WEBSITE BSE:539742 NSE: SIMBHALS Inc. Year: 2011 Industry: Sugar My Bucket: Add Stock
Last updated: 15:44
No Notes Added Yet
1. Business Overview
Simbhaoli Sugars Ltd. is an Indian company primarily engaged in the manufacturing and selling of sugar. Its core business model revolves around procuring sugarcane from farmers, processing it into various grades of crystal sugar, and distributing it to industrial and consumer markets. Beyond sugar, the company likely diversifies its revenue streams through the production of by-products such as molasses (used for ethanol production), bagasse (used for co-generation of power), and potentially direct ethanol manufacturing from molasses. The company makes money by selling sugar, ethanol, and surplus power.
2. Key Segments / Revenue Mix
While specific revenue contribution data is not publicly available here, typical segments for an integrated Indian sugar company like Simbhaoli Sugars would include:
Sugar: The primary segment, contributing the majority of revenue from the sale of refined sugar.
Distillery: Production and sale of ethanol (from molasses), which is increasingly important due to the government's ethanol blending program.
Co-generation: Generation and sale of power using bagasse (a fibrous residue from sugarcane crushing).
Precise breakdown for Simbhaoli Sugars Ltd. is not available.
3. Industry & Positioning
The Indian sugar industry is highly regulated, cyclical, and largely dependent on agricultural output (sugarcane availability and quality, influenced by monsoons). It is characterized by government intervention in cane pricing (Fair & Remunerative Price - FRP, or State Advised Price - SAP), sugar sales quotas, and export/import policies. Simbhaoli Sugars operates within this framework, competing with numerous other private and cooperative sugar mills, particularly in major sugarcane-producing states like Uttar Pradesh. Its positioning would likely be as a regional player, with its scale and efficiency determining its competitive standing against larger, more diversified national players.
4. Competitive Advantage (Moat)
The sugar industry is largely a commodity business, making durable competitive advantages (moats) difficult to establish. Potential limited advantages for Simbhaoli Sugars could include:
Location Advantage: Proximity to a concentrated sugarcane growing area, reducing raw material transportation costs.
Operational Efficiency: Lower cost of production through efficient crushing, higher sugar recovery rates, and effective by-product utilization (ethanol, power).
Integrated Operations: Diversification into ethanol and co-generation can provide some stability and reduce reliance solely on volatile sugar prices.
Farmer Relationships: Strong, long-term relationships with sugarcane farmers in its catchment area ensuring consistent raw material supply.
However, these are generally not considered strong, wide moats in the traditional sense.
5. Growth Drivers
Ethanol Blending Program: Government's push for higher ethanol blending in petrol provides a significant, stable revenue stream and helps manage sugar inventory. Expansion of distillery capacity will be a key driver.
Domestic Sugar Demand: Steady growth in India's population and consumption patterns supports underlying demand for sugar.
Export Opportunities: Favorable global sugar prices and supportive government export policies can provide additional revenue avenues.
Operational Efficiencies: Continuous improvement in cane crushing capacity, sugar recovery rates, and energy efficiency can boost profitability.
Diversification: Further expansion into higher-value by-products or specialty sugars.
6. Risks
Regulatory Risks: Frequent changes in government policies regarding cane pricing (FRP/SAP), sugar release mechanisms, export/import duties, and ethanol pricing can significantly impact profitability.
Climatic & Agricultural Risks: Dependence on monsoon for sugarcane cultivation makes the business vulnerable to droughts, floods, and pests, affecting cane availability and quality.
Price Volatility: Sugar is a globally traded commodity, and its prices are subject to significant fluctuations based on global supply-demand dynamics and domestic production.
High Working Capital & Debt: Sugar mills often require substantial working capital for cane procurement and carry significant debt, making them sensitive to interest rate changes.
Environmental Regulations: Increasingly stringent environmental norms can lead to higher compliance costs.
Competition: Intense competition from other sugar mills within its operating regions.
7. Management & Ownership
Simbhaoli Sugars Ltd. is promoted by the S.K. Modi Group, indicative of a family-controlled business structure common in India. The promoter group typically holds a significant stake, providing stability but also concentrating control. While specific details on the current management team's track record or professional qualifications are not available, their strategic decisions, particularly around raw material procurement, operational efficiency, and diversification into ethanol, are critical for the company's performance.
8. Outlook
Simbhaoli Sugars operates in a cyclical and heavily regulated industry, making its performance subject to both agricultural output and government policies. The "ethanol story" in India provides a significant tailwind, potentially stabilizing revenues and improving cash flows for sugar companies by diversifying beyond volatile sugar sales. If Simbhaoli Sugars can effectively scale its distillery operations and maintain efficient sugar production with good cane recovery, it stands to benefit. However, the inherent risks of cane availability, unpredictable monsoons, and continued government intervention in pricing and sales will remain critical challenges. A balanced view suggests that while the company has potential for growth through diversification and operational improvements, it must navigate significant external factors that are largely beyond its control.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹36 Cr.
