Sharescart Research Club logo

Vishwaraj Sugar Ind. Overview

1. Business Overview

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.

2. Key Segments / 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.

3. Industry & Positioning

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.

4. Competitive Advantage (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.

5. 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.

6. 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.

7. 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.

8. 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.

Want to Start Investing in Top Unlisted Stocks?

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

Vishwaraj Sugar Ind. Key Financials

Market Cap ₹114 Cr.

Stock P/E -3.1

P/B 0.5

Current Price ₹5.3

Book Value ₹ 11.1

Face Value 2

52W High ₹11.9

Dividend Yield 0%

52W Low ₹ 4.1

Vishwaraj Sugar Ind. Share Price

| |

Volume
Price

Vishwaraj Sugar Ind. Quarterly Price

Show Value Show %

Vishwaraj Sugar Ind. Peer Comparison

Vishwaraj Sugar Ind. Quarterly Results

#(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 138 106 164 101 93 93 167 133 55 78
Other Income 1 1 1 1 1 1 5 2 1 2
Total Income 139 107 164 102 93 94 172 135 56 79
Total Expenditure 139 63 141 108 104 76 154 141 62 78
Operating Profit -1 44 23 -6 -11 18 18 -6 -6 1
Interest 7 7 9 7 7 13 6 7 5 4
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 -11 33 10 -17 -22 1 8 -16 -14 -7
Provision for Tax 0 2 8 0 0 0 6 0 0 0
Profit After Tax -11 31 2 -17 -22 1 2 -16 -14 -7
Adjustments 0 0 0 0 -0 0 0 0 0 -0
Profit After Adjustments -11 31 2 -17 -22 1 2 -16 -14 -7
Adjusted Earnings Per Share -0.6 1.7 0.1 -0.9 -1 0 0.1 -0.8 -0.7 -0.3

Vishwaraj Sugar Ind. Profit & Loss

#(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 276 336 284 222 286 370 426 469 616 550 454 433
Other Income 4 3 1 10 1 1 1 7 3 3 8 10
Total Income 281 339 285 231 287 372 427 476 619 552 462 442
Total Expenditure 254 302 237 198 262 332 364 381 550 484 442 435
Operating Profit 26 36 48 33 26 40 63 95 69 69 19 7
Interest 16 18 25 21 36 42 36 32 28 30 34 22
Depreciation 10 11 12 13 13 15 15 16 16 16 16 16
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 7 11 -1 -24 -17 12 47 26 22 -31 -29
Provision for Tax 3 3 3 3 -6 -9 4 -13 49 8 6 6
Profit After Tax -3 4 9 -4 -18 -8 8 60 -23 14 -37 -35
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -3 4 9 -4 -18 -8 8 60 -23 14 -37 -35
Adjusted Earnings Per Share 0 0 0 -0.2 -1 -0.4 0.4 3.2 -1.2 0.8 -1.7 -1.7

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -17% -1% 4% 5%
Operating Profit CAGR -72% -42% -14% -3%
PAT CAGR -364% NAN% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -47% -31% -28% NA%
ROE Average -13% -6% 2% 0%
ROCE Average 0% 6% 8% 6%

Vishwaraj Sugar Ind. Balance Sheet

#(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 235 235 244 229 211 222 226 283 256 268 280
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 34 21 10 37 65 93 102 90 82 75 1
Other Non-Current Liabilities 20 23 26 16 9 1 4 -11 38 40 47
Total Current Liabilities 336 331 288 343 433 356 380 394 350 416 490
Total Liabilities 625 611 568 624 720 671 712 756 726 799 819
Fixed Assets 246 244 241 272 264 288 282 300 298 287 276
Other Non-Current Assets 9 4 41 3 14 6 5 6 10 129 206
Total Current Assets 371 363 286 350 441 376 425 450 418 383 336
Total Assets 625 611 568 624 720 671 712 756 726 799 819

Vishwaraj Sugar Ind. Cash Flow

#(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 11 20 52 13 7 2 8 49 13 3 1
Cash Flow from Operating Activities 26 39 52 -55 25 49 56 35 52 146 50
Cash Flow from Investing Activities -50 -5 -45 -6 -18 -27 -9 -33 -18 -125 -83
Cash Flow from Financing Activities 34 -2 -47 56 -12 -16 -6 -38 -44 -22 41
Net Cash Inflow / Outflow 9 32 -39 -5 -6 6 41 -36 -11 -1 9
Closing Cash & Cash Equivalent 20 52 13 7 2 8 49 13 3 1 10

