SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Simbhaoli Sugars Ltd. - (Amalgamation) (SIMBHSUGAR)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 507446 NSE: SIMBHSUGAR Sugar | Small Cap | Simbhaoli Sug(A Share Price

BSE Share Price
Not Listed

Simbhaoli Sugars Ltd. - (Amalgamation) (SIMBHSUGAR)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 507446 NSE: SIMBHSUGAR Sugar | Small Cap | Simbhaoli Sug(A Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹80 Cr.
Current Price
₹0
52-Week Low / High
₹29 / 29
TTM EPS
₹-52.4
TTM Sales
₹701 Cr.
Book Value per Share
₹36.1
P/E Ratio
0.00
Industry PE
24.5
Price to Book (P/B)
0.79
Price to Sales (P/S)
0.11
EV/EBITDA
187.90
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
-4.18%
Return on Assets (ROA)
-11.04%
Operating Profit Margin
-4.8%
Net Profit Margin
-18.65%
Gross Profit Margin
-15.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
2.45%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
48.60%
Pledged shares (%) of Promoter's holding (%)
14.45%
Reserves
₹74 Cr.
Equity
₹28.2 Cr.
Face Value
₹10
All Time Low / High
₹1.94 / 177.00

Simbhaoli Sugars . - (Amalgamation) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'05Mar'06Sep'07Sep'08Sep'09Sep'10Mar'12Mar'13Mar'14Mar'15TTM
ROCE % 16.6%16%-5.2%-0.7%18.2%-5.6%17.5%17%-3.6%-4.2%-

Growth Parameters

Sales 3904324384357061,262809885836856701
Sales YoY Gr.-10.8%1.3%-0.5%62.2%78.6%-35.9%9.4%-5.6%2.5%-
Adj EPS 7.814.9-22.4-6.929.1-38.7-10.4-57.6-58.4-56.2-52.4
YoY Gr.-90.2%-250.2%NANA-232.9%NANANANA-
BVPS (₹) 32.559.218.411.750.118.12.4-9.4-69.9-12736.1
Adj Net
Profit
11.529.4-44.2-14.767.5-89.8-28.8-162-165-159-148
Cash Flow from Ops. 10.1-1.376.4-2313810720134122122-
Debt/CF from Ops. 24.6-304.54.5-29.54.56.623.75.29.28.6-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 9.1%3.9%1.9%2.5%
Adj EPS -224.5%-214.1%NANA
BVPS-216.4%-220.5%-476%NA
Share Price - - - -

Key Financial Parameters

Mar'05Mar'06Sep'07Sep'08Sep'09Sep'10Mar'12Mar'13Mar'14Mar'15TTM
Return on
Equity %
20.229.9-65.6-27.383.2-105.7-140.6-1441212.164.8115.2
Op. Profit
Mgn %
13.814.4-2.18.710.9-5.15.4-3.8-2.3-4.8-2.9
Net Profit
Mgn %
36.8-10.1-3.49.6-7.1-3.6-18.4-19.7-18.5-21.1
Debt to
Equity
4.43.38.220.45.216.871.1123.8-6.8-3.2-
Working Cap
Days
1461629913816215422134933829296
Cash Conv.
Cycle
18503-29-57-35-31-90-48-41-333

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Sep'07Sep'08Sep'09Sep'10Mar'12Mar'13Mar'14Mar'15
Sales390.20432.17656.47435.45706.321,261.661,212.92884.94835.78856.26
Operating Expenses + 336.23370.16670.16418.70630.271,326.331,157.66918.93855.55898.77
Manufacturing Costs45.7555.4199.1990.3097.56127.02107.9461.5055.2849.25
Material Costs230.52274.36490.30244.72458.601,104.77923.65765.55723.92765.79
Employee Cost 17.1119.6534.5227.9230.2238.515943.5246.7742.13
Other Costs 42.8620.7346.1455.7743.8856.0367.0748.3629.5941.60
Operating Profit 53.9762.01-13.7016.7576.06-64.6755.26-34-19.77-42.51
Operating Profit Margin (%) 13.8%14.3%-2.1%3.8%10.8%-5.1%4.6%-3.8%-2.4%-5.0%
Other Income + 5.1417.619.6811.0292.4263.4537.9317.0428.1229.83
Exceptional Items 0.500.500.610.400093.06174.86-10.580
Interest 25.4321.5934.9639.6463.1184.72154.15111.98141.81124.81
Depreciation 11.8713.0725.2532.6036.5640.0957.4435.9127.9522.21
Profit Before Tax 22.3145.47-63.62-44.0668.81-126.03-25.3410.02-172-159.70
Tax 10.4515.860.61-14.96-2.97-51.33-40.7749.480.230
Profit After Tax 11.8629.60-64.23-29.1071.78-74.6915.42-39.46-172.23-159.70
PAT Margin (%) 3.0%6.9%-9.8%-6.7%10.2%-5.9%1.3%-4.5%-20.6%-18.7%
Adjusted EPS (₹)8.114.0-32.5-13.631.0-32.25.6-14.0-61.0-56.6
Dividend Payout Ratio (%)0%21.40%0%0%0%0%0%0%0%0%

Valuation of Simbhaoli Sug(A - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Sep'07Sep'08Sep'09Sep'10Mar'12Mar'13Mar'14Mar'15

Equity and Liabilities

Shareholders Fund + 62.85131.5068.3838.56122.9446.4412.827.63-163.46-326.17
Share Capital 19.2328.0228.0229.6425.4623.3327.7060.3660.3660.36
Reserves 43.61103.4940.378.9297.4823.11-14.88-52.73-223.82-386.52
Debt +248.43407.90511.93678.19617.08707.12657.16649.291,044.44955.95
Long Term Debt248.43407.90511.93678.19617.08707.12203.26142.9178.2383.75
Short Term Debt000000453.89506.37966.21872.20
Minority Interest0000000000
Trade Payables102.66100.31182.52146.80538.62661.38755.59868.16453.58582.43
Others Liabilities -3.0525.8531.3118.873.10-52.9561.11115.26155.62189.35
Total Liabilities 410.89665.56794.14882.421,281.731,361.981,486.671,640.331,490.181,401.57

Fixed Assets

Net Fixed Assets +170.86190.15280.82532.21570.50569.37495.72350.58336.67315.44
Gross Block275.87308.11423.14705.36780.23818.24760.28592.22605.49609.39
Accumulated Depreciation105.01117.96142.31173.15209.73248.87264.57241.64268.81293.95
CWIP 7.9555.07237.656130.9317.579.989.2033.38
Investments 00.16000.400.4035.13329.95374.90386.19
Inventories198.67212.60155.36168.22429.97400.50528.96544.16456.59353.89
Trade Receivables12.2446.3829.8336.9556.9572.7474.7974.036584.27
Cash Equivalents 3.03122.109.7011.5956.10139.2467.4583.3434.3115.71
Others Assets 18.1539.0980.7772.46136.88162.15274.66249.07219.71242.68
Total Assets 410.89665.56794.14882.421,281.731,361.981,486.671,640.331,490.181,401.57

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Sep'07Sep'08Sep'09Sep'10Mar'12Mar'13Mar'14Mar'15
Cash Flow From Operating Activity + 10.09-1.34114.66-22.96137.92107.2430.05134.28121.59121.84
PBT 22.3145.47-63.62-44.0668.81-126.03-118.40-164.84-161.42-159.70
Adjustment 37.3422.4456.2082.3825.02119.17183.16136.85149.45128
Changes in Working Capital -49.3-64.86125.63-59.643.7126.9-23.34165.68135.78156.05
Tax Paid -0.26-4.39-3.55-1.670.39-12.8013.75-3.41-2.23-2.51
Cash Flow From Investing Activity + -10-77.75-303.14-91.34-87.45-112.1980.94-8.733.1163.62
Capex -10.05-78.14-304.95-88.49-46.33-36.86-21.10-12.87-8.80-3.86
Net Investments 0-0.160.180-0.400-7.71-8.622.500.19
Others 0.060.561.63-2.85-40.72-75.33109.7512.769.4267.29
Cash Flow From Financing Activity + 0.07198.1676.08112.95-47.8412.12-79.58-114.77-173.15-186.79
Net Proceeds from Shares 0.2754.0307.546.830.1122.632.2700
Net Proceeds from Borrowing -5.12141.83109.8497.39-4.57-10.67-99.59-62.34-46.3823.12
Interest Paid -19.40-34.61-33.71-27.62-59.41-82.56-153.74-107.19-110.71-115.91
Dividend Paid 00-8.83-0-0-0-00-0.090
Others 24.3236.918.7935.659.31105.24151.1252.49-15.98-94
Net Cash Flow 0.16119.07-112.40-1.352.637.1731.4110.77-48.46-1.32

Financial Ratio

PARTICULARSMar'05Mar'06Sep'07Sep'08Sep'09Sep'10Mar'12Mar'13Mar'14Mar'15
Ratios
ROE (%)28.3235.94-74.96-73.28101.75-94.5659.570N/AN/A
ROCE (%)16.6215.97-5.16-0.6918.23-5.5617.4817.03N/AN/A
Asset Turnover Ratio1.331.11.340.790.921.130.880.580.550.61
PAT to CFO Conversion(x)0.85-0.05N/AN/A1.92N/A1.95N/AN/AN/A
Working Capital Days
Receivable Days7.9018.1014.3018.4017.1015.9021.6029.8029.3030.70
Inventory Days125126.9068.8089.30109.10101.60135.80214.60210.50166.50
Payable Days151.80135105.30245.60272.80198.20280387.10333.20246.90

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *17.4317.4317.4317.4317.4317.4315.9615.9615.9614.45
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Simbhaoli Sugars Ltd. - (Amalgamation) FAQs

The current trading price of Simbhaoli Sug(A on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Simbhaoli Sug(A stood at ₹80.45 Cr

The latest P/E ratio of Simbhaoli Sug(A as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Simbhaoli Sug(A as of 31-Dec-1969 is 0.79.

The 52-week high of Simbhaoli Sug(A is ₹28.50 and the 52-week low is ₹28.50.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Simbhaoli Sug(A is ₹701 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Simbhaoli Sugars Ltd. - (Amalgamation)

Simbhaoli Sugars (SSL), formerly known as The Simbhaoli Sugar Mills Limited (SSML), is reinventing itself as a growth oriented, innovative and customer facing enterprise. A culmination of a process that started at the turn of the century, SSL has transformed itself into a leaner, fitter and stronger corporation. The company has evolved a de- risked growth model that mitigates the volatility of the commodity market by investing in the diversified revenue streams, stringent quality and branding, in a cost effective manner. Simbhaoli Sugars was established as a partnership firm in 1933 with a 400 TCD (tones of sugarcane crushed per day) sugar unit at Simbhaoli in Western Uttar Pradesh region of India. It was incorporated as a private limited company. The company went public in 1989 and has followed a stable growth strategy in its business. In the year 1992 it acquired a distillery and converted its Simbhaoli sugar plant into a sugar complex.

SSL has three sugar plants (Simbhaoli and Brijnathpur, western UP and Chilwaria, eastern UP) with a combined, crushing capacity of 20,100 TCD. It is capable of producing a wide range of world-class sugars i.e. white crystal refined sugar, pharmaceutical grade sugar, EU grade sugar (foe exports), superfine sugars, sugar cubes and candy sugar.

SSL has three alcohol distilleries (at Simbhaoli, Chilwaria and Brijnathpur) with a combined capacity of 210 kilo liters of alcohol/ ethanol per day (KLD). It includes 180 KLD of ethanol/ rectified spirits/ extra neutral alcohol (ENA) capacities. Simbhaoli distillery is a potable distillery capable of producing a million cases of quality potable spirits.

Simbhaoli and Chilwaria sugar complexes house bagasse based surplus co-generation facility of 30 MW/ hour. Biomass-based co-generation projects are accredited by UNFCCC under the clean development mechanism programme.

Each of the sugar complexes of the company houses bio-manure facilites with aggregate capacity of 44,000 MTPA. The bio-manure is distributed both to farmers and domestic consumers across northern India. The company's research has shown that the use of organic manure increases crop yields. Further, the company distributes the organic manure to its cane farmers at cost or below, for increasing the farm productivity.

Product range of the company includes:

Sugar

  • Branded Sugar
  • Trust Refined Sugar
  • TRUST Refined Sugar Cubes
  • TRUST Premium Icing Suga

Bulk Sugar

Alcohol 

  • Potable Liquor
  • Fuel Ethanol

Achievements/ recognition:-

  • ISO 9001
  • ISO 14001
  • HCCP certified
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×