Kothari Sugars And Chemicals Ltd.

33.2910.05%

2026-08-21

hckotharigroup.com/ksclBSE: -NSE: KOTARISUG
Market Cap₹ 226 Cr.
Current Price₹ 30
High / Low₹ 38 / 22
Stock P/E98.5
Book Value₹ 17
Price to Book1.80
Dividend Yield0.00 %
ROCE3.3 %
ROE0.2 %
Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2018 • Sugar: 72.9% • Distillery: 18.8% • Congeneration: 8.4%

PROS

  • Strong cash generation - operating cash flow backs reported profits (CFO/PAT 7.05x)
  • Operating margins have improved to 11.4% from 6.0%
  • Working capital cycle has improved - days down from 25 to 14
  • Company generates healthy free cash flow

CONS

  • A large part of profit comes from other income (211.5% of PBT)
  • Company has a low return on capital employed of 4.5%
  • Company has a low return on equity of 3.0% over last 3 years
  • Interest coverage is weak at 1.4x - earnings barely cover interest
  • Company's sales have been declining over the last five years

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.EIDPARRY787.1530.1314007.780.00311.50-32.939017.523.3723.608.33
2.BALRAMCHIN650.8537.0913763.341.0844.15-14.401636.796.1311.087.36
3.TRIVENI288.9022.656366.290.953.6573.811950.14-0.228.922.94
4.RENUKA24.240.005159.460.00-251.504.592120.205.6113.61-3.60
5.BAJAJHIND20.3942.124874.570.00-1847.00-961.4911259.70801.922.86-10.64
6.BANARISUG3625.000.004545.640.34-10.92-171.57172.45-58.818.68-3.00
7.DALMIASUG475.3016.253847.051.266.91848.19-16.488.385.10
8.AVADHSUGAR737.650.001476.661.360.23102.78779.258.746.504.68
9.GODAVARIB247.605631.631267.120.00-19.32-20.62557.884.625.790.09
10.UTTAMSUGAR300.8013.191147.190.831.30-91.05606.37-3.5610.774.32
11.DHAMPURSUG176.3516.141134.051.136.09569.23786.176.146.633.98
12.KOTARISUG27.2298.49225.620.000.80-36.00834.161150.750.53-7.48
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

No quarterly results found

We don't have this information yet. Please check back later.

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011
267
238
Operating Profit
39
OPM %
15
Other Income
10
Interest
9
Depreciation
14
16
Tax %
31
Net Profit
11
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Mar 2012
324
290
Operating Profit
38
OPM %
12
Other Income
5
Interest
5
Depreciation
13
20
Tax %
54
Net Profit
9
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Mar 2013
444
401
Operating Profit
40
OPM %
9
Other Income
8
Interest
6
Depreciation
17
18
Tax %
61
Net Profit
7
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Mar 2014
323
302
Operating Profit
30
OPM %
9
Other Income
9
Interest
10
Depreciation
16
4
Tax %
52
Net Profit
2
EPS
0
Dividend Payout %
115
Minority Interest
0
Share of Associates
2
Adjusted EPS
0
Minority Interest
0
Share of Associates
2
Adjusted EPS
0
Mar 2015
340
331
Operating Profit
21
OPM %
6
Other Income
12
Interest
5
Depreciation
16
-0
Tax %
-2,375
Net Profit
-4
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
2
Adjusted EPS
-0
Minority Interest
0
Share of Associates
2
Adjusted EPS
-0
Mar 2016
247
229
Operating Profit
25
OPM %
10
Other Income
7
Interest
7
Depreciation
15
3
Tax %
60
Net Profit
1
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
2
Adjusted EPS
0
Minority Interest
0
Share of Associates
2
Adjusted EPS
0
Mar 2017
317
281
Operating Profit
42
OPM %
13
Other Income
6
Interest
8
Depreciation
15
13
Tax %
17
Net Profit
11
EPS
0
Dividend Payout %
35
Minority Interest
0
Share of Associates
1
Adjusted EPS
1
Minority Interest
0
Share of Associates
1
Adjusted EPS
1
Mar 2018
287
259
Operating Profit
33
OPM %
12
Other Income
5
Interest
6
Depreciation
14
2
Tax %
86
Net Profit
0
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
2
Adjusted EPS
0
Minority Interest
0
Share of Associates
2
Adjusted EPS
0

