WEBSITE BSE:532879 NSE: SIR SHADI LA Inc. Year: 1933 Industry: Sugar My Bucket: Add Stock
Last updated: 11:23
No Notes Added Yet
1. Business Overview
Sir Shadi Lal Enterprises Ltd. is an India-based company primarily engaged in the manufacturing and sale of sugar. Its core business involves crushing sugarcane and producing white crystal sugar. In addition to sugar, the company has diversified operations, including a distillery that produces rectified spirit, denatured spirit, and ethanol, as well as a co-generation plant that utilizes bagasse (a byproduct of sugar production) to generate and sell power. The company makes money through the sale of sugar, alcohol/ethanol, and electricity.
2. Key Segments / Revenue Mix
The company's primary revenue segments are:
Sugar: Production and sale of white crystal sugar. This is typically the largest contributor to revenue.
Distillery: Manufacturing and sale of rectified spirit, denatured spirit, and ethanol.
Power Co-generation: Generation and sale of electricity using bagasse.
Exact percentage contributions vary based on sugar cane season, sugar prices, and government policies related to ethanol and power, but sugar remains the foundational business.
3. Industry & Positioning
Sir Shadi Lal Enterprises operates within the Indian sugar industry, which is characterized by its agricultural dependence, cyclical nature, and significant government regulation (e.g., cane pricing, sugar release quotas, ethanol blending policies). The company operates a mill in Mansurpur, Uttar Pradesh, a key sugar-producing state. While the Indian sugar industry is fragmented with many regional players, Sir Shadi Lal is a mid-sized player in its specific operating region, leveraging its integrated operations (sugar, distillery, power) to enhance stability compared to pure-play sugar manufacturers.
4. Competitive Advantage (Moat)
Sugar companies generally have limited durable competitive advantages due to the commodity nature of sugar and heavy regulation. Sir Shadi Lal's primary 'moat' factors include:
Integrated Operations: The presence of a distillery (producing ethanol) and a co-generation plant helps in utilizing by-products (molasses, bagasse) and diversifying revenue streams, reducing sole reliance on volatile sugar prices. This vertical integration provides cost efficiencies and a more stable earnings profile.
Local Farmer Relationships: Established presence in its operating region in Uttar Pradesh likely means existing relationships with local cane farmers, ensuring consistent cane supply, which is crucial.
Operational Efficiency: Continuous focus on improving cane recovery rates and energy efficiency at the mill can provide a cost advantage, although this requires ongoing investment and management focus.
5. Growth Drivers
Ethanol Blending Program (EBP): The Indian government's aggressive push for ethanol blending in petrol provides a significant and stable demand for ethanol, benefiting the company's distillery segment.
Increased Sugar Consumption: Growth in India's population and per capita income contributes to a steady increase in domestic sugar consumption.
Operational Efficiency & Capacity Utilization: Enhancements in cane crushing capacity, sugar recovery rates, and efficient operation of distillery and co-generation units can drive volume and profitability.
Diversification into Value-added Products: Further expansion or optimization of its distillery products and power generation can provide additional growth avenues.
6. Risks
Regulatory Risks: Heavy government intervention in cane pricing (Fair and Remunerative Price/State Advised Price), sugar release mechanisms, and export policies can significantly impact profitability.
Weather Dependency: The sugar business is highly dependent on monsoon and other weather patterns, which affect sugarcane yield, quality, and availability.
Price Volatility: Fluctuations in domestic and international sugar prices, as well as prices of ethanol and power, can lead to revenue and profit instability.
High Input Costs: Sugarcane procurement costs are a major component of operating expenses, and any sharp increase can compress margins.
Debt Levels: Capital-intensive nature of sugar mills often leads to higher debt, making companies vulnerable to interest rate changes.
