Dalmia Bharat Sugar And Industries Ltd - Stock Valuation and Financial Performance

BSE: 500097 | NSE: DALMIASUG | Sugar | Small Cap

Dalmia Bharat Sugar Share Price

339.05 -4.55 -1.32%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Dalmia Bharat Sugar

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Dalmia Bharat Sugar And Industries stock performance -

mw4me loader
P/E Ratio (SA):
9.06
Market Cap:
2,751.5 Cr.
52-wk low:
310.5
52-wk high:
490.1

Is Dalmia Bharat Sugar And Industries Ltd an attractive stock to invest in?

1. Is Dalmia Bharat Sugar And Industries Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Dalmia Bharat Sugar And Industries Ltd is a below average quality company.

2. Is Dalmia Bharat Sugar And Industries Ltd undervalued or overvalued?

The key valuation ratios of Dalmia Bharat Sugar And Industries Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Dalmia Bharat Sugar And Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Dalmia Bharat Sugar And Industries Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Dalmia Bharat 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.
Dalmia Bharat Sugar And Industries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 4.2%4%7.3%12.5%7.6%9.3%9.3%10.5%10.5%8.7%-
Value Creation
Index
-0.7-0.7-0.5-0.1-0.5-0.3-0.3-0.3-0.3-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,1921,1501,1661,6862,2442,0192,1112,6863,0073,2523,298
Sales YoY Gr.--3.5%1.4%44.6%33.1%-10.1%4.6%27.2%12%8.2%-
Adj EPS 0-0.26.222.915.921.623.833.237.230.837.5
YoY Gr.--1300%NA268.9%-30.6%36%9.9%39.9%11.9%-17%-
BVPS (₹) 56.456.262.7154.4179191.5198.7258.2291.4334.2370.5
Adj Net
Profit
0.2-250.3185129175192269301250304
Cash Flow from Ops. 267-11.4-23.875.9659-220209346567583-
Debt/CF from Ops. 3-82-47.8161.2-4.76.12.81.40.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.8%7.7%15.5%8.2%
Adj EPS 126.1%14.2%9.1%-17%
BVPS21.9%13.3%18.9%14.7%
Share Price 36.2% 22.5% 23.3% 1.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
0-0.410.421.19.511.712.214.513.59.910.7
Op. Profit
Mgn %
9.49.819.522.410.411.7161814.713.615.2
Net Profit
Mgn %
0-0.24.3115.78.79.110107.79.2
Debt to
Equity
1.82.12.210.50.70.80.50.40.2-
Working Cap
Days
25927332225819024529724821618565
Cash Conv.
Cycle
1141241901689511716815013611345

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 15.50%

Sales growth is good in last 4 quarters at 12.43%

Return on Equity has declined versus last 3 years average to 10.60%

Net Profit has been subdued in last 3 years 9.08%

Latest Financials - Dalmia Bharat Sugar And Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 37.5 36.5
TTM Sales (₹ Cr.) 3,298 3,018
BVPS (₹.) 370.5 0
Reserves (₹ Cr.) 2,983 2,408
P/BV 0.92 0.00
PE 9.06 9.30
From the Market
52 Week Low / High (₹) 310.50 / 490.05
All Time Low / High (₹) 11.20 / 620.00
Market Cap (₹ Cr.) 2,752
Equity (₹ Cr.) 16.2
Face Value (₹) 2
Industry PE 14.5

Management X-Ray of Dalmia Bharat 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 Dalmia Bharat Sugar

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales1,1921,1501,1661,6862,2442,0192,1112,6863,0073,252
Operating Expenses 1,0841,0379401,3082,0111,7811,7742,2132,5642,816
Manufacturing Costs699079110124131136119132150
Material Costs9078337341,0141,7051,4081,4071,8292,1232,322
Employee Cost 657575108109119134143165187
Other Costs 433952767412397123144156
Operating Profit 108113227378234237337473443437
Operating Profit Margin (%) 9.0%9.8%19.5%22.4%10.4%11.7%15.9%17.6%14.7%13.4%
Other Income 20162124378761538676
Interest 767887102696988623538
Depreciation 4951113565452579695121
Exceptional Items 0000000000
Profit Before Tax 3047244148204252369399353
Tax 0-1-11571416549891105
Profit After Tax 3158187134187198270308248
PAT Margin (%) 0.3%0.1%5.0%11.1%6.0%9.3%9.4%10.1%10.2%7.6%
Adjusted EPS (₹)0.40.27.223.116.623.224.533.438.030.7
Dividend Payout Ratio (%)0%0%8%9%0%7%8%9%11%13%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 4614595111,2501,4491,5501,6092,0902,3592,705
Share Capital 16161616161616161616
Reserves 4454424951,2341,4331,5341,5922,0742,3432,689
Minority Interest0000000000
Debt7508159621,1217219781,193916764380
Long Term Debt527461571396376461424227337326
Short Term Debt22335539172534551776868942754
Trade Payables283301241173429420394268251208
Others Liabilities 238268367379259347465563659786
Total Liabilities 1,7311,8432,0802,9232,8573,2953,6603,8374,0324,079

