Davangere Sugar Company Ltd - Stock Valuation and Financial Performance

BSE: 543267 | NSE: DAVANGERE | Sugar | Small Cap

Davangere Sugar Co Share Price

5.36 0.09 1.71%
as on 26-Dec'24 16:59

DeciZen - make an informed investing decision on Davangere Sugar Co

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Davangere Sugar Company stock performance -

mw4me loader
P/E Ratio (SA):
40.70
Market Cap:
504.3 Cr.
52-wk low:
5.2
52-wk high:
11.4

Is Davangere Sugar Company Ltd an attractive stock to invest in?

1. Is Davangere Sugar Company Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Davangere Sugar Company Ltd is a below average quality company.

2. Is Davangere Sugar Company Ltd undervalued or overvalued?

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

3. Is Davangere Sugar Company Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Davangere Sugar Company 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 Davangere Sugar Co:

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.
Davangere Sugar Company 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -1.3%12.6%6.1%3.4%10.1%8.1%5.4%5.8%9.8%9.4%-
Value Creation
Index
-1.1-0.1-0.6-0.8-0.3-0.4-0.6-0.6-0.3-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 17618417363.7114203147124280217227
Sales YoY Gr.-4.3%-5.8%-63.2%78.5%78.6%-27.3%-15.8%125.3%-22.7%-
Adj EPS -0.30.2-0-0.20.1000.10.10.10.1
YoY Gr.-NA-114.3%NANA-20%0%125%55.6%-7.1%-
BVPS (₹) 1.821.91.81.53.93.941.722
Adj Net
Profit
-1710.4-1.7-8.53.12.22.45.713.112.212
Cash Flow from Ops. -0.5-14.968.56.1-30.559.45.5-68.180.72.5-
Debt/CF from Ops. -265.4-11.21.519.6-4.9224-3.83106.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.3%13.8%13.7%-22.7%
Adj EPS NA21.1%48.1%-7.1%
BVPS1.2%5.9%-20.6%18%
Share Price - - 55% -41%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-18.211-1.7-9.23.51.312.34.63.86.6
Op. Profit
Mgn %
2.920.713.4-3.827.416.319.227.719.920.922.3
Net Profit
Mgn %
-9.75.7-1-13.42.81.11.64.64.75.75.4
Debt to
Equity
1.61.71.11.31.60.50.511.61.40.3
Working Cap
Days
286315287706540323389535297467300
Cash Conv.
Cycle
202222163428304160175327155172105

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 6.60%

Sales growth is growing at healthy rate in last 3 years 13.66%

Net Profit is growing at healthy rate in last 3 years 48.12%

Debt to equity has increased versus last 3 years average to 1.43

Sales growth is not so good in last 4 quarters at -0.54%

Latest Financials - Davangere Sugar Company Ltd.

Standalone Consolidated
TTM EPS (₹) 0.1 -
TTM Sales (₹ Cr.) 227 -
BVPS (₹.) 2 -
Reserves (₹ Cr.) 93 -
P/BV 2.69 -
PE 40.70 -
From the Market
52 Week Low / High (₹) 5.21 / 11.35
All Time Low / High (₹) 1.25 / 12.00
Market Cap (₹ Cr.) 504
Equity (₹ Cr.) 94.1
Face Value (₹) 1
Industry PE 28.3

Management X-Ray of Davangere Sugar Co:

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 Davangere Sugar Co

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales17618417364114203147124280217
Operating Expenses 171146150668217011990224171
Manufacturing Costs1315551088101313
Material Costs14611613452611489967192139
Employee Cost 8876788798
Other Costs 474356451111
Operating Profit 53823-3313328345645
Operating Profit Margin (%) 2.9%20.5%13.4%-4.0%27.4%16.2%19.2%27.7%19.9%20.9%
Other Income 21018000016
Interest 13181414182217192725
Depreciation 1089999991212
Exceptional Items 0000000000
Profit Before Tax -16131-753371814
Tax 1322111142
Profit After Tax -1710-2-932261312
PAT Margin (%) -9.7%5.6%-0.9%-13.5%2.8%1.0%1.7%4.6%4.7%5.7%
Adjusted EPS (₹)-0.30.20.0-0.20.10.00.00.10.10.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 8999988992243245251312340
Share Capital 45454545565656569494
Reserves 4454534436187190196218246
Minority Interest0000000000
Debt12914991104141111122241221234
Long Term Debt4843311474511129568
Short Term Debt80106609013410771130126165
Trade Payables22263253041522
Others Liabilities 80717296909871774886
Total Liabilities 320346264291328454439574597682

Fixed Assets

Gross Block243290285286285446446446524545
Accumulated Depreciation124131140149157166175184195207
Net Fixed Assets119159145136128280271262329338
CWIP 370125500842121
Investments 0000122445
Inventories971365964101474211692122
Trade Receivables23232110202432362118
Cash Equivalents 175461717833
Others Assets2723256972957464127174
Total Assets 320346264291328454439574597682

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -1-15686-30596-68812
PBT -16131-933371814
Adjustment 959999991212
Changes in Working Capital 6-33586-4348-7-8451-24
Tax Paid 0000000000
Cash Flow From Investing Activity -37-10-96-2-2-1-85-20-23
Capex -10-4-900-10-84-20-22
Net Investments 0000-10-1-20-1
Others -27-606000000
Cash Flow From Financing Activity 3013-61-927-526144-6419
Net Proceeds from Shares 80000000100
Net Proceeds from Borrowing 123-13-17-7-347610-26
Interest Paid 0000000000
Dividend Paid 0000000000
Others 21-10-48734-49-4184-7346
Net Cash Flow -8-12-22-5610-9-3-1
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-18.210.84-1.67-9.233.561.241.022.296.477.15
ROCE (%)-1.2612.576.143.3810.18.115.365.89.829.35
Asset Turnover Ratio0.590.570.60.230.370.520.330.250.480.34
PAT to CFO Conversion(x)N/A-1.5N/AN/A-1029.53-11.336.230.17
Working Capital Days
Receivable Days52434388483969993734
Inventory Days175223196351265133111233135180
Payable Days3276401922106111949

Davangere Sugar Company Ltd Stock News

Davangere Sugar Company Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Davangere Sugar Co on 26-Dec-2024 16:59 is ₹5.36.
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 26-Dec-2024 16:59 the market cap of Davangere Sugar Co stood at ₹504.3.
The latest P/E ratio of Davangere Sugar Co as of 26-Dec-2024 16:59 is 40.70.
The latest P/B ratio of Davangere Sugar Co as of 26-Dec-2024 16:59 is 2.69.
The 52-week high of Davangere Sugar Co is ₹11.35 and the 52-week low is ₹5.21.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Davangere Sugar Co is ₹226.8 ( Cr.) .

About Davangere Sugar Company Ltd

Davangere Sugar Company Limited (DSCL) was incorporated during 1970 in joint sector by Karnataka Agro Industries Corporation Limited, Karnataka State Small Industries Development Corporation Limited, IDBI, ICICI, IFCI and local farmers. DSCL commenced commercial production of Sugar in the year 1974.

The factory is located on a land area of 152 acres at Kukkuvada village, 15kms away from Davangere city, Karnataka state. The factory is surrounded by fully irrigated sugarcane growing belt of 30000 acres. The Sugarcane areas are located within a radius of 35kms surrounding the Factory.

Business area of the company

The company is exporter, supplier and manufacturer of sugar. The company also engaged in the business of Sugar, Power.

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.