7. Management & Ownership
Sir Shadi Lal Enterprises Ltd. is part of the "Sir Shadi Lal Group," indicating it is typically a promoter-driven, family-controlled enterprise, common among Indian mid-cap companies. The promoters (founding family or controlling group) likely hold a significant stake, which is characteristic of many businesses in India, implying alignment of interests but also potential governance considerations. Management quality, while not explicitly detailed, is generally assessed by operational performance, strategic decisions related to diversification (like ethanol), and financial prudence.
8. Outlook
Sir Shadi Lal Enterprises operates in a cyclical yet essential industry. The company benefits from its integrated business model, which helps mitigate some of the inherent volatility of the sugar business by diversifying into ethanol and power generation. The strong government thrust on the Ethanol Blending Program is a significant tailwind for its distillery segment, offering a more predictable and stable revenue stream. However, the company remains susceptible to the vagaries of weather, highly regulated cane pricing, and fluctuating commodity prices. Its profitability will hinge on efficient operational management, favorable government policies, and consistent agricultural output. While diversification efforts offer resilience, the core business remains exposed to the inherent challenges of the sugar industry.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹142 Cr.
Stock P/E -3.2
P/B -0.6
Current Price ₹270
Book Value ₹ -467.3
Face Value 10
52W High ₹311.9
Dividend Yield 0%
52W Low ₹ 206
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 | 90 | 101 | 186 | 96 | 23 | 57 | 93 | 93 | 95 | 78 |
| Other Income | 0 | 0 | 0 | 2 | 1 | 3 | -0 | 0 | 1 | 3 |
| Total Income | 90 | 101 | 186 | 98 | 24 | 60 | 93 | 93 | 97 | 81 |
| Total Expenditure | 97 | 107 | 165 | 100 | 32 | 73 | 67 | 90 | 101 | 93 |
| Operating Profit | -8 | -6 | 21 | -2 | -8 | -13 | 26 | 3 | -5 | -12 |
| Interest | 1 | 1 | 1 | 0 | 1 | 4 | 7 | 9 | 9 | 9 |
| Depreciation | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Profit Before Tax | -11 | -9 | 18 | -4 | -11 | -19 | 16 | -9 | -16 | -25 |
| Provision for Tax | 0 | 0 | 0 | 30 | -3 | -5 | 4 | -2 | -4 | -8 |
| Profit After Tax | -11 | -9 | 18 | -34 | -8 | -15 | 12 | -6 | -12 | -17 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -11 | -9 | 18 | -34 | -8 | -15 | 12 | -6 | -12 | -17 |
| Adjusted Earnings Per Share | -21.5 | -18 | 33.6 | -64 | -16.1 | -27.7 | 22.8 | -12.3 | -23.3 | -32.4 |
| #(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 | 400 | 275 | 396 | 392 | 372 | 497 | 549 | 470 | 552 | 462 | 268 | 359 |
| Other Income | 3 | 3 | 3 | 1 | 1 | 1 | 2 | 0 | 1 | 4 | 7 | 4 |
| Total Income | 403 | 278 | 399 | 393 | 374 | 498 | 551 | 470 | 553 | 466 | 276 | 364 |
| Total Expenditure | 443 | 261 | 363 | 394 | 383 | 467 | 546 | 468 | 562 | 457 | 271 | 351 |