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
-8%
3 Years:
-5%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
-20%
3 Years:

STOCK PRICE CAGR

10 Years:
7%
5 Years:
-2%
3 Years:
-19%
1 Year:
3%

RETURN ON EQUITY

10 Years:
5 Years:
1%
3 Years:
3%
Last Year:
0%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

2024

Feb 20

₹ 0.05

2023

Aug 3

₹ 0.05

2023

Feb 16

₹ 0.05

2017

Aug 31

₹ 0.05

2014

Aug 26

₹ 0.05

Mar 2011
83
37
20
Trade Payables
26
207
Total Liabilities
373
184
Capital Work in Progress
15
44
55
0
Cash & Bank
39
35
Total Assets
373
Total Debt
171
Net Working Capital
57
Contingent Liabilities
32
Book Value per Share
14.47
Face Value
10.00
Total Debt
171
Net Working Capital
57
Contingent Liabilities
32
Book Value per Share
14.47
Face Value
10.00
Mar 2012
83
46
19
Trade Payables
43
181
Total Liabilities
373
183
Capital Work in Progress
25
18
91
0
Cash & Bank
19
38
Total Assets
373
Total Debt
142
Net Working Capital
46
Contingent Liabilities
9
Book Value per Share
15.57
Face Value
10.00
Total Debt
142
Net Working Capital
46
Contingent Liabilities
9
Book Value per Share
15.57
Face Value
10.00
Mar 2013
83
53
59
Trade Payables
21
181
Total Liabilities
397
227
Capital Work in Progress
1
20
98
0
Cash & Bank
14
38
Total Assets
397
Total Debt
180
Net Working Capital
39
Contingent Liabilities
20
Book Value per Share
16.40
Face Value
10.00
Total Debt
180
Net Working Capital
39
Contingent Liabilities
20
Book Value per Share
16.40
Face Value
10.00
Mar 2014
83
50
4
Trade Payables
49
202
Total Liabilities
387
219
Capital Work in Progress
5
28
102
0
Cash & Bank
3
30
Total Assets
387
Total Debt
137
Net Working Capital
45
Contingent Liabilities
23
Book Value per Share
16.06
Face Value
10.00
Total Debt
137
Net Working Capital
45
Contingent Liabilities
23
Book Value per Share
16.06
Face Value
10.00
Mar 2015
83
46
42
Trade Payables
32
167
Total Liabilities
370
209
Capital Work in Progress
0
30
99
0
Cash & Bank
9
23
Total Assets
370
Total Debt
162
Net Working Capital
46
Contingent Liabilities
24
Book Value per Share
15.52
Face Value
10.00
Total Debt
162
Net Working Capital
46
Contingent Liabilities
24
Book Value per Share
15.52
Face Value
10.00
Mar 2016
83
47
45
Trade Payables
30
175
Total Liabilities
380
195
Capital Work in Progress
0
30
116
0
Cash & Bank
17
23
Total Assets
380
Total Debt
176
Net Working Capital
40
Contingent Liabilities
28
Book Value per Share
15.66
Face Value
10.00
Total Debt
176
Net Working Capital
40
Contingent Liabilities
28
Book Value per Share
15.66
Face Value
10.00
Mar 2017
83
61
91
Trade Payables
54
103
Total Liabilities
393
190
Capital Work in Progress
0
33
144
0
Cash & Bank
3
23
Total Assets
393
Total Debt
146
Net Working Capital
23
Contingent Liabilities
26
Book Value per Share
17.41
Face Value
10.00
Total Debt
146
Net Working Capital
23
Contingent Liabilities
26
Book Value per Share
17.41
Face Value
10.00
Mar 2018
83
57
84
Trade Payables
75
71
Total Liabilities
370
177
Capital Work in Progress
0
34
128
0
Cash & Bank
3
28
Total Assets
370
Total Debt
120
Net Working Capital
11
Contingent Liabilities
21
Book Value per Share
16.85
Face Value
10.00
Total Debt
120
Net Working Capital
11
Contingent Liabilities
21
Book Value per Share
16.85
Face Value
10.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011
24
Cash from Investing
6
Cash from Financing
-16
13
Free Cash Flow
24
OCF / Net Profit
2.12
Cumulative 5-Year FCF
0
OCF / Net Profit
2.12
Cumulative 5-Year FCF
0
Mar 2012
-5
Cash from Investing
5
Cash from Financing
-21
-21
Free Cash Flow
-26
OCF / Net Profit
-0.55
Cumulative 5-Year FCF
0
OCF / Net Profit
-0.55
Cumulative 5-Year FCF
0
Mar 2013
-4
Cash from Investing
-36
Cash from Financing
38
-2
Free Cash Flow
-40
OCF / Net Profit
-0.53
Cumulative 5-Year FCF
0
OCF / Net Profit
-0.53
Cumulative 5-Year FCF
0
Mar 2014
63
Cash from Investing
-18
Cash from Financing
-57
-11
Free Cash Flow
50
OCF / Net Profit
31.93
Cumulative 5-Year FCF
0
OCF / Net Profit
31.93
Cumulative 5-Year FCF
0
Mar 2015
-13
Cash from Investing
1
Cash from Financing
18
6
Free Cash Flow
-13
OCF / Net Profit
2.87
Cumulative 5-Year FCF
0
OCF / Net Profit
2.87
Cumulative 5-Year FCF
0
Mar 2016
25
Cash from Investing
5
Cash from Financing
-22
8
Free Cash Flow
25
OCF / Net Profit
21.91
Cumulative 5-Year FCF
-4
OCF / Net Profit
21.91
Cumulative 5-Year FCF
-4
Mar 2017
25
Cash from Investing
-10
Cash from Financing
-28
-13
Free Cash Flow
25
OCF / Net Profit
2.29
Cumulative 5-Year FCF
46
OCF / Net Profit
2.29
Cumulative 5-Year FCF
46
Mar 2018
36
Cash from Investing
0
Cash from Financing
-36
1
Free Cash Flow
36
OCF / Net Profit
108.04
Cumulative 5-Year FCF
123
OCF / Net Profit
108.04
Cumulative 5-Year FCF
123

