Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹117 Cr.
Stock P/E
-4.1
P/B
0.5
Current Price
₹5.4
Book Value
₹ 10.4
Face Value
2
52W High
₹8.5
52W Low
₹ 4.1
Dividend Yield
0%

Vishwaraj Sugar Ind. Overview

Business

Vishwaraj Sugar Industries Ltd. is an integrated sugar manufacturer based in India. Its core business involves the crushing of sugarcane to produce various grades of sugar. Beyond sugar production, the company operates an integrated business model that includes a co-generation plant for power production using bagasse (a byproduct of sugar manufacturing) and a distillery for manufacturing ethanol from molasses (another byproduct). The company makes money primarily through the sale of sugar, co-generated power, and ethanol.

Revenue Mix

The company's primary business segments are:

Sugar: Production and sale of crystal sugar.

Co-generation: Generation and sale of power.

Distillery: Production and sale of ethanol.

While specific real-time revenue percentages are not provided here, these three segments form the entirety of its revenue streams, with sugar typically being the largest contributor, followed by distillery and co-generation.

Industry

Vishwaraj Sugar operates in the highly regulated and cyclical Indian sugar industry. This industry is heavily dependent on agricultural factors like monsoon and sugarcane availability, as well as government policies regarding sugarcane pricing (Fair and Remunerative Price - FRP), sugar Minimum Selling Price (MSP), and ethanol blending mandates. India is one of the largest sugar producers globally. Vishwaraj Sugar operates a single integrated unit located in Belagavi, Karnataka, a prominent sugarcane growing region. While it is a significant regional player, it is considered a mid-sized company when compared to larger, multi-unit national sugar conglomerates. Its integrated approach positions it to capitalize on byproduct utilization.

MOAT

Vishwaraj Sugar's competitive advantages primarily stem from:

Integrated Operations: The ability to produce sugar, power, and ethanol from a single raw material (sugarcane) allows for better value realization from byproducts and diversified revenue streams, reducing dependence solely on sugar price volatility.

Locational Advantage: Operating in a high sugarcane cultivation zone in Karnataka provides proximity to raw material, potentially reducing procurement costs and ensuring consistent supply.

Operational Efficiency: Efficient crushing capabilities and high sugar recovery rates, coupled with optimal utilization of bagasse and molasses, contribute to cost competitiveness.

Growth Drivers

Key factors that can drive growth for Vishwaraj Sugar over the next 3-5 years include:

Ethanol Blending Program (EBP): The Indian government's aggressive target to achieve 20% ethanol blending in petrol by 2025 provides a structural and assured demand for ethanol, significantly boosting distillery segment profitability.

Distillery Capacity Expansion: Any further increase in ethanol manufacturing capacity directly contributes to higher revenue and better margins, leveraging the EBP.

Stable Sugar Prices: Government intervention through Minimum Selling Price (MSP) for sugar and managing export/import policies helps in maintaining price stability, ensuring reasonable profitability.

Favorable Monsoons: Consistent and adequate rainfall leads to better sugarcane yields and quality, ensuring optimal raw material supply.

Risks

Agricultural and Weather Dependency: The company's profitability is highly susceptible to monsoon patterns, sugarcane yields, and quality, which are unpredictable.

Regulatory Risks: Changes in government policies concerning sugarcane FRP, sugar MSP, export/import quotas, ethanol pricing, and blending targets can significantly impact margins and operational viability.

Commodity Price Volatility: Global and domestic sugar price fluctuations, driven by supply-demand dynamics, pose a risk to revenue and profitability.

Water Scarcity: Sugar and ethanol production are water-intensive processes, making water availability a crucial factor.

Environmental Regulations: Stringent environmental norms for distilleries and power generation units may necessitate ongoing capital expenditure and compliance costs.

Management & Ownership

Vishwaraj Sugar Industries Ltd. is promoted by the Katti Group. The management is led by Mr. Shrimant Balasaheb Patil as Chairman & Managing Director. The promoter group holds a significant stake in the company (typically around 70%), which is common among Indian family-owned businesses, indicating strong control and alignment of interests with the company's long-term vision.

Outlook

Vishwaraj Sugar is positioned to benefit from the tailwinds of India's robust Ethanol Blending Program, which offers a stable and growing demand for its distillery segment, potentially offsetting some of the cyclicality inherent in sugar prices. Its integrated business model provides diversification and better realization from byproducts. A favorable monsoon season and supportive government policies for both sugar and ethanol could lead to improved capacity utilization and profitability. However, the company remains exposed to the inherent risks of the agricultural sector, including weather unpredictability and the highly regulated nature of the sugar industry. Any adverse changes in government policies regarding sugarcane pricing, sugar sales, or ethanol procurement, along with volatile global sugar prices, could significantly impact its financial performance. The capital-intensive nature of the business and competition from larger industry players also present ongoing challenges.