| Operating Profit | -41 | 17 | 36 | -1 | -9 | 31 | 5 | 2 | -9 | 9 | 5 | 12 |
| Interest | 23 | 15 | 16 | 19 | 21 | 21 | 15 | 12 | 9 | 8 | 13 | 34 |
| Depreciation | 3 | 2 | 2 | 4 | 5 | 7 | 6 | 7 | 11 | 10 | 10 | 12 |
| Exceptional Income / Expenses | 16 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Profit Before Tax | -50 | 2 | 18 | -24 | -35 | 3 | -17 | -17 | -30 | -9 | -19 | -34 |
| Provision for Tax | -19 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 26 | -10 |
| Profit After Tax | -31 | 2 | 18 | -24 | -35 | 3 | -14 | -17 | -30 | -9 | -45 | -23 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -31 | 2 | 18 | -24 | -35 | 3 | -14 | -17 | -30 | -9 | -45 | -23 |
| Adjusted Earnings Per Share | -58.9 | 3.8 | 35 | -45.4 | -66.7 | 5.4 | -27.2 | -31.5 | -56.4 | -17.5 | -85 | -45.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -42% | -17% | -12% | -4% |
| Operating Profit CAGR | -44% | 36% | -31% | 0% |
| PAT CAGR | 0% | 0% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -1% | 25% | 37% | 21% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | -128% | -43% | -30% | -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 | -53 | -51 | -37 | -64 | -99 | -95 | 336 | 321 | 290 | -164 | -210 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 19 | 13 | 49 | 31 | 71 | 45 | 47 | 51 | 32 | 16 | 217 |
| Other Non-Current Liabilities | -63 | -63 | -63 | -58 | -47 | -51 | -52 | -56 | -57 | -57 | -31 |
| Total Current Liabilities | 278 | 344 | 279 | 359 | 387 | 399 | 434 | 429 | 397 | 388 | 296 |
| Total Liabilities | 180 | 243 | 228 | 268 | 312 | 298 | 765 | 745 | 662 | 182 | 273 |
| Fixed Assets | 15 | 14 | 36 | 33 | 60 | 56 | 497 | 543 | 534 | 80 | 83 |
| Other Non-Current Assets | 1 | 2 | 5 | 9 | 6 | 7 | 25 | 2 | 2 | 3 | 2 |
| Total Current Assets | 164 | 227 | 188 | 226 | 246 | 236 | 242 | 200 | 126 | 100 | 187 |
| Total Assets | 180 | 243 | 228 | 268 | 312 | 298 | 765 | 745 | 662 | 182 | 273 |
| #(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 | 31 | 26 | 4 | 1 | 2 | 6 | 3 | 7 | 7 | 2 | 4 |
| Cash Flow from Operating Activities | -62 | -2 | -22 | 29 | -15 | 60 | 46 | 50 | 55 | 48 | -253 |
| Cash Flow from Investing Activities | 51 | 5 | -21 | -4 | -27 | -6 | -20 | -30 | -2 | -1 | -14 |
| Cash Flow from Financing Activities | 7 | -2 | 40 | -25 | 46 | -57 | -23 | -19 | -59 | -45 | 269 |
| Net Cash Inflow / Outflow | -5 | 0 | -3 | 1 | 5 | -3 | 3 | 0 | -5 | 2 | 1 |
| Closing Cash & Cash Equivalent | 26 | 26 | 1 | 2 | 6 | 3 | 7 | 7 | 2 | 4 | 5 |
| # | 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) | -58.93 | 3.83 | 35.05 | -45.43 | -66.7 | 5.44 | -27.22 | -31.48 | -56.42 | -17.5 | -84.95 |
| CEPS(Rs) | -52.69 | 6.83 | 38.36 | -37.85 | -57.25 | 18.72 | -15.19 | -17.44 | -35.29 | 1.52 | -65.4 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -100.91 | -97.08 | -70.23 | -122.5 | -188.96 | -181.63 | -208.5 | -238.15 | -296.37 | -313.04 | -399.27 |
| Core EBITDA Margin(%) | -10.11 | 4.63 | 7.94 | -0.62 | -2.7 | 6.05 | 0.52 | 0.44 | -1.81 | 1.03 | -1.05 |