Fixed Assets

Gross Block1,2521,2891,4081,9802,0472,1492,2382,2882,5632,804
Accumulated Depreciation4855436567007548058859801,0321,152
Net Fixed Assets7677467521,2801,2931,3451,3531,3081,5311,652
CWIP 1320627116275921
Investments 788392275435288447563594736
Inventories6297039151,0217501,0951,3291,3751,2361,037
Trade Receivables187710611176204170115156149
Cash Equivalents 483546585928677910469
Others Assets178179161176236324288368353414
Total Assets 1,7311,8432,0802,9232,8573,2953,6603,8374,0324,079

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 267-11-2476659-220209346567583
PBT 3047244148204252367380356
Adjustment 120118191141951049511791121
Changes in Working Capital 145-150-255-263461-485-94-131153229
Tax Paid -121-8-46-45-44-44-7-57-123
Cash Flow From Investing Activity -185-43-77-65-131-30-32936-327-192
Capex -176-50-77-71-72-107-90-72-333-218
Net Investments -100-73-6673-247107310
Others 17737481316
Cash Flow From Financing Activity -61421122-528219145-364-217-419
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 215-12170-242-65100-18-198111-12
Interest Paid -84-78-89-91-63-53-52-45-29-23
Dividend Paid -20-50-160-290-49-32
Others -18913135335-383172245-122-250-353
Net Cash Flow 21-1311131-31251823-29
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)0.670.3212.1521.269.9412.512.5414.6113.849.81
ROCE (%)6.245.98.916.879.2711.3212.4414.5113.9312.34
Asset Turnover Ratio0.730.670.620.710.790.660.610.720.760.8
PAT to CFO Conversion(x)89-11-0.410.414.92-1.181.061.281.842.35
Working Capital Days
Receivable Days11152822152532191617
Inventory Days199204244200142167210184158128
Payable Days1071281357564110106664536

Dalmia Bharat Sugar And Industries Ltd Stock News

Dalmia Bharat Sugar And Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Dalmia Bharat Sugar on 28-Mar-2024 16:01 is ₹339.1.
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 28-Mar-2024 16:01 the market cap of Dalmia Bharat Sugar stood at ₹2,751.5.
The latest P/E ratio of Dalmia Bharat Sugar as of 28-Mar-2024 16:01 is 9.06.
The latest P/B ratio of Dalmia Bharat Sugar as of 28-Mar-2024 16:01 is 0.92.
The 52-week high of Dalmia Bharat Sugar is ₹490.1 and the 52-week low is ₹310.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Dalmia Bharat Sugar is ₹3,298 ( Cr.) .

About Dalmia Bharat Sugar And Industries Ltd

Dalmia Bharat Sugar and Industries Limited has been one of the fastest-growing success stories in the Indian sugar industry. The company’s foray into the sugar business was made in the mid-90s and the first unit of 2500 TCD was set up at Ramgarh, a village in the Sitapur district of Uttar Pradesh in 1994.

During 2006-2007, the company embarked on a major growth path by setting up two greenfield plants at Jawaharpur (Dist. Sitapur, U.P.) and Nigohi (Dist. Shahjahanpur, U.P.) and expanding existing facilities at the Ramgarh unit.

It is now a fully integrated player with 120 MW of co-generation capacity and a distillery of 255 KLPD along with incineration boilers. It also has facilities for processing of raw sugar.

These state-of-the-art facilities serve as a role model for the sugar industry since the company has achieved excellence in plant operational metrics and holds a technological leadership position in the industry.

Dalmia Bharat Sugar and Industries Limited has robust quality systems and has also embarked upon 5S and TPM initiatives to create world-class systems and processes. After having received wide acceptance for its world-class systems, it now produces high-quality sugar which has found wide acceptance in markets in U.P. and Eastern India.

