab. Its positioning is influenced by local cane procurement strength and operational efficiencies.

MOAT

Indian Sucrose's competitive advantages are typical for well-managed sugar companies in India:

Integrated Operations: The ability to produce sugar, ethanol, and power from a single raw material (sugarcane) allows for better utilization of by-products, improved cost efficiencies, and diversification of revenue streams, which helps mitigate the cyclicality of sugar prices.

Location & Procurement: Proximity to sugarcane growing areas is crucial for efficient procurement and reduced transportation costs of the perishable raw material.

Scale of Operations (Regional): For its regional market, operating a sizable mill can offer some economies of scale in processing and distribution.

Regulatory Support for Ethanol: Participation in the government's ethanol blending program provides a somewhat stable demand and pricing environment for its distillery products.

Growth Drivers

Ethanol Blending Program (EBP): The Indian government's aggressive targets for ethanol blending with petrol (E20 by 2025) provide a significant and sustained demand for ethanol, benefiting the company's distillery segment.

Increasing Sugar Consumption: Growing population and improving disposable incomes in India lead to a steady increase in domestic sugar consumption.

Government Support: Policies like minimum selling price for sugar and export subsidies during surplus production years can provide a floor to sugar realizations.

Operational Efficiencies: Continuous efforts to modernize plants, improve cane crushing capacity, and enhance by-product utilization can drive profitability.

Risks

Sugarcane Availability & Pricing: Highly dependent on monsoon and agricultural yields. Fluctuations in cane production and government-mandated cane prices (FRP/SAP) directly impact raw material costs and profitability.

Sugar Price Volatility: Sugar is a commodity, and its prices are subject to global supply-demand dynamics, domestic production, and government intervention, leading to revenue and profit fluctuations.

Regulatory Risks: Changes in government policies related to sugar pricing, export/import duties, ethanol blending targets, and environmental norms can significantly affect the business.

Weather Dependency: The entire sugar value chain is heavily reliant on favorable weather conditions, particularly monsoon, for cane cultivation.

High Working Capital Needs: Sugar production is seasonal, requiring substantial working capital for cane procurement and inventory management.

Management & Ownership

Indian Sucrose Ltd. is part of the Oswal group. The management structure typically involves key promoter family members in leadership roles, supported by professional management. The ownership is predominantly held by the promoter group, which is common among Indian companies, ensuring long-term strategic direction. The quality of management is generally assessed by their ability to navigate the cyclical nature of the sugar industry, manage cane procurement efficiently, and capitalize on opportunities like the ethanol blending program.

Outlook

Indian Sucrose operates in a critical agricultural sector with significant government oversight. The outlook is a mix of opportunities and challenges. The aggressive push for ethanol blending presents a strong tailwind for the company's distillery segment, offering a more stable and growing revenue stream compared to the volatile sugar business. This diversification helps de-risk the core sugar operations. However, the company remains exposed to the inherent cyclicality of sugar production, which is influenced by weather patterns, cane availability, and government policies on pricing and trade. Efficient management of raw material costs, operational leverage from integrated facilities, and sustained demand from the ethanol program will be key determinants of its future performance. The ability to manage debt levels, given the working capital intensity of the business, will also be crucial.

Indian Sucrose Share Price

Live · BSE / NSE · Inception: 1990
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Indian Sucrose 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 261 125 57 52 312 84 39 80 308 51
Other Income 4 2 4 5 4 2 4 5 6 7
Total Income 265 127 61 56 316 86 43 84 314 57
Total Expenditure 212 113 57 45 258 75 38 69 250 49
Operating Profit 53 14 4 12 59 11 5 16 64 9
Interest 7 7 6 6 6 6 6 5 6 5
Depreciation 3 3 2 3 3 2 3 3 4 3
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 -17 0
Profit Before Tax 43 4 -4 4 49 3 -3 7 37 1
Provision for Tax 11 1 -1 1 13 1 1 1 10 0
Profit After Tax 32 3 -3 3 36 2 -4 7 26 0
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 32 3 -3 3 36 2 -4 7 26 0
Adjusted Earnings Per Share 18.5 1.6 -1.9 1.6 20.7 1.1 -2.1 3.9 15 0.2

Indian Sucrose Profit & Loss

#(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 212 283 386 419 363 532 431 443 452 529 546 478
Other Income 1 1 6 6 11 2 4 7 11 14 15 22
Total Income 213 284 392 425 373 534 434 450 463 542 561 498
Total Expenditure 198 249 321 383 336 481 378 384 387 460 472 406
Operating Profit 15 34 71 42 37 52 56 66 76 83 88 94
Interest 16 18 19 14 21 25 18 19 25 27 25 22
Depreciation 8 8 7 7 8 8 8 7 8 11 11 13
Exceptional Income / Expenses 0 0 0 -8 0 0 0 0 0 0 0 -17
Profit Before Tax -9 8 45 13 8 19 31 40 42 44 53 42
Provision for Tax -0 2 15 5 4 7 8 3 12 12 14 12
Profit After Tax -9 6 30 8 4 12 22 37 30 33 38 29
Adjustments 0 0 0 0 -2 -1 -1 -0 -0 0 0 0
Profit After Adjustments -9 6 30 8 2 12 22 37 30 33 38 29
Adjusted Earnings Per Share -5.7 3.9 19.4 5.4 2.8 8 14.5 21.9 17.3 18.8 22.1 17

