Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Vishwaraj Sugar Ind
Join Channel
Consolidated Standalone

Vishwaraj Sugar Ind.

₹16.1 0.1 | 0.4%

Market Cap ₹301 Cr.

Stock P/E 23.1

P/B 1.1

Current Price ₹16.1

Book Value ₹ 14.3

Face Value 2

52W High ₹22.3

Dividend Yield 0.62%

52W Low ₹ 14.1

Edit Ratio

Vishwaraj Sugar Ind. Research see more...

Overview Inc. Year: 1955Industry: Sugar

Vishwaraj Sugar Industries Ltd manufactures and sells sugar and other associated products in India. It operates thru Sugar, Co-Generation, Distillery, and Natural Alcohol Vinegar segments. The company also produces distillery merchandise, consisting of ethanol, and rectified and additional-neutral spirits; and bagasse, molasses, brewed vinegar, compost, press-mud, carbon dioxide, etc. In addition, it is concerned within the co-technology of energy with an installed capacity of 36.4 MW. The enterprise turned into previously referred to as Vishwanath Sugar and Steel Industries Ltd and modified its call to Vishwaraj Sugar Industries Ltd in November 2012. Vishwaraj Sugar Industries Ltd was integrated in 1995 and is based totally in Belgaum, India.

Read More..

Vishwaraj Sugar Ind. Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Vishwaraj Sugar Ind. Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 133 131 217 99 102 199 142 138 106 164
Other Income 1 0 1 0 1 1 1 1 1 1
Total Income 134 131 217 100 103 200 142 139 107 164
Total Expenditure 90 96 211 100 52 187 140 139 63 141
Operating Profit 45 35 6 -1 51 13 2 -1 44 23
Interest 7 9 8 6 7 6 7 7 7 9
Depreciation 4 4 4 4 4 4 4 4 4 4
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 34 23 -6 -11 40 3 -9 -11 33 10
Provision for Tax 4 -13 0 -3 2 49 0 0 2 8
Profit After Tax 29 35 -6 -7 38 -46 -9 -11 31 2
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 29 35 -6 -7 38 -46 -9 -11 31 2
Adjusted Earnings Per Share 1.6 1.9 -0.3 -0.4 2 -2.5 -0.5 -0.6 1.7 0.1

Vishwaraj Sugar Ind. Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 414 278 276 336 284 222 286 370 426 469 616 550
Other Income 1 1 4 3 1 10 1 1 1 7 3 4
Total Income 415 279 281 339 285 231 287 372 427 476 619 552
Total Expenditure 364 222 254 302 237 198 262 332 364 381 550 483
Operating Profit 51 57 26 36 48 33 26 40 63 95 69 68
Interest 20 20 16 18 25 21 36 42 36 32 28 30
Depreciation 12 12 10 11 12 13 13 15 15 16 16 16
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 20 25 0 7 11 -1 -24 -17 12 47 26 23
Provision for Tax 1 2 3 3 3 3 -6 -9 4 -13 49 10
Profit After Tax 18 23 -3 4 9 -4 -18 -8 8 60 -23 13
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 18 23 -3 4 9 -4 -18 -8 8 60 -23 13
Adjusted Earnings Per Share 0 0 0 0 0 -0.2 -1 -0.4 0.4 3.2 -1.2 0.7

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 31% 19% 23% 4%
Operating Profit CAGR -27% 20% 16% 3%
PAT CAGR -138% 0% 0% NAN%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 2% -14% NA% NA%
ROE Average -9% 6% 1% 3%
ROCE Average 8% 10% 7% 7%

Vishwaraj Sugar Ind. Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 219 238 235 235 244 229 211 222 226 283 256
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 31 20 34 21 10 37 65 93 102 90 82
Other Non-Current Liabilities 14 16 20 23 26 16 9 1 4 -11 38
Total Current Liabilities 239 301 336 331 288 343 433 356 380 394 350
Total Liabilities 504 575 625 611 568 624 720 671 712 756 726
Fixed Assets 185 186 246 244 241 272 264 288 282 300 298
Other Non-Current Assets 18 29 9 4 41 3 14 6 5 6 10
Total Current Assets 300 361 371 363 286 350 441 376 425 450 418
Total Assets 504 575 625 611 568 624 720 671 712 756 726

Vishwaraj Sugar Ind. Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 24 8 11 20 52 13 7 2 8 49 13
Cash Flow from Operating Activities 69 43 26 39 52 -55 25 49 56 35 52
Cash Flow from Investing Activities -23 -23 -50 -5 -45 -6 -18 -27 -9 -33 -18
Cash Flow from Financing Activities -61 -18 34 -2 -47 56 -12 -16 -6 -38 -44
Net Cash Inflow / Outflow -16 3 9 32 -39 -5 -6 6 41 -36 -11
Closing Cash & Cash Equivalent 8 11 20 52 13 7 2 8 49 13 3