The company is a preferred sugar supplier to brand-enhancing institutional giants such as Coca-Cola, PepsiCo, Mondelez, Perfetti, Britannia, Wal-Mart India, Dabur, D-Mart, India Glycols Allied Blenders & Distillers, United Breweries, Carlsberg, SABMiller and many others in the alcohol segment. It also exports to various locations like Indonesia, Malaysia, Bangladesh, Sri Lanka, Nepal, Bhutan, Middle East, Mediterranean countries, East Africa etc.

The team has taken up several initiatives to drive sustainable growth through water conservation and alternative energy solutions. This has led to lasting competitive advantage and efficiencies in all aspects of operations. It has also taken on a proactive role at the industry level and has been instrumental in driving many policies and regulatory changes in the sugar, ethanol and renewable energy sector.

It is under the leadership of Gautam Dalmia that the sugar business has consistently been performing beyond expectations. He has been instrumental in driving Dalmia Sugar’s growth across the country by taking the business at the forefront of technological and operational excellence.

Business area of the company

The company is mainly engaged in manufacturing of sugar, generation of power, manufacturing of Industrial alcohol and manufacturing of refractory products.

Products segments

Sugar: Dalmia Bharat Group’s foray in to the sugar business was made in the mid-nineties. It has at present five sugar units, of which three are located in the largest sugar producing state of Uttar Pradesh and two are in Maharashtra. It is the only company in India to have manufacturing facilities in two non-contiguous states in India.

Dalmia Sanjeevani Hand Sanitiser: To meet the growing demand of hand sanitisers due to the ongoing pandemic of COVID-19, DBSIL is manufacturing alcohol-based hand sanitisers as per the WHO recommended formulation. Dalmia Sanjeevani Hand Sanitiser is an alcohol-based sanitiser containing 80% ethyl alcohol content which is very effective against viruses.

Dalmia Utsav - A Range of Superior Quality Cane Sugar: With a vision to expand its reach to the consumers, Dalmia Bharat Sugar and Industries Limited (DBSIL) has  launched its packaged sugar under the brand name “Dalmia Utsav”.‘Dalmia Utsav’ signifies “Celebrating Purity” and DBSIL aims to provide high-quality sugar to consumers by using a world-class and eco-friendly production process in line with Dalmia Bharat Group’s commitment towards Quality and Sustainability.

Power Business: Dalmia Sugar and Industries Limited has an integrated business model to de-risk itself from the cyclical nature of the sugar industry. Bagasse, a residue left after the extraction of juice from sugarcane, has high calorific value and is used in the generation of electricity, substituting the conventional thermal alternatives and eliminating the emission of greenhouse gases.

Ethanol: Molasses is distilled to produce different kinds of alcohol and the company produces various types of alcohol i.e. Rectified spirit (RS), Extra neutral alcohol (ENA)/Hydrous Alcohol, Ethanol or Anhydrous Ethanol and Denatured spirit (SDS).

Organic Manure: The main customers of organic manure for DBSIL are farmers and tea estates. Its bio-composting facility can produce about 20,000 MT of organic manure per annum. It has an in-house availability of press mud, which is key raw material, from its own sugar factories. This allows for smooth production of good quality organic manure.

Milestones

  • 1994: First sugar plant commissioned in Ramgarh (2,500 TCD capacity).
  • 2000: Ramgarh plant capacity increased to 5,000 TCD.
  • 2007: Jawaharpur and Nigohi sugar units commissioned. Commissioned co-generation plants (79MW) at Ramgarh, Nigohi and Jawaharpur. Commissioned 80 KLPD distillery in Jawaharpur.
  • 2012: Acquired the Kolhapur unit in September 2012.
  • 2015: Commenced commercial production at Ninaidevi in November 2015.
  • 2016: Commissioned a distillery in Kolhapur.
  • 2019: Increased Jawaharpur distillery capacity to 120KLPD and commissioned the Nigohi distillery (60KLPD). Aggregated the Sangli and Kolhapur unit capacities at 10,700 TCD.
  • 2020: Launched a sugar refinery of 1200 TPD at the Nigohi unit.
  • 2020: Distillery capacity at Nigohi expanded to 110 KLPD.
  • 2022: Brownfield projects successfully and punctually commissioned including expansion of the sugar capacity at Jawaharpur and Nigohi units along with a refinery at Jawaharpur despite the COVID pandemic.
  • 2022: Jawaharpur and Kolhapur distilleries expanded to 220 KLPD and 120 KLPD, respectively.
  • 2022: Ramgarh distillery of 140 KLPD commissioned.
Read More Read Less
You have 2 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.