Vishwaraj Sugar Ind. Share Price

Live · BSE / NSE · Inception: 1955
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Vishwaraj Sugar Ind. Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 164 101 93 93 167 133 55 78 111 107
Other Income 1 1 1 1 5 2 1 2 2 3
Total Income 164 102 93 94 172 135 56 79 113 110
Total Expenditure 141 108 104 76 154 141 62 78 106 118
Operating Profit 23 -6 -11 18 18 -6 -6 1 6 -8
Interest 9 7 7 13 6 7 5 4 14 12
Depreciation 4 4 4 4 4 4 4 4 5 6
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 10 -17 -22 1 8 -16 -14 -7 -13 -26
Provision for Tax 8 0 0 0 6 0 0 0 -24 0
Profit After Tax 2 -17 -22 1 2 -16 -14 -7 11 -26
Adjustments 0 0 -0 0 0 0 0 -0 0 -0
Profit After Adjustments 2 -17 -22 1 2 -16 -14 -7 11 -26
Adjusted Earnings Per Share 0.1 -0.9 -1 0 0.1 -0.8 -0.7 -0.3 0.5 -1.2

Vishwaraj Sugar Ind. Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 336 284 222 286 370 426 469 616 550 454 377 351
Other Income 3 1 10 1 1 1 7 3 3 8 6 8
Total Income 339 285 231 287 372 427 476 619 552 462 383 358
Total Expenditure 302 237 198 262 332 364 381 550 484 442 387 364
Operating Profit 36 48 33 26 40 63 95 69 69 19 -4 -7
Interest 18 25 21 36 42 36 32 28 30 34 30 35
Depreciation 11 12 13 13 15 15 16 16 16 16 18 19
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 7 11 -1 -24 -17 12 47 26 22 -31 -52 -60
Provision for Tax 3 3 3 -6 -9 4 -13 49 8 6 -24 -24
Profit After Tax 4 9 -4 -18 -8 8 60 -23 14 -37 -28 -36
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 4 9 -4 -18 -8 8 60 -23 14 -37 -28 -36
Adjusted Earnings Per Share 0 0 -0.2 -1 -0.4 0.4 3.2 -1.2 0.8 -1.7 -1.3 -1.7

Vishwaraj Sugar Ind. Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 235 244 229 211 222 226 283 256 268 280 253
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 21 10 37 65 93 102 90 82 75 125 131
Other Non-Current Liabilities 23 26 16 9 1 4 -11 38 40 47 24
Total Current Liabilities 331 288 343 433 356 380 394 350 416 366 420
Total Liabilities 611 568 624 720 671 712 756 726 799 819 828
Fixed Assets 244 241 272 264 288 282 300 298 287 276 481
Other Non-Current Assets 4 41 3 14 6 5 6 10 129 206 27
Total Current Assets 363 286 350 441 376 425 450 418 383 336 319
Total Assets 611 568 624 720 671 712 756 726 799 819 828

Vishwaraj Sugar Ind. Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 20 52 13 7 2 8 49 13 3 1 10
Cash Flow from Operating Activities 39 52 -55 25 49 56 35 52 146 50 37
Cash Flow from Investing Activities -5 -45 -6 -18 -27 -9 -33 -18 -125 -83 -45
Cash Flow from Financing Activities -2 -47 56 -12 -16 -6 -38 -44 -22 41 0
Net Cash Inflow / Outflow 32 -39 -5 -6 6 41 -36 -11 -1 9 -7
Closing Cash & Cash Equivalent 52 13 7 2 8 49 13 3 1 10 3

