Sugar · Founded 1967 · www.zuariindustries.in · BSE 500780 · NSE ZUARIIND · ISIN INE217A01012
No Notes Added Yet
Business
Zuari Industries Ltd. primarily operates in the sugar manufacturing sector in India. Its core business involves the crushing of sugarcane to produce various grades of sugar. Beyond sugar, the company also engages in allied activities, utilizing by-products of the sugar manufacturing process. This includes the production of ethanol from molasses (a sugar by-product) and the co-generation of power from bagasse (fibrous residue of sugarcane), which is used for captive consumption and potentially sold to the grid. The company generates revenue from the sale of sugar, ethanol, and power.
Revenue Mix
The company's primary revenue stream is derived from its Sugar segment. This encompasses the sale of refined sugar. Additionally, its distillery operations for ethanol production and co-generation of power from bagasse contribute to the overall revenue. Specific granular breakdown of revenue contribution from sugar vs. ethanol vs. power is not typically disclosed separately in the public domain but sugar sales form the bulk, with ethanol becoming an increasingly important contributor due to government policy thrust.
Industry
Zuari Industries operates within the Indian sugar industry, which is characterized by its cyclical nature, high dependence on agricultural output (sugarcane availability and yield), and significant government intervention (cane pricing, sugar selling prices, export/import policies). The industry is fragmented with numerous players, ranging from large integrated groups to smaller standalone mills. Zuari Industries, part of the larger Adventz Group (Zuari Agro Chemicals), is a mid-sized player with integrated operations, aiming to optimize value from its cane crushing capacity through diversification into ethanol and power.
MOAT
Zuari Industries' competitive advantages are primarily derived from:
Integrated Operations: Processing sugar, ethanol, and power from the same raw material (sugarcane) allows for better cost optimization, waste utilization, and revenue diversification, reducing reliance on the volatile sugar cycle alone.
Scale of Crushing & Local Sourcing: Established sugar mills often benefit from a dedicated cane catchment area and significant crushing capacity, which can provide economies of scale in raw material procurement and processing.
Promoter Group Strength: Being part of the Adventz Group provides access to capital, management expertise, and strategic synergies within a broader industrial conglomerate.
However, the commodity nature of sugar limits significant brand-based moats in bulk sales, and fierce competition for sugarcane in certain regions can be a challenge.
Growth Drivers
Ethanol Blending Program (EBP): The Indian government's aggressive targets for ethanol blending with petrol (E20 by 2025) provides a significant, stable demand for ethanol produced from sugarcane, offering better revenue visibility and profitability than sugar. Expansion of distillery capacity will be a key driver.
Diversification into Value-Added Products: Beyond basic sugar, potential for higher-margin specialty sugars or derivatives.
Operational Efficiency: Continuous improvement in cane crushing efficiency, sugar recovery rates, and energy efficiency in co-generation can drive profitability.
Government Support: Favorable government policies for the sugar industry, including a stable Minimum Selling Price (MSP) for sugar and attractive pricing for ethanol, can support growth.
Risks
Regulatory Risks: High government intervention in cane procurement prices, sugar selling prices, and export/import policies can directly impact profitability and operational freedom. Sudden policy changes pose a significant risk.
Climatic Risks: The availability and quality of sugarcane are highly dependent on monsoon patterns and weather conditions, leading to cyclicality in production and profitability.
Commodity Price Volatility: Fluctuations in global and domestic sugar prices can severely impact revenue and margins, especially for the sugar segment.
Debt Levels: Sugar mills often operate with significant working capital requirements and can carry substantial debt, making them vulnerable to interest rate changes.
Competition: Intense competition for sugarcane from other mills in the region can lead to higher cane procurement costs.
Management & Ownership
Zuari Industries Ltd. is part of the Adventz Group, promoted by Mr. Saroj Kumar Poddar. The Group has diverse interests, including fertilizers, sugar, heavy chemicals, and engineering. The promoter group, through various entities, holds a significant stake in the company, ensuring aligned long-term interests. Management quality is generally considered stable, leveraging the experience and resources of the broader Adventz conglomerate in managing agricultural and industrial businesses.