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011
EPS (₹)
1.35
Book Value (₹)
14.47
Dividend per Share (₹)
0.00
Cash EPS (₹)
3.00
Operating Margin %
14.14%
Net Margin %
4.00%
ROE %
9.70%
ROCE %
8.55%
2.99%
Debtor Days
22
Inventory Days
70
Payable Days
55
37
Debt to Equity (x)
1.31x
Interest Coverage (x)
2.68x
1.63x
Revenue Growth %
-20.61%
Operating Profit Growth %
1.92%
Net Profit Growth %
-2.50%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2012
EPS (₹)
1.12
Book Value (₹)
15.57
Dividend per Share (₹)
0.00
Cash EPS (₹)
2.68
Operating Margin %
11.46%
Net Margin %
2.75%
ROE %
7.31%
ROCE %
8.53%
2.44%
Debtor Days
19
Inventory Days
80
Payable Days
53
46
Debt to Equity (x)
1.03x
Interest Coverage (x)
4.86x
1.47x
Revenue Growth %
20.99%
Operating Profit Growth %
-3.31%
Net Profit Growth %
-17.97%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2013
EPS (₹)
0.84
Book Value (₹)
16.40
Dividend per Share (₹)
0.00
Cash EPS (₹)
2.87
Operating Margin %
9.11%
Net Margin %
1.56%
ROE %
5.22%
ROCE %
7.78%
1.80%
Debtor Days
15
Inventory Days
77
Payable Days
36
57
Debt to Equity (x)
1.25x
Interest Coverage (x)
4.02x
1.36x
Revenue Growth %
37.23%
Operating Profit Growth %
6.55%
Net Profit Growth %
-23.96%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2014
EPS (₹)
0.43
Book Value (₹)
16.06
Dividend per Share (₹)
0.50
Cash EPS (₹)
2.18
Operating Margin %
9.10%
Net Margin %
0.60%
ROE %
1.48%
ROCE %
4.68%
0.51%
Debtor Days
17
Inventory Days
110
Payable Days
51
75
Debt to Equity (x)
0.98x
Interest Coverage (x)
1.41x
1.46x
Revenue Growth %
-27.15%
Operating Profit Growth %
-25.39%
Net Profit Growth %
-71.28%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2015
EPS (₹)
-0.26
Book Value (₹)
15.52
Dividend per Share (₹)
0.00
Cash EPS (₹)
1.39
Operating Margin %
6.01%
Net Margin %
-1.29%
ROE %
-3.42%
ROCE %
1.71%
-1.18%
Debtor Days
11
Inventory Days
106
Payable Days
57
60
Debt to Equity (x)
1.22x
Interest Coverage (x)
0.96x
1.46x
Revenue Growth %
5.11%
Operating Profit Growth %
-30.78%
Net Profit Growth %
-325.08%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2016
EPS (₹)
0.37
Book Value (₹)
15.66
Dividend per Share (₹)
0.00
Cash EPS (₹)
1.91
Operating Margin %
9.68%
Net Margin %
0.46%
ROE %
0.90%
ROCE %
3.31%
0.31%
Debtor Days
13
Inventory Days
155
Payable Days
64
103
Debt to Equity (x)
1.35x
Interest Coverage (x)
1.41x
1.31x
Revenue Growth %
-27.47%
Operating Profit Growth %
17.78%
Net Profit Growth %
125.87%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2017
EPS (₹)
1.44
Book Value (₹)
17.41
Dividend per Share (₹)
0.50
Cash EPS (₹)
3.06
Operating Margin %
12.72%
Net Margin %
3.27%
ROE %
7.86%
ROCE %
7.06%
2.79%
Debtor Days
13
Inventory Days
144
Payable Days
69
88
Debt to Equity (x)
1.01x
Interest Coverage (x)
2.59x
1.14x
Revenue Growth %
28.46%
Operating Profit Growth %
70.34%
Net Profit Growth %
830.02%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2018
EPS (₹)
0.28
Book Value (₹)
16.85
Dividend per Share (₹)
0.00
Cash EPS (₹)
1.71
Operating Margin %
11.39%
Net Margin %
0.12%
ROE %
0.24%
ROCE %
3.27%
0.09%
Debtor Days
20
Inventory Days
171
Payable Days
116
75
Debt to Equity (x)
0.86x
Interest Coverage (x)
1.38x
1.07x
Revenue Growth %
-9.42%
Operating Profit Growth %
-21.19%
Net Profit Growth %
-96.86%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x