Stock P/E -3
P/B -0.2
Current Price ₹8.8
Book Value ₹ -36.6
Face Value 10
52W High ₹20.2
Dividend Yield 0%
52W Low ₹ 6.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 372 | 416 | 307 | 300 | 346 | 401 | 324 | 200 | 267 | 373 |
| Other Income | 4 | 5 | 6 | 5 | 3 | -6 | 4 | 5 | 4 | -8 |
| Total Income | 376 | 420 | 313 | 305 | 349 | 396 | 328 | 206 | 271 | 366 |
| Total Expenditure | 361 | 382 | 311 | 331 | 332 | 345 | 328 | 209 | 266 | 329 |
| Operating Profit | 16 | 39 | 2 | -26 | 16 | 51 | 0 | -3 | 4 | 37 |
| Interest | 6 | 7 | 7 | 7 | 7 | 20 | 7 | 0 | 0 | 13 |
| Depreciation | 8 | 8 | 7 | 7 | 7 | 17 | 7 | 7 | 7 | 17 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 24 | -12 | -40 | 2 | 14 | -14 | -10 | -3 | 7 |
| Provision for Tax | -0 | 0 | -0 | -0 | 0 | -4 | 1 | 0 | -0 | -1 |
| Profit After Tax | 2 | 24 | -11 | -40 | 2 | 18 | -15 | -10 | -3 | 8 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | 8 | 1 | 0 | -0 | 21 |
| Profit After Adjustments | 2 | 24 | -11 | -40 | 2 | 26 | -14 | -10 | -3 | 28 |
| Adjusted Earnings Per Share | 0.5 | 5.7 | -2.7 | -9.6 | 0.6 | 6.4 | -3.4 | -2.5 | -0.6 | 6.9 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1115 | 861 | 1010 | 1082 | 1081 | 1297 | 1185 | 1233 | 1180 | 1164 |
| Other Income | 9 | 33 | 12 | 3 | 8 | 4 | 5 | 18 | 20 | 5 |
| Total Income | 1124 | 894 | 1022 | 1085 | 1089 | 1302 | 1190 | 1251 | 1200 | 1171 |
| Total Expenditure | 1031 | 763 | 1049 | 997 | 1029 | 1232 | 1135 | 1224 | 1154 | 1132 |
| Operating Profit | 93 | 131 | -27 | 88 | 60 | 69 | 55 | 27 | 47 | 38 |
| Interest | 140 | 123 | 72 | 57 | 52 | 50 | 45 | 25 | 31 | 20 |
| Depreciation | 66 | 47 | 58 | 48 | 47 | 46 | 42 | 32 | 28 | 38 |
| Exceptional Income / Expenses | 0 | 4 | -10 | -10 | 0 | -1 | -12 | 0 | 0 | 0 |
| Profit Before Tax | -113 | -34 | -167 | -27 | -38 | -27 | -45 | -31 | -12 | -20 |
| Provision for Tax | 1 | -0 | 5 | 5 | 0 | 0 | 1 | 0 | 0 | 0 |
| Profit After Tax | -114 | -34 | -172 | -31 | -38 | -27 | -46 | -31 | -12 | -20 |
| Adjustments | 2 | -20 | -18 | -7 | 4 | 5 | 6 | -0 | 0 | 22 |
| Profit After Adjustments | -112 | -54 | -190 | -39 | -34 | -22 | -40 | -31 | -12 | 1 |
| Adjusted Earnings Per Share | -29.9 | -14.4 | -48.4 | -9.4 | -8.3 | -5.3 | -9.7 | -7.5 | -2.9 | 0.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -4% | -3% | 2% | 0% |
| Operating Profit CAGR | 74% | -12% | -12% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -43% | -28% | -9% | -13% |
| ROE Average | 0% | 0% | 0% | -33% |
| ROCE Average | 2% | 1% | 5% | 3% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 315 | 238 | 46 | 11 | -26 | -48 | -87 | -119 | -131 |
| Minority's Interest | 44 | 1 | 112 | 120 | 116 | 110 | 104 | 104 | 104 |
| Borrowings | 726 | 231 | 402 | 61 | 49 | 14 | 3 | 3 | 3 |
| Other Non-Current Liabilities | 2 | 19 | 2 | 33 | 32 | 41 | 51 | 4 | 4 |
| Total Current Liabilities | 1393 | 1625 | 1588 | 2107 | 2223 | 2150 | 2045 | 2096 | 2129 |
| Total Liabilities | 2480 | 2113 | 2151 | 2332 | 2393 | 2267 | 2117 | 2088 | 2109 |
| Fixed Assets | 1894 | 1353 | 1649 | 1596 | 1552 | 1519 | 1471 | 1449 | 1429 |
| Other Non-Current Assets | 12 | 176 | 17 | 17 | 31 | 18 | 23 | 22 | 17 |
| Total Current Assets | 573 | 583 | 485 | 719 | 810 | 730 | 622 | 617 | 662 |
| Total Assets | 2480 | 2113 | 2151 | 2332 | 2393 | 2267 | 2117 | 2088 | 2109 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 9 | 31 | 26 | 14 | 44 | 55 | 34 | 22 |
