WEBSITE BSE:531065 NSE: OSWAL OVERSE Inc. Year: 1984 Industry: Sugar My Bucket: Add Stock
Last updated: 00:00
No Notes Added Yet
1. Business Overview
Oswal Overseas Ltd. is an India-based company primarily engaged in the business of manufacturing and trading of sugar and its by-products. The company operates a sugar unit and its core business model involves processing sugarcane procured from farmers into various grades of sugar, which it then sells in the domestic market. Revenue is generated directly from the sale of sugar, and potentially from the sale of by-products like molasses and bagasse.
2. Key Segments / Revenue Mix
The company's revenue is predominantly derived from its Sugar segment. While sugar processing inherently generates by-products such as molasses (used for ethanol or cattle feed) and bagasse (used for co-generation of power), these are generally considered part of the core sugar operations and are not typically reported as distinct, major revenue segments for Oswal Overseas Ltd.
3. Industry & Positioning
Oswal Overseas Ltd. operates within the Indian sugar industry, which is characterized by its agricultural dependence, cyclicality, and significant government regulation. The industry is fragmented, with a large number of sugar mills spread across various cane-growing regions. The company appears to be a smaller to mid-sized player within this landscape, competing with numerous other regional mills. Its positioning is largely influenced by its regional operational scale, efficiency, and proximity to sugarcane growing areas.
4. Competitive Advantage (Moat)
Oswal Overseas Ltd., like most commodity-focused sugar companies, generally lacks strong, durable competitive advantages.
Scale: While some scale benefits in procurement and processing might exist, these are not unique.
Location: Proximity to sugarcane fields can offer some logistical advantages and lower transportation costs for raw materials.
Brand: In bulk sugar, brand name is not a significant differentiator.
Switching Costs/Network Effects: These are not applicable to the sugar industry.
Overall, the company operates in a low-moat industry, relying more on operational efficiency, raw material availability, and favorable government policies rather than proprietary advantages.
5. Growth Drivers
Increasing Domestic Consumption: Steady growth in India's population and per-capita sugar consumption.
Ethanol Blending Program (EBP): The Indian government's aggressive targets for ethanol blending with petrol create a significant alternative revenue stream for sugar mills by diverting sugarcane juice/molasses for ethanol production, reducing sugar inventory, and improving profitability.
Export Opportunities: Favorable global sugar price cycles and government support for sugar exports can provide additional revenue avenues, particularly during periods of domestic surplus.
Diversification into Co-generation: Utilizing bagasse for power generation can provide an additional revenue stream and reduce energy costs.
6. Risks
Agricultural/Weather Dependence: Variability in monsoon patterns, droughts, floods, or diseases directly impact sugarcane yield and quality, affecting production volumes and raw material costs.
Government Policy & Regulation: The Indian sugar industry is heavily regulated, with policies on minimum support price (MSP) for sugarcane, sugar selling prices, export quotas, import duties, and ethanol blending mandates significantly impacting profitability.
Commodity Price Volatility: Fluctuations in both domestic and international sugar prices can directly impact revenue and margins.
Working Capital & Debt: Sugar mills often require significant working capital due to the seasonal nature of operations and cane payment cycles, potentially leading to high debt levels.
Environmental Regulations: Increasing scrutiny on emissions and waste disposal from sugar mills could lead to higher compliance costs.
7. Management & Ownership
Oswal Overseas Ltd. is promoted by the Oswal family, who are typically involved in the strategic direction and management of the company. The ownership structure would likely reflect a significant promoter holding, with the remaining shares held by public shareholders and potentially some institutional investors. The quality of management is tied to their experience in navigating the cyclical and regulated sugar industry, managing cane procurement, and optimizing operations.
8. Outlook
The outlook for Oswal Overseas Ltd. is largely tied to the dynamics of the Indian sugar industry. The government's strong push for ethanol blending provides a structural tailwind, potentially reducing inventory gluts and offering more stable revenue streams, mitigating some of the traditional cyclicality. Sustained domestic sugar consumption growth also offers a baseline demand. However, the company remains exposed to inherent risks such as unpredictable weather patterns affecting sugarcane availability, volatile global sugar prices, and potential shifts in government policies regarding cane pricing, sugar sales, and exports. Operational efficiency and ability to adapt to policy changes, particularly in the ethanol segment, will be key to navigating these challenges.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹158 Cr.