Outlook
The outlook for Zuari Industries Ltd. presents a mixed but evolving picture. While the sugar business remains inherently cyclical and susceptible to government policies and agricultural vagaries, the company's integrated approach, especially its focus on ethanol production, offers a significant de-risking strategy. The government's strong commitment to the Ethanol Blending Program provides a long-term demand catalyst and more stable revenue stream, potentially offsetting the volatility of sugar prices. Success will hinge on efficient operational execution, timely expansion of distillery capacities, and consistent favorable government policies for the ethanol sector. However, the company will continue to navigate the challenges posed by fluctuating sugarcane availability and prices, alongside the regulatory complexities of the sugar industry.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 | 262 | 226 | 237 | 235 | 272 | 257 | 241 | 263 | 284 | 312 |
| Other Income | 21 | 16 | 40 | 39 | 17 | 10 | 45 | 39 | 16 | 16 |
| Total Income | 284 | 242 | 277 | 274 | 289 | 268 | 286 | 301 | 300 | 328 |
| Total Expenditure | 142 | 201 | 233 | 242 | 245 | 232 | 230 | 270 | 241 | 298 |
| Operating Profit | 142 | 41 | 44 | 32 | 45 | 35 | 56 | 31 | 58 | 30 |
| Interest | 68 | 69 | 71 | 63 | 59 | 63 | 61 | 56 | 62 | 62 |
| Depreciation | 7 | 7 | 7 | 7 | 8 | 7 | 7 | 8 | 8 | 8 |
| Exceptional Income / Expenses | -22 | 0 | -20 | 0 | 0 | 0 | -7 | -6 | 4 | 5 |
| Profit Before Tax | 46 | -35 | -54 | -39 | -22 | -35 | -20 | -39 | -8 | -35 |
| Provision for Tax | -2 | -1 | -0 | 2 | 6 | 0 | 3 | 2 | 12 | -1 |
| Profit After Tax | 48 | -34 | -54 | -40 | -28 | -35 | -22 | -41 | -19 | -34 |
| Adjustments | 16 | 1 | 39 | 16 | 8 | 35 | 187 | 15 | -12 | 35 |
| Profit After Adjustments | 64 | -33 | -14 | -25 | -21 | 0 | 165 | -26 | -31 | 1 |
| Adjusted Earnings Per Share | 21.3 | -11.2 | -4.8 | -8.3 | -7 | 0 | 55.3 | -8.7 | -10.4 | 0.2 |
| #(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 | 554 | 603 | 550 | 774 | 771 | 834 | 722 | 955 | 838 | 970 | 1045 | 1100 |
| Other Income | 43 | 47 | 70 | 100 | 125 | 149 | 225 | 182 | 229 | 112 | 110 | 116 |
| Total Income | 598 | 650 | 620 | 874 | 896 | 982 | 947 | 1137 | 1067 | 1082 | 1155 | 1215 |
| Total Expenditure | 571 | 570 | 582 | 793 | 763 | 778 | 710 | 903 | 783 | 911 | 970 | 1039 |
| Operating Profit | 27 | 81 | 38 | 81 | 133 | 204 | 238 | 235 | 284 | 171 | 185 | 175 |
| Interest | 39 | 66 | 92 | 113 | 160 | 202 | 264 | 273 | 285 | 272 | 247 | 241 |
| Depreciation | 8 | 15 | 20 | 21 | 25 | 29 | 23 | 27 | 27 | 29 | 30 | 31 |
| Exceptional Income / Expenses | 0 | -15 | 0 | 0 | -3 | -22 | 0 | 0 | 785 | -20 | -9 | -4 |
| Profit Before Tax | -60 | -20 | -38 | -165 | -325 | -113 | -45 | 314 | 784 | -88 | 122 | -102 |
| Provision for Tax | -21 | 0 | 3 | -17 | 71 | -15 | -10 | 4 | 71 | 7 | 16 | 16 |
| Profit After Tax | -38 | -20 | -41 | -148 | -396 | -98 | -35 | 309 | 713 | -94 | 106 | -116 |
| Adjustments | -6 | -6 | 10 | 19 | 29 | 12 | -1 | 1 | 1 | 1 | 2 | 225 |
| Profit After Adjustments | -44 | -26 | -31 | -128 | -367 | -86 | -36 | 311 | 714 | -93 | 108 | 109 |
| Adjusted Earnings Per Share | -14.9 | -8.8 | -10.5 | -43.6 | -124.6 | -29.2 | -12.2 | 104.3 | 239.7 | -31.3 | 36.3 | 36.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 3% | 5% | 7% |