Shareholding Pattern

Numbers in percentages

TRADES
Jun 2024
73.53
0.65
0.66
0.01
25.14
Sep 2024
73.53
0.62
0.66
0.01
25.18
Dec 2024
73.53
0.60
0.66
0.01
25.20
Mar 2025
73.53
0.56
0.66
0.01
25.24
Jun 2025
73.53
0.59
0.63
0.01
25.23
Sep 2025
73.53
0.22
0.63
0.01
25.61
Dec 2025
73.53
0.17
0.62
0.01
25.67
Mar 2026
73.53
0.16
0.49
0.01
25.80
Jun 2026
73.53
0.15
0.49
0.01
25.81

Documents

Announcements

  • Amalgamation/Merger

    2026-08-19 - Kothari Sugars And Chemicals Limited has informed the Exchange about receipt of Observation Letter conveying no objection from National Stock Exchange of India Limited in connection with the proposed Scheme of Amalgamation of Kothari Sugars and Chemicals Limited with and into Kothari Petrochemicals Limited

  • Shareholders meeting

    2026-08-13 - Kothari Sugars And Chemicals Limited has submitted the Exchange a copy Srutinizers report of Annual General Meeting held on August 13, 2026. Further, the company has informed the Exchange regarding voting results.

Credit Ratings

  • Credit Rating

    2026-06-10 - Kothari Sugars And Chemicals Limited has informed the Exchange about Credit Rating

Concalls

Nothing filed yet.