| Cash Flow from Operating Activities | 78 | 121 | 6 | 48 | 117 | 68 | 72 | 7 | 25 |
| Cash Flow from Investing Activities | -102 | -63 | 53 | 0 | -17 | 7 | -11 | -5 | -2 |
| Cash Flow from Financing Activities | 16 | -55 | -64 | -61 | -70 | -65 | -81 | -15 | -18 |
| Net Cash Inflow / Outflow | -8 | 3 | -5 | -12 | 30 | 11 | -21 | -13 | 6 |
| Closing Cash & Cash Equivalent | 12 | 12 | 26 | 14 | 44 | 55 | 34 | 22 | 27 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -29.88 | -14.4 | -48.43 | -9.38 | -8.32 | -5.31 | -9.65 | -7.48 | -2.94 |
| CEPS(Rs) | -12.68 | 3.42 | -29.17 | 4.02 | 1.99 | 4.47 | -0.93 | 0.27 | 3.74 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 84.07 | 63.55 | 10.45 | 2.32 | -6.39 | -11.61 | -20.99 | -28.81 | -31.79 |
| Core EBITDA Margin(%) | 7.28 | 10.78 | -3.8 | 6.84 | 4.07 | 4.34 | 3.56 | 0.61 | 2.02 |
| EBIT Margin(%) | 2.35 | 9.74 | -9.2 | 2.42 | 1.07 | 1.52 | 0.02 | -0.37 | 1.45 |
| Pre Tax Margin(%) | -9.81 | -3.77 | -16.26 | -2.16 | -2.98 | -1.83 | -3.17 | -2.19 | -0.9 |
| PAT Margin (%) | -9.86 | -3.71 | -16.77 | -2.52 | -2.99 | -1.83 | -3.26 | -2.2 | -0.91 |
| Cash Profit Margin (%) | -4.12 | 1.41 | -11.16 | 1.34 | 0.64 | 1.24 | -0.27 | 0.08 | 1.16 |
| ROA(%) | -4.59 | -1.47 | -8.08 | -1.4 | -1.62 | -1.17 | -2.11 | -1.47 | -0.58 |
| ROE(%) | -36.11 | -12.2 | -123.35 | -123.53 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 1.6 | 6.02 | -7.67 | 4.56 | 19.52 | 4.28 | 0.02 | -0.56 | 2.13 |
| Receivable days | 29.5 | 27.12 | 23.31 | 34.44 | 34.01 | 21.53 | 17.88 | 15.32 | 14.98 |
| Inventory Days | 110.93 | 150.11 | 130.65 | 120.54 | 147.36 | 124.6 | 119.72 | 119.88 | 128.56 |
| Payable days | 252.8 | 345.57 | 242.48 | 318.64 | 394.06 | 311.76 | 316.04 | 270.65 | 278.98 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0.47 | 0.52 | 1.43 | 3.88 | -0.67 | -0.64 | -1.07 | -0.68 | -0.78 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.34 | 1.23 | 1.18 | 0.1 | 0.02 | 0.79 | 0.91 | 0.86 | 0.9 |
| EV/Core EBITDA(x) | 15.95 | 8.1 | -43.82 | 1.18 | 0.35 | 14.79 | 19.47 | 39.69 | 22.71 |
| Net Sales Growth(%) | 0 | -22.79 | 17.34 | 7.16 | -0.08 | 19.95 | -8.6 | 3.99 | -4.24 |
| EBIT Growth(%) | 0 | 226.84 | -206.67 | 131.74 | -54.31 | 65.83 | -98.96 | -2295.87 | 470.2 |
| PAT Growth(%) | 0 | 70.33 | -410.14 | 81.84 | -22.48 | 28.58 | -69.29 | 33.41 | 60.64 |
| EPS Growth(%) | 0 | 51.81 | -236.37 | 80.63 | 11.25 | 36.22 | -81.86 | 22.54 | 60.72 |
| Debt/Equity(x) | 4.37 | 4.25 | 28.46 | 9.56 | -2.45 | -22.33 | -11.94 | -8.66 | -7.83 |
| Current Ratio(x) | 0.41 | 0.36 | 0.31 | 0.34 | 0.36 | 0.34 | 0.3 | 0.29 | 0.31 |
| Quick Ratio(x) | 0.16 | 0.11 | 0.09 | 0.11 | 0.12 | 0.12 | 0.08 | 0.08 | 0.08 |
| Interest Cover(x) | 0.19 | 0.72 | -1.3 | 0.53 | 0.26 | 0.46 | 0.01 | -0.2 | 0.62 |
| Total Debt/Mcap(x) | 9.33 | 8.18 | 20.85 | 2.46 | 3.65 | 35 | 11.17 | 12.65 | 10.08 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.33 | 53.33 | 53.33 | 53.33 | 53.33 | 53.33 | 53.33 | 53.33 | 53.33 | 53.33 |
| FII | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 46.66 | 46.58 | 46.66 | 46.66 | 46.66 | 46.66 | 46.66 | 46.66 | 46.66 | 46.66 |
| 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 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.93 | 1.92 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.13 | 4.13 | 4.13 | 4.13 | 4.13 | 4.13 | 4.13 | 4.13 | 4.13 | 4.13 |
* 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.