Stock P/E -12.7
P/B -9.3
Current Price ₹122.2
Book Value ₹ -13.1
Face Value 5
52W High ₹143
Dividend Yield 0%
52W Low ₹ 16.2
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 | 15 | 62 | 38 | 22 | 3 | 14 | 29 | 1 | 0 | 1 |
| Other Income | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Total Income | 15 | 62 | 38 | 22 | 3 | 14 | 29 | 1 | 0 | 1 |
| Total Expenditure | 17 | 58 | 36 | 23 | 5 | 18 | 30 | 2 | 1 | 2 |
| Operating Profit | -2 | 5 | 3 | -1 | -2 | -3 | -1 | -1 | -1 | -1 |
| Interest | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -4 | 3 | 1 | -2 | -3 | -5 | -2 | -2 | -2 | -2 |
| Provision for Tax | 0 | 0 | -2 | 0 | 0 | -0 | -0 | -0 | -0 | 0 |
| Profit After Tax | -4 | 3 | 3 | -2 | -3 | -5 | -2 | -2 | -2 | -2 |
| Adjustments | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 |
| Profit After Adjustments | -4 | 3 | 3 | -2 | -3 | -5 | -2 | -2 | -2 | -2 |
| Adjusted Earnings Per Share | -3.1 | 2 | 2.6 | -1.8 | -2.6 | -3.6 | -1.6 | -1.9 | -1.5 | -1.5 |
| #(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 | 11 | 56 | 76 | 76 | 79 | 172 | 181 | 168 | 210 | 152 | 68 | 31 |
| Other Income | 0 | 0 | 0 | 0 | 2 | 3 | 2 | 2 | 2 | 1 | 0 | 0 |
| Total Income | 12 | 57 | 76 | 76 | 81 | 175 | 183 | 170 | 212 | 153 | 68 | 31 |
| Total Expenditure | 18 | 59 | 72 | 93 | 77 | 166 | 174 | 162 | 205 | 155 | 75 | 35 |
| Operating Profit | -6 | -2 | 4 | -16 | 5 | 9 | 9 | 8 | 7 | -1 | -7 | -4 |
| Interest | 3 | 3 | 3 | 2 | 2 | 6 | 5 | 4 | 3 | 3 | 1 | 0 |
| Depreciation | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -5 | -0 | 0 | 0 |
| Profit Before Tax | -10 | -7 | -0 | -21 | -1 | 0 | 1 | 0 | -5 | -8 | -12 | -8 |
| Provision for Tax | 0 | 0 | -0 | -1 | -2 | 0 | -0 | 0 | -6 | -2 | -0 | 0 |
| Profit After Tax | -10 | -7 | -0 | -20 | 1 | 0 | 2 | 0 | 1 | -5 | -12 | -8 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -10 | -7 | -0 | -20 | 1 | 0 | 2 | 0 | 1 | -5 | -12 | -8 |
| Adjusted Earnings Per Share | -8.1 | -5 | -0.3 | -15.4 | 0.7 | 0.2 | 1.2 | 0.1 | 0.6 | -4.2 | -9.6 | -6.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -55% | -26% | -17% | 20% |
| Operating Profit CAGR | 0% | NAN% | NAN% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 640% | 222% | 109% | NA% |
| ROE Average | 0% | -37% | -17% | -19% |
| ROCE Average | -34% | -16% | -6% | -10% |
| #(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 | -6 | -6 | 28 | 8 | 9 | 9 | 17 | 17 | 17 | 12 | -0 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 22 | 15 | 11 | 9 | 46 | 37 | 29 | 28 | 18 | 20 | 19 |
| Other Non-Current Liabilities | 0 | 0 | 7 | 6 | 11 | 9 | 9 | 10 | 5 | 1 | 1 |
| Total Current Liabilities | 45 | 38 | 48 | 99 | 107 | 99 | 118 | 130 | 119 | 89 | 74 |
| Total Liabilities | 62 | 47 | 94 | 122 | 172 | 153 | 173 | 186 | 159 | 123 | 94 |
| Fixed Assets | 28 | 27 | 67 | 67 | 65 | 71 | 76 | 87 | 86 | 83 | 80 |
| Other Non-Current Assets | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 |
| Total Current Assets | 32 | 18 | 26 | 55 | 107 | 82 | 97 | 97 | 70 | 38 | 12 |
| Total Assets | 62 | 47 | 94 | 122 | 172 | 153 | 173 | 186 | 159 | 123 | 94 |
| #(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 | 4 | 1 | 2 | 5 | 1 | 1 | 3 | 6 | 3 | 2 | 3 |
| Cash Flow from Operating Activities | -16 | 5 | 14 | 2 | -41 | 25 | 15 | 15 | 15 | 4 | 3 |
| Cash Flow from Investing Activities | 0 | -0 | -0 | -2 | -1 | -6 | 3 | -12 | -2 | 0 | 0 |