| Operating Profit CAGR | 8% | -8% | -2% | 21% |
| PAT CAGR | 0% | -30% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -23% | 23% | 17% | 11% |
| ROE Average | 2% | 8% | 7% | -1% |
| ROCE Average | 5% | 9% | 9% | 4% |
| #(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 | 1789 | 1910 | 2407 | 2182 | 1167 | 1937 | 2974 | 2401 | 3919 | 5048 | 3621 |
| Minority's Interest | 19 | 24 | 11 | -3 | -32 | -13 | -12 | -13 | -14 | -15 | -18 |
| Borrowings | 273 | 430 | 690 | 1029 | 1375 | 1638 | 1717 | 1773 | 1269 | 1583 | 1184 |
| Other Non-Current Liabilities | -79 | -56 | -45 | -62 | 12 | -15 | 143 | 44 | 168 | 478 | 271 |
| Total Current Liabilities | 900 | 840 | 1009 | 1153 | 1360 | 1304 | 1420 | 1601 | 2151 | 1827 | 2103 |
| Total Liabilities | 2901 | 3148 | 4072 | 4298 | 3881 | 4851 | 6243 | 5807 | 7492 | 8920 | 7162 |
| Fixed Assets | 370 | 537 | 543 | 536 | 691 | 658 | 647 | 639 | 616 | 603 | 611 |
| Other Non-Current Assets | 1559 | 1704 | 2357 | 2214 | 1529 | 2505 | 3682 | 2740 | 5272 | 6724 | 5164 |
| Total Current Assets | 972 | 897 | 1163 | 1539 | 1652 | 1679 | 1913 | 2427 | 1604 | 1594 | 1387 |
| Total Assets | 2901 | 3148 | 4072 | 4298 | 3881 | 4851 | 6243 | 5807 | 7492 | 8920 | 7162 |
| #(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 | 26 | 35 | 40 | 31 | 33 | 30 | 26 | 69 | 91 | 56 | 74 |
| Cash Flow from Operating Activities | -12 | 109 | -125 | -45 | 126 | 109 | 62 | 269 | 71 | -1 | 144 |
| Cash Flow from Investing Activities | -46 | -5 | -97 | -114 | -360 | -204 | 69 | -159 | 475 | 183 | 20 |
| Cash Flow from Financing Activities | 66 | -98 | 214 | 160 | 232 | 90 | -87 | -89 | -583 | -163 | -175 |
| Net Cash Inflow / Outflow | 8 | 5 | -9 | 2 | -2 | -5 | 44 | 22 | -36 | 18 | -12 |
| Closing Cash & Cash Equivalent | 35 | 40 | 31 | 33 | 30 | 26 | 69 | 91 | 56 | 74 | 62 |
| # | 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) | -14.94 | -8.79 | -10.54 | -43.62 | -124.64 | -29.16 | -12.17 | 104.3 | 239.72 | -31.3 | 36.25 |
| CEPS(Rs) | -10.27 | -1.85 | -7.16 | -43.05 | -125.8 | -23.36 | -4.1 | 113.12 | 248.52 | -21.99 | 45.64 |
| DPS(Rs) | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 1 | 1 | 1 | 1 |
| Book NAV/Share(Rs) | 607.68 | 648.69 | 817.59 | 741.1 | 396.33 | 657.88 | 1009.82 | 806.26 | 1315.89 | 1694.9 | 1215.93 |
| Core EBITDA Margin(%) | -2.83 | 5.36 | -5.9 | -2.38 | 1.1 | 6.7 | 1.69 | 5.5 | 6.52 | 6.12 | 7.15 |
| EBIT Margin(%) | -3.57 | 7.28 | 9.8 | -6.7 | -21.34 | 10.62 | 30.44 | 61.45 | 127.56 | 19.03 | 35.31 |
| Pre Tax Margin(%) | -10.36 | -3.17 | -6.81 | -21.32 | -42.13 | -13.57 | -6.17 | 32.85 | 93.58 | -9.02 | 11.7 |
| PAT Margin (%) | -6.64 | -3.21 | -7.4 | -19.07 | -51.34 | -11.76 | -4.82 | 32.4 | 85.07 | -9.73 | 10.12 |
| Cash Profit Margin (%) | -5.24 | -0.86 | -3.8 | -16.37 | -48.04 | -8.25 | -1.67 | 35.27 | 88.34 | -6.75 | 13.01 |
| ROA(%) | -1.61 | -0.67 | -1.14 | -3.53 | -9.68 | -2.24 | -0.63 | 5.14 | 10.72 | -1.15 | 1.32 |
| ROE(%) | -3.1 | -1.1 | -1.9 | -6.44 | -23.64 | -6.32 | -1.42 | 11.52 | 22.56 | -2.11 | 2.44 |
| ROCE(%) | -1.05 | 1.74 | 1.73 | -1.44 | -4.88 | 2.44 | 4.59 | 11.25 | 18.9 | 2.67 | 5.37 |
| Receivable days | 60.98 | 53.96 | 73.37 | 55.29 | 49.99 | 43.34 | 41.39 | 29.16 | 29.39 | 23.72 | 24.03 |