Vishwaraj Sugar Ind. Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0 0 0 0 0 -0.25 -1.02 -0.42 0.44 3.2 -1.25
CEPS(Rs) 1.76 2.04 0.4 0.91 1.18 0.52 -0.25 0.36 1.23 4.03 -0.4
DPS(Rs) 0 0.2 0 0.2 0 0 0 0 0.2 0.2 0.1
Book NAV/Share(Rs) 0 0 0 0 0 13.25 12.24 11.81 12.04 15.05 13.61
Core EBITDA Margin(%) 8.7 14 6.43 8.23 14.51 9.08 8.06 10.16 14.54 18.81 10.74
EBIT Margin(%) 6.81 11.23 4.74 6.15 11.26 7.71 4.06 6.69 11.23 16.95 8.61
Pre Tax Margin(%) 3.38 6.16 0.06 1.73 3.54 -0.33 -7.79 -4.39 2.87 10.07 4.14
PAT Margin (%) 3.17 5.75 -0.93 1.09 2.73 -1.65 -5.74 -2.09 1.94 12.83 -3.8
Cash Profit Margin (%) 5.23 8.76 2 3.88 6.31 3.45 -1.39 1.78 5.4 16.14 -1.21
ROA(%) 3.6 4.3 -0.54 0.71 1.49 -0.72 -2.62 -1.13 1.2 8.2 -3.16
ROE(%) 8.72 10.13 -1.36 1.88 3.66 -1.8 -8 -3.64 3.7 23.66 -8.71
ROCE(%) 9.8 10.9 3.64 5.1 7.35 3.9 2.28 4.5 8.18 12.66 8.4
Receivable days 19.77 38.93 28.58 14.77 37.19 56.17 42.97 30.82 23.63 24.22 22.36
Inventory Days 138.85 200.74 268.05 227.02 236.47 308.73 348.54 297.77 246.52 254.05 198.29
Payable days 31.62 124 119.11 61.84 41.33 54.31 124.83 116.62 76.48 98.27 63.97
PER(x) 0 0 0 0 0 0 0 0 54.37 6.31 0
Price/Book(x) 0 0 0 0 0 0 0 1.1 1.99 1.34 1.06
Dividend Yield(%) 0 0 0 0 0 0 0 0 0.83 0.99 0.69
EV/Net Sales(x) 0.51 0.75 0.92 0.75 0.92 1.54 1.3 1.57 1.82 1.57 1.01
EV/Core EBITDA(x) 4.14 3.65 9.6 6.91 5.45 10.3 14.39 14.67 12.43 7.76 9.05
Net Sales Growth(%) 28.3 -32.79 -0.76 21.5 -15.38 -21.9 29.1 29.33 15.16 9.92 31.52
EBIT Growth(%) -55.09 14.53 -63.85 52.53 45.3 -44.83 -37.62 102.07 90.05 65.93 -33.19
PAT Growth(%) -61.68 25.92 -113.88 237.25 98.86 -148.6 -312.96 55.27 205.23 625.44 -138.97
EPS Growth(%) 0 0 0 0 0 -148.6 -312.97 58.85 205.23 625.5 -138.97
Debt/Equity(x) 0.85 0.78 1.02 1.14 0.98 1.37 1.6 1.56 1.66 1.31 1.39
Current Ratio(x) 1.26 1.2 1.1 1.09 0.99 1.02 1.02 1.06 1.12 1.14 1.2
Quick Ratio(x) 0.42 0.39 0.31 0.37 0.38 0.26 0.27 0.24 0.37 0.21 0.33
Interest Cover(x) 1.99 2.22 1.01 1.39 1.46 0.96 0.34 0.6 1.34 2.46 1.93
Total Debt/Mcap(x) 0 0 0 0 0 0 0 1.42 0.83 0.98 1.31

Vishwaraj Sugar Ind. Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 31.92 33.69 33.69 33.69 33.7 33.69 33.69 33.69 33.69 33.69
FII 2.66 1.2 0.46 0.25 0.08 0.01 0.09 0.23 0 0.26
DII 0.96 0.4 0 0 0 0 0 0 0 0
Public 64.46 64.71 65.85 66.06 66.22 66.3 66.22 66.07 66.31 66.05
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 98.27 to 63.97days.
  • Company has reduced debt.

Cons

  • Promoter holding is low: 33.69%.
  • Company has a low return on equity of 6% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Vishwaraj Sugar Ind. News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!