| Cash Flow from Financing Activities | 13 | -4 | -10 | -5 | 42 | -16 | -15 | -5 | -13 | -4 | -4 |
| Net Cash Inflow / Outflow | -3 | 1 | 4 | -4 | -0 | 2 | 2 | -3 | -0 | 1 | -0 |
| Closing Cash & Cash Equivalent | 1 | 2 | 5 | 1 | 1 | 3 | 6 | 3 | 2 | 3 | 3 |
| # | 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) | -8.07 | -5.05 | -0.28 | -15.45 | 0.67 | 0.19 | 1.18 | 0.07 | 0.58 | -4.22 | -9.58 |
| CEPS(Rs) | -6.78 | -3.88 | 1.45 | -13.67 | 2.82 | 2.2 | 3.45 | 2.59 | 3.31 | -1.43 | -6.78 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -4.43 | -9.47 | 18.41 | 2.93 | 3.59 | 3.73 | 4.89 | 4.99 | 5.56 | 1.35 | -8.23 |
| Core EBITDA Margin(%) | -57.61 | -4.59 | 5.3 | -21.63 | 3.23 | 3.15 | 3.78 | 3.37 | 2.52 | -1.63 | -11.54 |
| EBIT Margin(%) | -68.16 | -6.45 | 2.68 | -24.38 | 2.28 | 3.48 | 3.32 | 2.6 | -0.67 | -3.36 | -16.19 |
| Pre Tax Margin(%) | -89.81 | -10.92 | -0.45 | -26.92 | -0.84 | 0.16 | 0.8 | 0.24 | -2.31 | -5.07 | -18.23 |
| PAT Margin (%) | -89.81 | -10.92 | -0.45 | -26.06 | 1.1 | 0.15 | 0.84 | 0.05 | 0.35 | -3.56 | -18.22 |
| Cash Profit Margin (%) | -75.53 | -8.39 | 2.31 | -23.06 | 4.61 | 1.66 | 2.47 | 1.98 | 2.02 | -1.21 | -12.88 |
| ROA(%) | -16.51 | -11.96 | -0.51 | -18.52 | 0.59 | 0.15 | 0.93 | 0.05 | 0.43 | -3.87 | -11.44 |
| ROE(%) | 0 | 0 | -6.27 | -144.79 | 20.61 | 5.27 | 27.32 | 1.35 | 10.94 | -122.15 | 0 |
| ROCE(%) | -28.85 | -14.73 | 6.25 | -50.9 | 3.77 | 9.2 | 10.27 | 7.78 | -2.77 | -11.78 | -33.52 |
| Receivable days | 183.95 | 9.47 | 7.18 | 6.98 | 5.17 | 2.44 | 2.8 | 5.93 | 6.16 | 4.59 | 2.37 |
| Inventory Days | 478.78 | 76.86 | 46.81 | 151.23 | 347.93 | 181.66 | 150.84 | 176.9 | 126.27 | 112.28 | 105.43 |
| Payable days | 795.94 | 177.04 | 168.4 | 271.65 | 473.8 | 192.54 | 198.65 | 248.87 | 198.59 | 231.27 | 398.69 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.73 | 0 | -0.69 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.8 | 0.68 | 0.33 | 0.35 | 0.9 | 0.34 | 0.29 | 0.33 | 0.2 | 0.28 | 0.6 |
| EV/Core EBITDA(x) | -6.76 | -16.33 | 5.75 | -1.64 | 15.67 | 6.8 | 5.79 | 7.11 | 6.01 | -35.17 | -5.53 |
| Net Sales Growth(%) | -65.32 | 407.59 | 35.36 | -0.52 | 4.1 | 117.12 | 5.17 | -7.18 | 25.37 | -27.64 | -55.53 |
| EBIT Growth(%) | -1.38 | 51.27 | 156.32 | -960.31 | 109.64 | 231.76 | 0.36 | -26.57 | -132.42 | -260.56 | -113.82 |
| PAT Growth(%) | -2.42 | 37.4 | 94.45 | -5414.63 | 104.35 | -71.32 | 510.57 | -94.34 | 766.19 | -830.99 | -127.3 |
| EPS Growth(%) | -2.42 | 37.4 | 94.45 | -5414.86 | 104.35 | -71.32 | 510.55 | -94.34 | 766.07 | -830.98 | -127.3 |
| Debt/Equity(x) | -6.42 | -4.42 | 0.73 | 2.27 | 7.17 | 5.79 | 2.46 | 2.37 | 1.71 | 2.37 | -59.32 |
| Current Ratio(x) | 0.7 | 0.48 | 0.54 | 0.55 | 1 | 0.82 | 0.82 | 0.75 | 0.59 | 0.42 | 0.17 |
| Quick Ratio(x) | 0.29 | 0.31 | 0.25 | 0.06 | 0.05 | 0.12 | 0.14 | 0.1 | 0.07 | 0.06 | 0.07 |
| Interest Cover(x) | -3.15 | -1.44 | 0.86 | -9.59 | 0.73 | 1.05 | 1.32 | 1.1 | -0.41 | -1.98 | -7.93 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.69 | 0 | 3.54 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.89 | 74.89 | 74.89 | 74.89 | 74.89 | 74.89 | 74.89 | 74.89 | 74.89 | 74.89 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.11 | 25.11 | 25.11 | 25.11 | 25.11 | 25.11 | 25.11 | 25.11 | 25.11 | 25.11 |
| 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 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 |
* 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.