| Inventory Days | 355.04 | 333.12 | 476.25 | 475.91 | 576.61 | 547.37 | 629.45 | 452.85 | 398.63 | 272.89 | 262.6 |
| Payable days | 328.87 | 320.62 | 702.53 | 620.38 | 422.26 | 300.94 | 292.79 | 168.69 | 168.54 | 113.44 | 100.43 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.04 | 1.37 | 0 | 5.85 |
| Price/Book(x) | 0.15 | 0.2 | 0.21 | 0.15 | 0.07 | 0.12 | 0.18 | 0.13 | 0.25 | 0.14 | 0.17 |
| Dividend Yield(%) | 1.12 | 0.79 | 0.58 | 0.91 | 3.63 | 2.49 | 1.69 | 0.92 | 0.3 | 0.43 | 0.47 |
| EV/Net Sales(x) | 1.72 | 1.91 | 2.94 | 2.26 | 2.47 | 2.77 | 3.66 | 2.43 | 3.17 | 2.6 | 2.68 |
| EV/Core EBITDA(x) | 35.22 | 14.24 | 42.9 | 21.47 | 14.33 | 11.28 | 11.11 | 9.86 | 9.36 | 14.7 | 15.16 |
| Net Sales Growth(%) | 6.45 | 8.86 | -8.9 | 40.85 | -0.41 | 8.14 | -13.43 | 32.32 | -12.28 | 15.82 | 7.68 |
| EBIT Growth(%) | -234 | 322.76 | 6.63 | -195.46 | -217.01 | 153.83 | 148.1 | 167.11 | 82.08 | -82.72 | 99.77 |
| PAT Growth(%) | -29.37 | 47.09 | -170.05 | -259.54 | -168.07 | 75.24 | 64.52 | 989.93 | 130.31 | -113.24 | 212.09 |
| EPS Growth(%) | -67.52 | 41.15 | -19.96 | -313.7 | -185.72 | 76.6 | 58.27 | 957.14 | 129.83 | -113.06 | 215.82 |
| Debt/Equity(x) | 0.42 | 0.43 | 0.48 | 0.67 | 1.65 | 1.15 | 0.82 | 1.09 | 0.6 | 0.5 | 0.71 |
| Current Ratio(x) | 1.08 | 1.07 | 1.15 | 1.33 | 1.21 | 1.29 | 1.35 | 1.52 | 0.75 | 0.87 | 0.66 |
| Quick Ratio(x) | 0.46 | 0.36 | 0.31 | 0.32 | 0.28 | 0.34 | 0.46 | 0.82 | 0.41 | 0.47 | 0.29 |
| Interest Cover(x) | -0.53 | 0.7 | 0.59 | -0.46 | -1.03 | 0.44 | 0.83 | 2.15 | 3.75 | 0.68 | 1.5 |
| Total Debt/Mcap(x) | 2.88 | 2.22 | 2.29 | 4.56 | 23.72 | 9.38 | 4.68 | 8.1 | 2.42 | 3.59 | 4.09 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.81 | 56.81 | 56.71 | 56.71 | 56.71 | 56.71 | 56.71 | 56.71 | 56.71 | 56.71 |
| FII | 1.55 | 1.6 | 1.46 | 1.4 | 1.3 | 1.33 | 2.46 | 1.11 | 1.15 | 1.1 |
| DII | 0.3 | 0.37 | 0.91 | 0.89 | 0.7 | 1.04 | 1.04 | 1.18 | 1.26 | 1.25 |
| Public | 41.35 | 41.23 | 40.92 | 41 | 41.3 | 40.92 | 39.79 | 41 | 40.88 | 40.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 |
| FII | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.07 | 0.03 | 0.03 | 0.03 |
| DII | 0.01 | 0.01 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 |
| Public | 1.23 | 1.23 | 1.22 | 1.22 | 1.23 | 1.22 | 1.19 | 1.22 | 1.22 | 1.22 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +8% | +3% | +5% | +7% |
| Operating Profit CAGR | +8% | -8% | -2% | +21% |
| PAT CAGR | — | -30% | — | — |
| Share Price CAGR | -23% | +23% | +17% | +11% |
| ROE Average | +2% | +8% | +7% | -1% |
| ROCE Average | +5% | +9% | +9% | +4% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.81 | 56.81 | 56.71 | 56.71 | 56.71 | 56.71 | 56.71 | 56.71 | 56.71 | 56.71 |
| FII | 1.55 | 1.6 | 1.46 | 1.4 | 1.3 | 1.33 | 2.46 | 1.11 | 1.15 | 1.1 |
| DII | 0.3 | 0.37 | 0.91 | 0.89 | 0.7 | 1.04 | 1.04 | 1.18 | 1.26 | 1.25 |
| Public | 41.35 | 41.23 | 40.92 | 41 | 41.3 | 40.92 | 39.79 | 41 | 40.88 | 40.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 |
| FII | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.07 | 0.03 | 0.03 | 0.03 |
| DII | 0.01 | 0.01 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 |
| Public | 1.23 | 1.23 | 1.22 | 1.22 | 1.23 | 1.22 | 1.19 | 1.22 | 1.22 | 1.22 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.
Your relationship manager will connect with you shortly.