Andhra Sugars Ltd
Incorporated in 1947, Andhra Sugars Limited is a manufacturer of Sugar, Industrial Alcohol, Chlor Alkali Products, Aspirin, Sulphuric Acid, Liquid & Solid Propellants. It also generates power for captive use [1]
- Market Cap ₹ 1,285 Cr.
- Current Price ₹ 94.8
- High / Low ₹ 129 / 90.6
- Stock P/E 22.6
- Book Value ₹ 116
- Dividend Yield 1.06 %
- ROCE 5.34 %
- ROE 4.70 %
- Face Value ₹ 2.00
Pros
- Company is almost debt free.
- Stock is trading at 0.81 times its book value
- Company has been maintaining a healthy dividend payout of 18.3%
Cons
- The company has delivered a poor sales growth of 6.59% over past five years.
- Company has a low return on equity of 11.2% over last 3 years.
- Earnings include an other income of Rs.64.5 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Chemicals Industry: Chlor Alkali / Soda Ash
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,232 | 1,099 | 1,107 | 1,258 | 1,279 | 1,308 | 1,376 | 1,477 | 1,509 | 1,962 | 2,368 | 1,894 | 1,893 | |
1,013 | 946 | 1,042 | 1,100 | 1,060 | 1,096 | 1,073 | 1,199 | 1,293 | 1,700 | 2,060 | 1,780 | 1,816 | |
Operating Profit | 220 | 153 | 65 | 159 | 218 | 212 | 303 | 279 | 216 | 262 | 308 | 114 | 77 |
OPM % | 18% | 14% | 6% | 13% | 17% | 16% | 22% | 19% | 14% | 13% | 13% | 6% | 4% |
-3 | 6 | 13 | 20 | 26 | 44 | 62 | 44 | 43 | 116 | 25 | 54 | 65 | |
Interest | 24 | 22 | 24 | 29 | 27 | 33 | 31 | 29 | 27 | 13 | 4 | 2 | 1 |
Depreciation | 51 | 54 | 42 | 56 | 51 | 55 | 55 | 62 | 61 | 64 | 76 | 76 | 78 |
Profit before tax | 142 | 83 | 12 | 93 | 167 | 168 | 278 | 231 | 170 | 300 | 253 | 90 | 62 |
Tax % | 36% | 32% | 92% | 39% | 25% | 29% | 31% | 9% | 17% | 18% | 25% | 16% | |
90 | 57 | 1 | 56 | 125 | 119 | 192 | 211 | 141 | 246 | 191 | 76 | 56 | |
EPS in Rs | 6.17 | 3.81 | -0.36 | 3.55 | 8.96 | 8.60 | 14.06 | 14.99 | 9.96 | 17.87 | 13.72 | 5.54 | 4.03 |
Dividend Payout % | 23% | 26% | -167% | 28% | 22% | 23% | 14% | 27% | 20% | 22% | 15% | 18% |
Compounded Sales Growth | |
---|---|
10 Years: | 6% |
5 Years: | 7% |
3 Years: | 8% |
TTM: | -10% |
Compounded Profit Growth | |
---|---|
10 Years: | 4% |
5 Years: | -17% |
3 Years: | -19% |
TTM: | -51% |
Stock Price CAGR | |
---|---|
10 Years: | 15% |
5 Years: | 11% |
3 Years: | -11% |
1 Year: | -13% |
Return on Equity | |
---|---|
10 Years: | 12% |
5 Years: | 12% |
3 Years: | 11% |
Last Year: | 5% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
Reserves | 609 | 642 | 622 | 756 | 906 | 960 | 1,104 | 1,126 | 1,270 | 1,491 | 1,514 | 1,556 | 1,550 |
279 | 293 | 336 | 274 | 369 | 255 | 301 | 261 | 159 | 55 | 24 | 31 | 24 | |
484 | 520 | 465 | 358 | 415 | 390 | 427 | 393 | 422 | 466 | 470 | 461 | 522 | |
Total Liabilities | 1,398 | 1,482 | 1,449 | 1,415 | 1,716 | 1,632 | 1,859 | 1,808 | 1,879 | 2,039 | 2,035 | 2,075 | 2,123 |
577 | 541 | 527 | 511 | 658 | 650 | 700 | 711 | 716 | 712 | 806 | 813 | 901 | |
CWIP | 9 | 26 | 21 | 61 | 30 | 98 | 58 | 32 | 52 | 71 | 125 | 181 | 115 |
Investments | 113 | 129 | 114 | 208 | 358 | 261 | 356 | 267 | 366 | 409 | 307 | 317 | 298 |
700 | 786 | 787 | 635 | 671 | 623 | 745 | 798 | 745 | 848 | 797 | 764 | 810 | |
Total Assets | 1,398 | 1,482 | 1,449 | 1,415 | 1,716 | 1,632 | 1,859 | 1,808 | 1,879 | 2,039 | 2,035 | 2,075 | 2,123 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
164 | 89 | 29 | 178 | 245 | 202 | 114 | 181 | 253 | 176 | 286 | 142 | |
-49 | -56 | -44 | -71 | -259 | -17 | -133 | -15 | -141 | -27 | -204 | -102 | |
-107 | -35 | 16 | -113 | 24 | -175 | 23 | -167 | -132 | -148 | -91 | -23 | |
Net Cash Flow | 7 | -2 | 2 | -6 | 10 | 11 | 4 | -1 | -21 | 2 | -10 | 17 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 44 | 45 | 48 | 44 | 53 | 49 | 49 | 53 | 53 | 45 | 36 | 36 |
Inventory Days | 212 | 307 | 258 | 200 | 194 | 173 | 282 | 250 | 208 | 171 | 125 | 161 |
Days Payable | 12 | 24 | 19 | 18 | 46 | 27 | 28 | 29 | 34 | 33 | 22 | 36 |
Cash Conversion Cycle | 244 | 328 | 287 | 227 | 201 | 195 | 304 | 274 | 226 | 182 | 139 | 161 |
Working Capital Days | 106 | 132 | 146 | 110 | 92 | 95 | 120 | 119 | 105 | 106 | 77 | 91 |
ROCE % | 19% | 10% | 3% | 11% | 15% | 14% | 21% | 16% | 13% | 19% | 16% | 5% |
Documents
Announcements
- Book Closure for Dividend & AGM 13 Sep
-
Clarification sought from Andhra Sugars Ltd
21 Jan 2022 - Exchange has sought clarification from Andhra Sugars Ltd on January 21, 2022, with reference to Movement in Volume.
-
Allotment of Equity Shares
31 Dec 2021 - Andhra Sugars Ltd has informed BSE regarding "Allotment of Equity Shares of Face Value of Rs. 2/- each on Sub-division".
-
Clarification
5 May 2021 - No price sensitive information to report.
-
Clarification sought from Andhra Sugars Ltd
5 May 2021 - Exchange has sought clarification from Andhra Sugars Ltd on May 05, 2021 with reference to significant movement in price, in order to ensure that investors …
Annual reports
-
Financial Year 2022
from nse
-
Financial Year 2021
from nse
-
Financial Year 2020
from nse
-
Financial Year 2019
from nse
-
Financial Year 2018
from nse
-
Financial Year 2017
from nse
-
Financial Year 2016
from nse
-
Financial Year 2015
from nse
-
Financial Year 2014
from nse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
Business Segments
1) Chlor-alkali (37% in FY24 vs 38% in FY22): [1] [2] The company offers Chlor-alkali products like caustic soda, caustic potash and its co-products. The segment revenue declined by 6% between FY22 and FY24, due to a significant decline in the realization of caustic soda. [3]