Indian Sucrose Balance Sheet

#(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 51 57 87 91 86 89 111 152 182 214 258
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 27 47 28 31 32 60 61 53 42 31 21
Other Non-Current Liabilities 10 9 17 19 20 21 21 10 13 20 26
Total Current Liabilities 223 219 255 280 342 283 298 292 344 325 351
Total Liabilities 311 331 387 421 479 454 491 507 581 590 656
Fixed Assets 83 77 74 107 108 106 102 100 204 203 198
Other Non-Current Assets 9 3 9 33 32 57 90 103 9 8 10
Total Current Assets 220 251 304 281 338 291 299 304 368 378 448
Total Assets 311 331 387 421 479 454 491 507 581 590 656

Indian Sucrose Cash Flow

#(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 20 22 39 16 8 8 7 3 15 26 11
Cash Flow from Operating Activities 8 29 -33 87 35 155 -53 87 47 56 68
Cash Flow from Investing Activities -3 -2 -9 -70 -10 -35 -40 -36 -54 -29 81
Cash Flow from Financing Activities -3 1 18 -24 -24 -121 88 -39 18 -41 -22
Net Cash Inflow / Outflow 1 28 -23 -7 0 -1 -4 12 11 -15 127
Closing Cash & Cash Equivalent 22 49 16 8 8 7 3 15 26 11 138

Indian Sucrose Ratios

# 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) -5.68 3.87 19.37 5.42 2.83 7.97 14.51 21.86 17.27 18.84 22.09
CEPS(Rs) -0.35 9.08 24.13 9.82 7.87 13.21 19.42 25.93 22.12 25.37 28.16
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 28.73 32.6 56.13 58.72 55.63 57.77 71.87 88.87 104.57 123.43 148.28
Core EBITDA Margin(%) 6.43 11.32 15.82 8.38 7.33 9.5 12.22 13.33 14.34 13.04 13.42
EBIT Margin(%) 3.3 8.8 15.58 6.42 8.11 8.29 11.31 13.41 14.85 13.47 14.21
Pre Tax Margin(%) -4.08 2.58 10.94 3.13 2.21 3.6 7.1 9.11 9.34 8.38 9.64
PAT Margin (%) -3.98 2.01 7.3 1.96 1.2 2.31 5.2 8.42 6.64 6.19 7.03
Cash Profit Margin (%) -0.24 4.72 9.09 3.56 3.35 3.83 6.96 9.99 8.51 8.34 8.97
ROA(%) -2.7 1.86 8.31 2.07 0.97 2.63 4.74 7.47 5.52 5.59 6.16
ROE(%) -18.85 12.62 43.66 9.44 4.95 14.05 22.38 28.41 18.01 16.53 16.26
ROCE(%) 2.94 10.01 21.06 8.53 10.08 17.34 17.48 18.36 18.23 17.21 17.38
Receivable days 20.19 12.82 13.2 16.06 29.93 29.92 52.31 60.56 51.55 42.21 63.26
Inventory Days 249.87 195.63 159.63 157.33 208.4 156.16 171.91 156.96 163.35 141.48 118.57
Payable days 91.35 59.57 21.79 43.89 171.45 159.18 162.47 147.42 147.18 113.12 111.22
PER(x) 0 2.12 1.96 4.04 6.04 2 1.56 3.36 3.28 4.08 4.15
Price/Book(x) 0.38 0.25 0.68 0.37 0.31 0.28 0.32 0.83 0.54 0.62 0.62
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.9 0.69 0.71 0.59 0.53 0.3 0.49 0.64 0.64 0.61 0.41
EV/Core EBITDA(x) 12.33 5.69 3.87 5.85 5.19 3.07 3.78 4.3 3.83 3.91 2.56
Net Sales Growth(%) 90.29 33.54 36.37 8.55 -13.42 46.64 -19.07 2.83 2.03 17.01 3.23
EBIT Growth(%) -21.56 259.35 143.95 -57.11 7.58 49.91 10.45 21.92 13.05 6.07 8.94
PAT Growth(%) -2807.54 168.14 400.54 -72.02 -47.78 181.43 82.16 66.61 -19.49 9.11 17.2
EPS Growth(%) -2807.48 168.14 400.54 -72.02 -47.79 181.43 82.13 50.68 -20.99 9.11 17.2
Debt/Equity(x) 3.69 3.91 2.74 2.5 2.11 1.72 1.84 1.19 1.23 0.97 0.82
Current Ratio(x) 0.99 1.15 1.19 1 0.99 1.03 1 1.04 1.07 1.16 1.28
Quick Ratio(x) 0.3 0.39 0.43 0.38 0.29 0.27 0.36 0.39 0.45 0.56 0.82
Interest Cover(x) 0.45 1.41 3.36 1.95 1.38 1.77 2.69 3.12 2.7 2.65 3.11
Total Debt/Mcap(x) 11.34 17.64 4.04 6.68 6.83 6.22 5.83 1.44 2.26 1.56 1.33

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +3% +7% +1% +10%
Operating Profit CAGR +6% +10% +11% +19%
PAT CAGR +15% +1% +26% —
Share Price CAGR -15% -5% +8% +13%
ROE Average +16% +17% +20% +15%
ROCE Average +17% +18% +18% +14%

Indian Sucrose Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 64.49 %
FII 0 %
DII (MF + Insurance) 0.03 %
Public (retail) 35.48 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 64.4964.4964.4964.4964.4964.4964.4964.4964.4964.49
FII 0000000000
DII 0.060.050.050.030.030.030.030.030.030.03
Public 35.4635.4635.4635.4835.4835.4835.4835.4835.4835.48
Others 0000000000
Total 100100100100100100100100100100

Indian Sucrose Peer Comparison

Indian Sucrose Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Indian Sucrose Pros & Cons

Pros

  • Stock is trading at 0.4 times its book value
  • Company has delivered good profit growth of 25% CAGR over last 5 years
  • Debtor days have improved from 113.12 to 111.22days.
  • Company has reduced debt.

Cons

Want to Start Investing in Top Unlisted Stocks?

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

whatsapp