Vishwaraj Sugar Ind. Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 0 0 -0.25 -1.02 -0.42 0.44 3.2 -1.25 0.77 -1.7 -1.29
CEPS(Rs) 0.91 1.18 0.52 -0.25 0.36 1.23 4.03 -0.4 1.62 -0.96 -0.45
DPS(Rs) 0.2 0 0 0 0 0.2 0.2 0 0.2 0 0
Book NAV/Share(Rs) 0 0 13.25 12.24 11.81 12.04 15.05 13.61 14.29 12.88 11.61
Core EBITDA Margin(%) 8.23 14.51 9.08 8.06 10.16 14.54 18.81 10.74 12.04 2.57 -2.58
EBIT Margin(%) 6.15 11.26 7.71 4.06 6.69 11.23 16.95 8.61 9.6 0.71 -5.85
Pre Tax Margin(%) 1.73 3.54 -0.33 -7.79 -4.39 2.87 10.07 4.14 4.05 -6.84 -13.74
PAT Margin (%) 1.09 2.73 -1.65 -5.74 -2.09 1.94 12.83 -3.8 2.64 -8.16 -7.48
Cash Profit Margin (%) 3.88 6.31 3.45 -1.39 1.78 5.4 16.14 -1.21 5.53 -4.61 -2.62
ROA(%) 0.71 1.49 -0.72 -2.62 -1.13 1.2 8.2 -3.16 1.9 -4.58 -3.42
ROE(%) 1.88 3.66 -1.8 -8 -3.64 3.7 23.66 -8.71 5.53 -13.49 -10.56
ROCE(%) 5.1 7.35 3.9 2.28 4.5 8.18 12.66 8.4 8.48 0.49 -3.28
Receivable days 14.77 37.19 56.17 42.97 30.82 23.63 24.22 22.36 27.87 28.36 25.45
Inventory Days 227.02 236.47 308.73 348.54 297.77 246.52 254.05 198.29 192.42 206.01 235.61
Payable days 61.84 41.33 54.31 124.83 116.62 76.48 98.27 63.97 76.42 75.52 87.77
PER(x) 0 0 0 0 0 54.37 6.31 0 18.38 0 0
Price/Book(x) 0 0 0 0 1.1 1.99 1.34 1.06 0.99 0.61 0.36
Dividend Yield(%) 0 0 0 0 0 0.83 0.99 0 1.41 0 0
EV/Net Sales(x) 0.75 0.92 1.54 1.3 1.57 1.82 1.57 1.01 1.15 1.22 1.35
EV/Core EBITDA(x) 6.91 5.45 10.3 14.39 14.67 12.43 7.76 9.05 9.18 28.6 -135.9
Net Sales Growth(%) 21.5 -15.38 -21.9 29.1 29.33 15.16 9.92 31.52 -10.83 -17.42 -16.99
EBIT Growth(%) 52.53 45.3 -44.83 -37.62 102.07 90.05 65.93 -33.19 -0.57 -93.93 -787.78
PAT Growth(%) 237.25 98.86 -148.6 -312.96 55.27 205.23 625.44 -138.97 161.83 -355.38 23.91
EPS Growth(%) 0 0 -148.6 -312.97 58.85 205.23 625.5 -138.97 161.84 -320.14 23.91
Debt/Equity(x) 1.14 0.98 1.37 1.6 1.56 1.66 1.31 1.39 1.36 1.39 1.66
Current Ratio(x) 1.09 0.99 1.02 1.02 1.06 1.12 1.14 1.2 0.92 0.92 0.76
Quick Ratio(x) 0.37 0.38 0.26 0.27 0.24 0.37 0.21 0.33 0.26 0.27 0.16
Interest Cover(x) 1.39 1.46 0.96 0.34 0.6 1.34 2.46 1.93 1.73 0.09 -0.74
Total Debt/Mcap(x) 0 0 0 0 1.42 0.83 0.98 1.31 1.37 2.28 4.61

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -17% -15% -2% +1%
Operating Profit CAGR -121% 0% 0% 0%
PAT CAGR — — 0% 0%
Share Price CAGR -33% -33% -32% —
ROE Average -11% -6% -1% -1%
ROCE Average -3% +2% +5% +5%

Vishwaraj Sugar Ind. Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 29.05 %
FII 0 %
DII (MF + Insurance) 1.29 %
Public (retail) 69.66 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 33.6933.6929.0529.0529.0429.0529.0529.0529.0529.05
FII 0.260.133.31.380.40.0900.0300
DII 006.375.55.795.743.763.752.031.29
Public 66.0566.1761.2964.0764.7765.1367.1967.1868.9269.66
Others 0000000000
Total 100100100100100100100100100100

Vishwaraj Sugar Ind. Peer Comparison

Vishwaraj Sugar Ind. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Vishwaraj Sugar Ind. Pros & Cons

Pros

  • Stock is trading at 0.5 times its book value

Cons

  • Promoter holding is low: 29.05%.
  • Company has a low return on equity of -6% over the last 3 years.
  • Debtor days have increased from 75.52 to 87.77days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp