Upper Ganges Sugar & Industries Ltd - Stock Valuation and Financial Performance

BSE: 530505 | NSE: UPERGANGES | Sugar | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Upper Ganges Sugar

M-Cap below 100cr DeciZen not available

Upper Ganges Sugar & Industries stock performance -

mw4me loader
P/E Ratio (SA):
3.80
Market Cap:
438 Cr.
52-wk low:
360
52-wk high:
389

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Upper Ganges Sugar:

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

Value Creation Index Colour Code Guide

Jun'07Jun'08Jun'09Jun'10Jun'11Jun'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % -5%4.9%6.6%-1.3%4.8%5.6%7.2%3.8%-1.6%7.7%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3263024404006397106867848538371,040
Sales YoY Gr.--7.6%45.9%-9%59.7%11.1%-3.4%14.2%8.8%-1.8%-
Adj EPS -24.6-5.25.4-35.6-10.6-8.614.6-18.3-48.29.599.8
YoY Gr.-NANA-755.4%NANANA-225.9%NANA-
BVPS (₹) 120.5114.7117.784.574.454.286.948.4-2.27.455.3
Adj Net
Profit
-28.5-66.3-41.1-12.2-9.916.8-21.2-55.711115
Cash Flow from Ops. -23.5-39.5165-36.464.715.88.413.211722.2-
Debt/CF from Ops. -14.8-13.12.6-13.87.933.591.350.95.128.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11%5.5%6.9%-1.8%
Adj EPS NANA-13.1%NA
BVPS-26.7%-37%-56%NA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Jun'07Jun'08Jun'09Jun'10Jun'11Jun'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
-23.7-4.44.7-35-13.3-13.318.3-32.3-132.532.7318.1
Op. Profit
Mgn %
-6.411.317.129.59.315.67.5-0.79.122.7
Net Profit
Mgn %
-8.7-21.4-10.3-1.9-1.42.5-2.7-6.51.311.1
Debt to
Equity
2.53.93.15.25.98.47.71221.616.4-
Working Cap
Days
18526617219213913231828525725376
Cash Conv.
Cycle
991278611873812181327587-30

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Upper Ganges Sugar & Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 99.8 12.7
TTM Sales (₹ Cr.) 1,040 837
BVPS (₹.) 55.3 34.6
Reserves (₹ Cr.) 53 29
P/BV 6.85 10.94
PE 3.80 29.76
From the Market
52 Week Low / High (₹) 360.00 / 389.00
All Time Low / High (₹) 8.06 / 532.60
Market Cap (₹ Cr.) 438
Equity (₹ Cr.) 11.6
Face Value (₹) 10
Industry PE 17.3

Management X-Ray of Upper Ganges Sugar:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Upper Ganges Sugar

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSJun'07Jun'08Jun'09Jun'10Jun'11Jun'12Mar'13Mar'14Mar'15Mar'16
Sales326.24301.54439.92400.48639.42710.48514.71783.75852.84837.30
Operating Expenses 347.56267.87364.60392.34579.12644.58434.46725.38859.03761.68
Manufacturing Costs32.3630.0128.4031.0143.1851.284954.6257.9654.51
Material Costs264.17190.75285.39306.36477.05533.95330.72601.32728.25628.19
Employee Cost 32.9932.4934.1641.3343.5144.8041.3949.5154.0257.37
Other Costs 18.0414.6216.6513.6415.3714.5613.3619.9318.7921.61
Operating Profit -21.3133.6775.338.1460.3065.9080.2558.36-6.1975.62
Operating Profit Margin (%) -6.5%11.2%17.1%2.0%9.4%9.3%15.6%7.4%-0.7%9.0%
Other Income 3.3026.406.818.826.905.897.865.382.854.14
Interest 13.4948.1947.7647.6658.5661.8745.5767.3364.6755.80
Depreciation 10.9820.5125.9726.3226.1326.5519.9827.4117.0213.98
Exceptional Items 00000-18.920000
Profit Before Tax -42.48-8.648.41-57.02-17.49-35.5522.55-31.01-85.039.99
Tax -14.22-2.352.14-17.96-5.29-12.309.90-11.61-29.66-1.21
Profit After Tax -28.26-6.296.27-39.07-12.20-23.2512.65-19.39-55.3711.19
PAT Margin (%) -8.7%-2.1%1.4%-9.8%-1.9%-3.3%2.5%-2.5%-6.5%1.3%
Adjusted EPS (₹)-24.5-5.45.4-33.8-10.6-20.110.9-16.8-47.99.7
Dividend Payout Ratio (%)0%0%22%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSJun'07Jun'08Jun'09Jun'10Jun'11Jun'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund 139.24132.51137.1898.1485.9762.6475.3155.9628.1139.34
Share Capital 11.5611.5611.5611.5611.5611.5611.5611.5641.5641.56
Reserves 127.68120.95125.6286.5974.4251.0963.7544.40-13.45-2.22
Minority Interest0000000000
Debt345.99518.30419.49504.13437.80467.38530.92626.58556.16575.27
Long Term Debt345.99518.30419.49504.13138.97159.15129.06210.18172.25186.17
Short Term Debt0000298.83308.23401.86416.40383.91389.10
Trade Payables118.8556.7455.44101.4033.6691.17266.54305.19352.86260.23
Others Liabilities 13.4327.0824.28-3.6388.2362.10131.1752.9242.41111.14
Total Liabilities 617.51734.64636.39700.04645.66683.301,003.941,040.65979.53985.99

Fixed Assets

Gross Block352.17493.84561.62570.94574.56579.66583.58636.93637.49634.43
Accumulated Depreciation106.21125.33150.69176.29201.85227.57247.36273.75292.41303.65
Net Fixed Assets245.96368.51410.93394.65372.71352.08336.22363.19345.08330.78
CWIP 8.5382.3222.6310.857.728.627.580.070.080.68
Investments 21.1821.1821.1821.1821.1621.1421.1421.1421.3221.32
Inventories184.90215.45126.01221.37164.80239.99581.34591.57480.79529.22
Trade Receivables5.9110.9415.6510.4312.663727.6118.2636.6042.10
Cash Equivalents 4.502.414.524.716.465.448.758.5612.3716.92
Others Assets146.5333.8335.4636.8660.1719.0321.3037.8783.3044.97
Total Assets 617.51734.64636.39700.04645.66683.301,003.941,040.65979.53985.99

Cash Flow

(All Figures are in Crores.)
PARTICULARSJun'07Jun'08Jun'09Jun'10Jun'11Jun'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity -23.45-39.50164.60-36.4464.6615.796.3113.15117.1922.24
PBT -42.48-8.648.41-57.02-17.49-35.5522.55-31.01-85.039.99
Adjustment 22.6450.2567.8666.0978.7783.4355.3487.2279.3062.35
Changes in Working Capital -3.47-80.6488.25-42.362.47-30.85-70.92-42.13123.69-49.8
Tax Paid -0.13-0.470.07-3.150.90-1.23-0.66-0.93-0.77-0.29
Cash Flow From Investing Activity -178.48-89.41-15.19-0.02-29.3530.04-6.50-37.01-7.915.14
Capex -183.47-90.40-16.79-3.04-4.68-7.52-5.24-40.81-4.06-6.79
Net Investments 0.7700.0100.020.0100-0.180
Others 4.230.991.593.03-24.6937.54-1.253.80-3.6711.93
Cash Flow From Financing Activity 201.22126.81-149.2738.52-35.10-47.452.4423.74-109.27-19.20
Net Proceeds from Shares 68.10000000000
Net Proceeds from Borrowing 0000-55.489.15-46.0778.69-42.8133.30
Interest Paid -21.12-43.60-47.61-47.67-56.13-63.91-44.57-68.48-62.96-56.46
Dividend Paid -6.5700-1.62000000
Others 160.81170.41-101.6787.8176.527.3293.0813.53-3.503.96
Net Cash Flow -0.70-2.090.142.060.21-1.622.25-0.120.018.18
PARTICULARSJun'07Jun'08Jun'09Jun'10Jun'11Jun'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)-23.54-4.634.67-33.44-13.29-31.2918.34-29.55-207.15369.75
ROCE (%)-7.546.969.31-1.626.864.4410.975.28-3.0210.18
Asset Turnover Ratio0.740.490.670.630.991.110.630.80.880.89
PAT to CFO Conversion(x)N/AN/A26.25N/AN/AN/A0.5N/AN/A1.99
Working Capital Days
Receivable Days69111161222101116
Inventory Days157222135151106100282262221210
Payable Days9816861734543197174165178

Upper Ganges Sugar & Industries Ltd Stock News

Upper Ganges Sugar & Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Upper Ganges Sugar 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 01-Jan-1970 05:30 the market cap of Upper Ganges Sugar stood at ₹438.0.
The latest P/E ratio of Upper Ganges Sugar as of 01-Jan-1970 05:30 is 3.80.
The latest P/B ratio of Upper Ganges Sugar as of 01-Jan-1970 05:30 is 6.85.
The 52-week high of Upper Ganges Sugar is ₹389.0 and the 52-week low is ₹360.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Upper Ganges Sugar is ₹1,040 ( Cr.) .

About Upper Ganges Sugar & Industries Ltd

Upper Ganges Sugar & Industries (UGSIL) incorporated in 1932 is engaged in the business of manufacturing sugar, industrial alcohol/ethanol and fertiliser. Being part of K.K. Birla Group of Companies, the company is managed under the chairmanship of Smt. Nandini Nopany.

Company’s manufacturing units are located at Uttar Pradesh, and Bihar. These units have received ISO 9001:2000 and ISO 14001:2004 certifications for its quality management. Company’s corporate office is located at Kolkata.

Business Area

Sugar-Being the primary product, company has manufacturing facilities located at Seohara in Uttar Pradesh and Sidhwalia and Hasanpur in Bihar. These units have crushing capacity of 10,000, 5,000 and 3,000 tonnes of sugarcane per day respectively.

Molasses- This is by product generated in process of manufacture of sugar which can be used as a basic raw material for manufacturing industrial alcohol/ethanol. Company is distillery is located at Seohara, U.P having production capacity of  100 (KLPD) of industrial alcohol/ethanol.

Bagasse-Another by product generated in the process of manufacture of sugar that can captively consumed for generation of steam.

Co-Generation Power Plants- Company’s captive power plants are located at Seohara(U.P.) and Sidhwalia (Bihar). These units have power generation capacity of 24 MW and 18 MW respectively.

Organic Fertiliser- Company produces organic fertilizer at unit located Shyamabad and markets under the brand name “Uttam Jaivik Khad”.

Tea Garden-Company owns Tea Estate by the name of “Cinnatolliah Tea Garden” spread over an area of 746 hectares at North Lakhimpur, Assam.

K.K. Birla Group of Companies (Parent Group)
Apart from sugar, the group has business interest in area of fertilizers, chemicals, heavy engineering, textiles, shipping, media etc.

Future plans

Upper Ganges Sugar & Industries plans to continue research of better yielding disease free variety of cane by adopting measures stated above. It plans to install machinery with latest technology at different stations in the factory.

Read More Read Less
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
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.