| EBIT Margin(%) | -6.42 | 5.7 | 8.13 | -1.26 | -3.73 | 4.86 | -0.24 | -1.07 | -3.72 | -0.24 | -2.15 |
| Pre Tax Margin(%) | -11.67 | 0.67 | 4.38 | -5.99 | -9.4 | 0.57 | -3.01 | -3.52 | -5.36 | -1.99 | -6.91 |
| PAT Margin (%) | -7.2 | 0.67 | 4.38 | -5.99 | -9.4 | 0.57 | -2.6 | -3.52 | -5.36 | -1.99 | -16.62 |
| Cash Profit Margin (%) | -6.43 | 1.19 | 4.8 | -4.99 | -8.07 | 1.98 | -1.45 | -1.95 | -3.35 | 0.17 | -12.8 |
| ROA(%) | -12.57 | 0.95 | 7.81 | -9.61 | -12.08 | 0.94 | -2.69 | -2.19 | -4.21 | -2.18 | -19.6 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | -25.34 | 19.94 | 30.04 | -4.34 | -13.49 | 26.65 | -2.34 | -18.22 | 0 | 0 | -127.75 |
| Receivable days | 2.68 | 4.22 | 2.08 | 3.02 | 5.34 | 5.24 | 5.19 | 7.13 | 6.35 | 5.56 | 6.26 |
| Inventory Days | 135.18 | 185.13 | 147.94 | 161.01 | 204.06 | 159.36 | 133.56 | 140.07 | 92.35 | 75.17 | 175.01 |
| Payable days | 158.78 | 291.19 | 189.9 | 184.14 | 245.8 | 212.53 | 206.81 | 264.02 | 217.47 | 283.95 | 416 |
| PER(x) | 0 | 10.88 | 2.74 | 0 | 0 | 5.33 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | -0.2 | -0.43 | -1.37 | -0.33 | -0.21 | -0.16 | -0.17 | -0.72 | -0.41 | -1.11 | -0.66 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.3 | 0.49 | 0.52 | 0.41 | 0.58 | 0.35 | 0.29 | 0.47 | 0.27 | 0.5 | 1.72 |
| EV/Core EBITDA(x) | -2.97 | 8.09 | 5.71 | -149.96 | -24.21 | 5.53 | 31.98 | 93.5 | -15.85 | 26 | 102.43 |
| Net Sales Growth(%) | -14.47 | -31.24 | 44.21 | -1.23 | -4.87 | 33.48 | 10.47 | -14.43 | 17.53 | -16.34 | -41.94 |
| EBIT Growth(%) | 24.46 | 161.94 | 99.52 | -114.76 | -175.47 | 274.03 | -105.35 | -287.84 | -309.24 | 94.49 | -409.32 |
| PAT Growth(%) | 27.31 | 106.5 | 814.43 | -229.62 | -46.82 | 108.16 | -600.23 | -15.62 | -79.26 | 68.99 | -385.49 |
| EPS Growth(%) | 27.31 | 106.5 | 814.43 | -229.62 | -46.82 | 108.16 | -600.23 | -15.62 | -79.26 | 68.99 | -385.49 |
| Debt/Equity(x) | -2.56 | -2.74 | -4.75 | -2.46 | -2.13 | -1.73 | -1.38 | -1.11 | -0.57 | -0.32 | -1.58 |
| Current Ratio(x) | 0.59 | 0.66 | 0.68 | 0.63 | 0.64 | 0.59 | 0.56 | 0.47 | 0.32 | 0.26 | 0.63 |
| Quick Ratio(x) | 0.16 | 0.12 | 0.12 | 0.08 | 0.07 | 0.05 | 0.13 | 0.06 | 0.05 | 0.04 | 0.05 |
| Interest Cover(x) | -1.22 | 1.13 | 2.17 | -0.27 | -0.66 | 1.13 | -0.08 | -0.44 | -2.26 | -0.14 | -0.45 |
| Total Debt/Mcap(x) | 12.61 | 6.39 | 3.48 | 7.53 | 10.14 | 10.82 | 8.07 | 1.55 | 1.38 | 0.29 | 2.41 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.77 | 36.34 | 61.77 | 61.77 | 61.77 | 61.77 | 61.77 | 61.77 | 61.77 | 61.77 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0.01 | 0.15 | 0.16 | 0.02 | 1 | 1.09 |
| Public | 38.23 | 63.66 | 38.23 | 38.23 | 38.22 | 38.08 | 38.07 | 38.21 | 37.23 | 37.14 |
| 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 | 0.32 | 0.19 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 |
| Public | 0.2 | 0.33 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 |
* 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.