Vishwaraj Sugar Ind. Ratios

# 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) 0 0 0 -0.25 -1.02 -0.42 0.44 3.2 -1.25 0.77 -1.7
CEPS(Rs) 0.4 0.91 1.18 0.52 -0.25 0.36 1.23 4.03 -0.4 1.62 -0.96
DPS(Rs) 0 0.2 0 0 0 0 0.2 0.2 0 0.2 0
Book NAV/Share(Rs) 0 0 0 13.25 12.24 11.81 12.04 15.05 13.61 14.29 12.88
Core EBITDA Margin(%) 6.43 8.23 14.51 9.08 8.06 10.16 14.54 18.81 10.74 12.04 2.57
EBIT Margin(%) 4.74 6.15 11.26 7.71 4.06 6.69 11.23 16.95 8.61 9.6 0.71
Pre Tax Margin(%) 0.06 1.73 3.54 -0.33 -7.79 -4.39 2.87 10.07 4.14 4.05 -6.84
PAT Margin (%) -0.93 1.09 2.73 -1.65 -5.74 -2.09 1.94 12.83 -3.8 2.64 -8.16
Cash Profit Margin (%) 2 3.88 6.31 3.45 -1.39 1.78 5.4 16.14 -1.21 5.53 -4.61
ROA(%) -0.54 0.71 1.49 -0.72 -2.62 -1.13 1.2 8.2 -3.16 1.9 -4.58
ROE(%) -1.36 1.88 3.66 -1.8 -8 -3.64 3.7 23.66 -8.71 5.53 -13.49
ROCE(%) 3.64 5.1 7.35 3.9 2.28 4.5 8.18 12.66 8.4 8.48 0.49
Receivable days 28.58 14.77 37.19 56.17 42.97 30.82 23.63 24.22 22.36 27.87 28.36
Inventory Days 268.05 227.02 236.47 308.73 348.54 297.77 246.52 254.05 198.29 192.42 206.01
Payable days 119.11 61.84 41.33 54.31 124.83 116.62 76.48 98.27 63.97 76.42 75.52
PER(x) 0 0 0 0 0 0 54.37 6.31 0 18.38 0
Price/Book(x) 0 0 0 0 0 1.1 1.99 1.34 1.06 0.99 0.61
Dividend Yield(%) 0 0 0 0 0 0 0.83 0.99 0 1.41 0
EV/Net Sales(x) 0.92 0.75 0.92 1.54 1.3 1.57 1.82 1.57 1.01 1.15 1.22
EV/Core EBITDA(x) 9.6 6.91 5.45 10.3 14.39 14.67 12.43 7.76 9.05 9.18 28.6
Net Sales Growth(%) -0.76 21.5 -15.38 -21.9 29.1 29.33 15.16 9.92 31.52 -10.83 -17.42
EBIT Growth(%) -63.85 52.53 45.3 -44.83 -37.62 102.07 90.05 65.93 -33.19 -0.57 -93.93
PAT Growth(%) -113.88 237.25 98.86 -148.6 -312.96 55.27 205.23 625.44 -138.97 161.83 -355.38
EPS Growth(%) 0 0 0 -148.6 -312.97 58.85 205.23 625.5 -138.97 161.84 -320.14
Debt/Equity(x) 1.02 1.14 0.98 1.37 1.6 1.56 1.66 1.31 1.39 1.36 1.39
Current Ratio(x) 1.1 1.09 0.99 1.02 1.02 1.06 1.12 1.14 1.2 0.92 0.69
Quick Ratio(x) 0.31 0.37 0.38 0.26 0.27 0.24 0.37 0.21 0.33 0.26 0.2
Interest Cover(x) 1.01 1.39 1.46 0.96 0.34 0.6 1.34 2.46 1.93 1.73 0.09
Total Debt/Mcap(x) 0 0 0 0 0 1.42 0.83 0.98 1.31 1.37 2.28

Vishwaraj Sugar Ind. Shareholding Pattern

# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 33.69 33.69 33.69 29.05 29.05 29.04 29.05 29.05 29.05 29.05
FII 0 0.26 0.13 3.3 1.38 0.4 0.09 0 0.03 0
DII 0 0 0 6.37 5.5 5.79 5.74 3.76 3.75 2.03
Public 66.31 66.05 66.17 61.29 64.07 64.77 65.13 67.19 67.18 68.92
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Vishwaraj Sugar Ind. News

Vishwaraj Sugar Ind. Pros & Cons

Pros

  • Stock is trading at 0.5 times its book value
  • Debtor days have improved from 76.42 to 75.52days.
  • Company has reduced debt.

Cons

  • Promoter holding is low: 29.05%.
  • Company has a low return on equity of -6% over the last 3 years.
whatsapp