WEBSITE BSE:523371 NSE: MAWANA SUGAR Inc. Year: 1961 Industry: Sugar My Bucket: Add Stock
Last updated: 15:55
No Notes Added Yet
1. Business Overview
Mawana Sugars Ltd. is an India-based company primarily engaged in the manufacturing and sale of sugar. Its core business model revolves around procuring sugarcane from farmers, crushing it to produce refined sugar, and selling it in the domestic market to both institutional and retail customers. The company has diversified its operations into two key value-added segments: a distillery division that produces ethanol (for fuel blending) and extra neutral alcohol (ENA), and a co-generation division that produces power from bagasse (a byproduct of sugar manufacturing) for captive consumption and sale to the state grid. This diversification helps stabilize revenues and improve profitability beyond the cyclical nature of sugar.
2. Key Segments / Revenue Mix
Mawana Sugars operates primarily through three main segments:
Sugar: This is the largest segment, involving the production and sale of various grades of sugar.
Distillery: This segment produces ethanol (primarily for the government's Ethanol Blending Program) and Extra Neutral Alcohol (ENA), utilizing molasses (a byproduct of sugar production). This segment is a significant contributor to profits due to stable demand and government incentives.
Co-generation: This segment involves the generation of electricity using bagasse as fuel. The power generated is used for captive consumption in the sugar and distillery units, with surplus power sold to the state electricity grid.
While specific revenue contribution percentages can fluctuate annually based on sugar prices and ethanol off-take, the sugar segment typically accounts for the majority of top-line revenue, with the distillery segment being a crucial and growing contributor to profitability.
3. Industry & Positioning
The Indian sugar industry is highly regulated, cyclical, and fragmented, with numerous players, particularly in key sugar-producing states like Uttar Pradesh and Maharashtra. It is influenced by monsoon patterns, government policies on cane pricing, minimum selling price of sugar, and export/import quotas. Mawana Sugars operates primarily in Uttar Pradesh, a major sugar-producing state. While not among the largest national players, it holds a regional presence and benefits from integrated operations (sugar, distillery, co-gen) which is a common trend among established sugar companies. The shift towards ethanol production provides a significant stability factor for the industry.
4. Competitive Advantage (Moat)
Mawana Sugars' competitive advantages are primarily derived from:
Integrated Operations: The ability to convert byproducts (molasses to ethanol/ENA, bagasse to power) adds value, reduces waste, and diversifies revenue streams, making it less dependent solely on sugar prices.
Established Local Presence: Long-standing relationships with sugarcane farmers in its operating areas (Uttar Pradesh) ensure a relatively stable supply of raw material.
Operational Efficiency: Continuous investment in modernizing plant and machinery, along with optimized processes, can lead to better recovery rates and lower production costs compared to less efficient peers.
Entry Barriers: The sugar industry requires significant capital investment in plants and infrastructure, as well as complex regulatory approvals, posing a barrier for new entrants.
5. Growth Drivers
Ethanol Blending Program (EBP): The Indian government's aggressive targets for ethanol blending with petrol (E20 by 2025) provides a strong and stable demand for ethanol, encouraging sugar companies like Mawana to expand distillery capacities.
Increasing Sugar Consumption: Steady population growth and rising disposable incomes in India drive consistent demand for sugar, although per capita growth might be moderate.
Value-Added Products: Continued focus on increasing production of higher-margin products like ethanol, ENA, and special sugars can drive growth.
Government Support: Favorable government policies regarding ethanol procurement prices, interest subvention schemes for distillery expansion, and stable Minimum Selling Price (MSP) for sugar can support growth.
6. Risks
Regulatory Risks: High government intervention in cane pricing, sugar MSP, export/import policies, and ethanol pricing can significantly impact profitability. Any adverse changes could be detrimental.
Agricultural & Weather Dependence: Sugarcane yield and quality are highly dependent on monsoon patterns and weather conditions, leading to volatility in raw material availability and cost.
Price Volatility: Sugar prices are inherently cyclical and volatile, influenced by domestic and global supply-demand dynamics, leading to earnings fluctuations.
Environmental Regulations: Stricter environmental norms, particularly for distillery operations, could necessitate further capital expenditure for compliance.
Debt Levels: While not specified here, general industry practice sometimes involves significant debt for capacity expansion, which could become a risk during downturns.
7. Management & Ownership
Mawana Sugars Ltd. is promoted by the Shriram Group (specifically the Siddharth Shriram family). The management team typically comprises professionals with experience in the sugar industry, often with long tenures. The promoter group maintains a significant ownership stake, indicating alignment of interests with the company's long-term success.
8. Outlook
Mawana Sugars operates in a sector undergoing a structural shift driven by the ethanol blending mandate. This provides a relatively stable and growing revenue stream for the company's distillery segment, potentially reducing the extreme cyclicality historically associated with sugar. The company's integrated operations offer a degree of resilience. However, the core sugar business remains susceptible to volatile agricultural output, government policies, and market prices. While expansion into higher-margin ethanol production presents a positive long-term trajectory, the business will continue to navigate the inherent risks of a highly regulated, commodity-driven industry in India.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹402 Cr.
Stock P/E 3.7
P/B 0.9
Current Price ₹102.7
Book Value ₹ 118.2
Face Value 10
52W High ₹123.5
Dividend Yield 3.9%
52W Low ₹ 75
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 | 381 | 326 | 322 | 387 | 383 | 334 | 343 | 401 | 429 | 367 |
| Other Income | 26 | 0 | 0 | 1 | 0 | 3 | 5 | 1 | 0 | 1 |
| Total Income | 407 | 326 | 323 | 387 | 383 | 337 | 348 | 401 | 429 | 368 |
| Total Expenditure | 409 | 285 | 241 | 372 | 393 | 305 | 254 | 401 | 439 | 339 |
| Operating Profit | -2 | 42 | 82 | 15 | -10 | 32 | 94 | 0 | -10 | 29 |
| Interest | 7 | 3 | 10 | 13 | 8 | 1 | 7 | 11 | 4 | 1 |
| Depreciation | 8 | 9 | 10 | 8 | 8 | 9 | 9 | 7 | 7 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | -15 |
| Profit Before Tax | -18 | 29 | 63 | -6 | -27 | 83 | 78 | -18 | -22 | 5 |
| Provision for Tax | -7 | 11 | 16 | -1 | -6 | 11 | 17 | -5 | -5 | 2 |
| Profit After Tax | -11 | 18 | 47 | -5 | -20 | 72 | 62 | -14 | -16 | 4 |
| Adjustments | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -11 | 18 | 47 | -5 | -20 | 73 | 62 | -14 | -16 | 4 |
| Adjusted Earnings Per Share | -2.9 | 4.5 | 12 | -1.2 | -5.2 | 18.5 | 15.8 | -3.5 | -4.1 | 1 |
| #(Fig in Cr.) | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1401 | 1485 | 1191 | 1344 | 1205 | 1172 | 1469 | 1478 | 1482 | 1355 | 1446 | 1540 |
| Other Income | 9 | 10 | 9 | 12 | 11 | 8 | 3 | 4 | 3 | 28 | 9 | 7 |
| Total Income | 1410 | 1495 | 1200 | 1356 | 1217 | 1180 | 1472 | 1482 | 1485 | 1383 | 1456 | 1546 |
| Total Expenditure | 1453 | 1379 | 1024 | 1301 | 1090 | 1118 | 1372 | 1373 | 1404 | 1264 | 1324 | 1433 |
| Operating Profit | -44 | 116 | 175 | 55 | 126 | 62 | 100 | 109 | 80 | 118 | 131 | 113 |
| Interest | 77 | 77 | 51 | 38 | 24 | 27 | 35 | 26 | 28 | 30 | 30 | 23 |
| Depreciation | 61 | 38 | 30 | 24 | 33 | 56 | 48 | 40 | 36 | 35 | 34 | 31 |
| Exceptional Income / Expenses | 0 | 0 | 349 | 15 | 0 | 0 | 111 | -7 | -1 | 0 | 61 | -15 |
| Profit Before Tax | -181 | 1 | 443 | 7 | 69 | -23 | 127 | 38 | 15 | 53 | 129 | 43 |
| Provision for Tax | 0 | 0 | 84 | -2 | 28 | 70 | 32 | 12 | 2 | 15 | 20 | 9 |
| Profit After Tax | -181 | 1 | 359 | 10 | 41 | -92 | 95 | 26 | 13 | 38 | 109 | 36 |
| Adjustments | 0 | 0 | -0 | -0 | -0 | 9 | -22 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -181 | 1 | 359 | 10 | 40 | -83 | 73 | 26 | 13 | 38 | 109 | 36 |
| Adjusted Earnings Per Share | -46.4 | 0.2 | 91.8 | 2.5 | 10.3 | -21.2 | 18.7 | 6.7 | 3.4 | 9.6 | 28 | 9.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 7% | -1% | 4% | 0% |
| Operating Profit CAGR | 11% | 6% | 16% | 0% |
| PAT CAGR | 187% | 61% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 5% | 4% | 15% | 8% |
| ROE Average | 24% | 12% | 15% | 5% |
| ROCE Average | 17% | 11% | 13% | 25% |
| #(Fig in Cr.) | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | -387 | -387 | 331 | 341 | 381 | 296 | 370 | 384 | 384 | 410 | 492 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 91 | 246 | 141 | 97 | 176 | 194 | 75 | 41 | 7 | 0 | 0 |
| Other Non-Current Liabilities | 27 | 78 | -131 | -136 | -111 | -49 | -29 | -20 | -18 | -4 | 10 |
| Total Current Liabilities | 1204 | 1116 | 683 | 656 | 821 | 960 | 921 | 615 | 631 | 758 | 593 |
| Total Liabilities | 934 | 1053 | 1025 | 958 | 1267 | 1403 | 1337 | 1021 | 1004 | 1165 | 1095 |
| Fixed Assets | 474 | 441 | 321 | 313 | 296 | 298 | 232 | 212 | 197 | 204 | 198 |
| Other Non-Current Assets | 22 | 29 | 19 | 30 | 74 | 36 | 29 | 11 | 30 | 6 | 7 |
| Total Current Assets | 439 | 583 | 685 | 614 | 897 | 1069 | 1076 | 797 | 772 | 955 | 890 |
| Total Assets | 934 | 1053 | 1025 | 958 | 1267 | 1403 | 1337 | 1021 | 1004 | 1165 | 1095 |
| #(Fig in Cr.) | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 8 | 23 | 23 | 36 | 55 | 32 | 47 | 90 | 32 | 26 | 10 |
| Cash Flow from Operating Activities | 235 | 38 | 49 | 63 | -100 | -139 | 160 | -151 | 108 | -164 | 114 |
| Cash Flow from Investing Activities | -15 | -4 | 122 | 83 | -17 | -42 | 131 | -13 | -39 | 5 | 89 |
| Cash Flow from Financing Activities | -206 | -30 | -157 | -127 | 94 | 195 | -245 | 107 | -76 | 143 | -206 |
| Net Cash Inflow / Outflow | 15 | 4 | 13 | 19 | -23 | 14 | 46 | -57 | -6 | -16 | -4 |
| Closing Cash & Cash Equivalent | 23 | 27 | 36 | 55 | 32 | 47 | 90 | 32 | 26 | 10 | 9 |
| # | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -46.37 | 0.2 | 91.78 | 2.49 | 10.31 | -21.19 | 18.73 | 6.68 | 3.36 | 9.62 | 27.97 |
| CEPS(Rs) | -30.79 | 9.9 | 99.57 | 8.61 | 18.91 | -9.35 | 36.46 | 16.83 | 12.47 | 18.66 | 36.55 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 4 | 4 |
| Book NAV/Share(Rs) | -99.04 | -98.84 | 84.61 | 87.12 | 97.4 | 75.74 | 94.51 | 98.23 | 98.24 | 104.87 | 125.75 |
| Core EBITDA Margin(%) | -3.55 | 6.68 | 13.09 | 3.18 | 9.55 | 4.58 | 6.59 | 7.1 | 5.22 | 6.69 | 8.44 |
| EBIT Margin(%) | -7.06 | 4.92 | 38.91 | 3.39 | 7.71 | 0.38 | 11.07 | 4.31 | 2.91 | 6.11 | 10.99 |
| Pre Tax Margin(%) | -12.26 | 0.05 | 34.92 | 0.55 | 5.71 | -1.93 | 8.67 | 2.56 | 1.03 | 3.91 | 8.94 |
| PAT Margin (%) | -12.26 | 0.05 | 28.27 | 0.73 | 3.37 | -7.86 | 6.47 | 1.77 | 0.89 | 2.78 | 7.56 |
| Cash Profit Margin (%) | -8.14 | 2.45 | 30.66 | 2.5 | 6.14 | -3.12 | 9.71 | 4.45 | 3.29 | 5.39 | 9.88 |
| ROA(%) | -19.88 | 0.08 | 34.56 | 0.98 | 3.65 | -6.9 | 6.94 | 2.22 | 1.3 | 3.47 | 9.68 |
| ROE(%) | 0 | 0 | 0 | 2.91 | 11.25 | -27.21 | 28.55 | 6.94 | 3.42 | 9.48 | 24.26 |
| ROCE(%) | -34.1 | 73.16 | 147.49 | 8.63 | 16.85 | 0.63 | 22.77 | 8.8 | 5.51 | 9.49 | 16.84 |
| Receivable days | 11.44 | 14.32 | 16.35 | 12.54 | 13.39 | 13.4 | 10.87 | 9.58 | 8.79 | 9.66 | 9.19 |
| Inventory Days | 70.87 | 87.3 | 131.26 | 127.71 | 191 | 256.36 | 206.03 | 185.78 | 170.93 | 210.86 | 214.36 |
| Payable days | 165.12 | 258.81 | 294.97 | 185.94 | 330.73 | 251.77 | 194.33 | 131.03 | 59.58 | 61.75 | 47.22 |
| PER(x) | 0 | 125.31 | 0.91 | 18.37 | 4.43 | 0 | 1.93 | 19.92 | 27.07 | 8.77 | 3.08 |
| Price/Book(x) | -0.1 | -0.26 | 0.99 | 0.53 | 0.47 | 0.3 | 0.38 | 1.36 | 0.92 | 0.81 | 0.69 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.25 | 3.3 | 4.74 | 4.64 |
| EV/Net Sales(x) | 0.36 | 0.36 | 0.43 | 0.19 | 0.31 | 0.44 | 0.22 | 0.6 | 0.47 | 0.64 | 0.51 |
| EV/Core EBITDA(x) | -11.46 | 4.63 | 2.9 | 4.59 | 2.93 | 8.32 | 3.19 | 8.2 | 8.69 | 7.38 | 5.58 |
| Net Sales Growth(%) | 4.09 | 6 | -19.8 | 12.9 | -10.32 | -2.81 | 4.42 | 0.63 | 0.24 | -8.55 | 6.74 |
| EBIT Growth(%) | -35.91 | 174.24 | 537.02 | -90.76 | 103.61 | -95.25 | 888.51 | -60.86 | -32.25 | 91.84 | 92.07 |
| PAT Growth(%) | -6.93 | 100.44 | 0 | -97.28 | 316.13 | -326.88 | 216.86 | -72.49 | -49.79 | 186.75 | 190.62 |
| EPS Growth(%) | -7.48 | 100.44 | 0 | -97.28 | 313.76 | -305.48 | 188.38 | -64.31 | -49.79 | 186.75 | 190.62 |
| Debt/Equity(x) | -1.3 | -1.25 | 0.74 | 0.42 | 0.63 | 1.64 | 0.75 | 1.08 | 0.99 | 1.38 | 0.85 |
| Current Ratio(x) | 0.36 | 0.52 | 1 | 0.94 | 1.09 | 1.11 | 1.17 | 1.3 | 1.22 | 1.26 | 1.5 |
| Quick Ratio(x) | 0.1 | 0.13 | 0.31 | 0.22 | 0.13 | 0.22 | 0.29 | 0.16 | 0.13 | 0.1 | 0.12 |
| Interest Cover(x) | -1.36 | 1.01 | 9.75 | 1.19 | 3.85 | 0.16 | 4.6 | 2.47 | 1.55 | 2.79 | 5.38 |
| Total Debt/Mcap(x) | 13.05 | 4.83 | 0.75 | 0.8 | 1.34 | 5.5 | 1.95 | 0.8 | 1.08 | 1.72 | 1.24 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 63.49 | 63.49 | 63.49 | 63.49 | 63.49 | 63.49 | 63.49 | 63.49 | 63.49 | 63.49 |
| FII | 0.35 | 0.44 | 0.59 | 0.88 | 0.43 | 0.43 | 0.96 | 0.58 | 0.43 | 0.55 |
| DII | 0.31 | 0.31 | 0.31 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.06 |
| Public | 35.85 | 35.75 | 35.61 | 35.56 | 36 | 36 | 35.47 | 35.86 | 36 | 35.9 |
| 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 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 |
| FII | 0.01 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.04 | 0.02 | 0.02 | 0.02 |
| DII | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.4 | 1.4 | 1.39 | 1.39 | 1.41 | 1.41 | 1.39 | 1.4 | 1.41 | 1.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 |
* 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.