Login
Home
Charts
Search
Watchlist
Products

Piccadily Sugar & Allied Inds Ltd

PICCASUG·BSE
36.00+2.86%Wed, 23 Sept '26 12:11

Piccadily Sugar & Allied Inds Ltd

PICCASUG
BSE
36.00
+2.86%
|Wed, 23 Sept '26 12:11
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
84Cr
Close
Close Price
36.00
Industry
Industry
Distilleries
PE
Price To Earnings
109.09
PS
Price To Sales
50.43
Revenue
Revenue
2Cr
Rev Gr TTM
Revenue Growth TTM
-58.40%
PAT Gr TTM
PAT Growth TTM
292.68%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
111031000110
Growth YoY
Revenue Growth YoY%
-62.4-82.6-73.4-83.9112.127.7-91.8-100.0-100.0-37.21,114.3
Expenses
ExpensesCr
221133100120
Operating Profit
Operating ProfitCr
-1-100-1-2-1000-20
OPM
OPM%
-86.3-132.7-45.9-114.3-23.9-158.1-828.6-37.0-182.3
Other Income
Other IncomeCr
103003113111
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
111111110111
PBT
PBTCr
-1-22-1-100020-20
Tax
TaxCr
0-1100-1000000
PAT
PATCr
-1-11-1-110020-10
Growth YoY
PAT Growth YoY%
34.5-97.1351.5-1.7-57.9152.9-80.783.3235.0-74.0-956.3450.0
NPM
NPM%
-61.3-136.697.7-214.3-45.656.6228.623.5-161.2
EPS
EPS
-0.3-0.60.4-0.3-0.50.30.10.00.70.1-0.60.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
111031000110
Growth YoY
Revenue Growth YoY%
-62.4-82.6-73.4-83.9112.127.7-91.8-100.0-100.0-37.21,114.3
Expenses
ExpensesCr
221133100120
Operating Profit
Operating ProfitCr
-1-100-1-2-1000-20
OPM
OPM%
-86.3-132.7-45.9-114.3-23.9-158.1-828.6-37.0-182.3
Other Income
Other IncomeCr
103003113111
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
111111110111
PBT
PBTCr
-1-22-1-100020-20
Tax
TaxCr
0-1100-1000000
PAT
PATCr
-1-11-1-110020-10
Growth YoY
PAT Growth YoY%
34.5-97.1351.5-1.7-57.9152.9-80.783.3235.0-74.0-956.3450.0
NPM
NPM%
-61.3-136.697.7-214.3-45.656.6228.623.5-161.2
EPS
EPS
-0.3-0.60.4-0.3-0.50.30.10.00.70.1-0.60.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
118733392430175422
Growth
Revenue Growth%
-13.4-25.4-5.3342.517.8-38.924.7-41.1-72.3-11.8-61.0-58.4
Expenses
ExpensesCr
981030392528218844
Operating Profit
Operating ProfitCr
10-230-11-4-3-4-2-2
OPM
OPM%
12.73.1-29.98.20.5-4.45.0-21.1-64.7-83.7-147.3-142.2
Other Income
Other IncomeCr
135246244455
Interest Expense
Interest ExpenseCr
000110000000
Depreciation
DepreciationCr
233344333322
PBT
PBTCr
0000000-3-2-211
Tax
TaxCr
0000000-10-100
PAT
PATCr
0000010-2-2-101
Growth
PAT Growth%
108.6316.4-231.0369.4-94.34,734.3-98.7-16,963.48.452.3137.0292.7
NPM
NPM%
0.21.2-1.61.00.13.80.0-11.9-39.3-21.320.247.6
EPS
EPS
0.00.00.00.10.00.40.0-0.9-0.8-0.40.10.3
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
118733392430175422
Growth
Revenue Growth%
-13.4-25.4-5.3342.517.8-38.924.7-41.1-72.3-11.8-61.0-58.4
Expenses
ExpensesCr
981030392528218844
Operating Profit
Operating ProfitCr
10-230-11-4-3-4-2-2
OPM
OPM%
12.73.1-29.98.20.5-4.45.0-21.1-64.7-83.7-147.3-142.2
Other Income
Other IncomeCr
135246244455
Interest Expense
Interest ExpenseCr
000110000000
Depreciation
DepreciationCr
233344333322
PBT
PBTCr
0000000-3-2-211
Tax
TaxCr
0000000-10-100
PAT
PATCr
0000010-2-2-101
Growth
PAT Growth%
108.6316.4-231.0369.4-94.34,734.3-98.7-16,963.48.452.3137.0292.7
NPM
NPM%
0.21.2-1.61.00.13.80.0-11.9-39.3-21.320.247.6
EPS
EPS
0.00.00.00.10.00.40.0-0.9-0.8-0.40.10.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2323232323232323232323
Reserves
ReservesCr
-8-8-8-8-8-7-7-9-11-12-9
Current Liabilities
Current LiabilitiesCr
2427303832302938426379
Non Current Liabilities
Non Current LiabilitiesCr
40454422152126
Total Liabilities
Total LiabilitiesCr
43425059525048536995119
Current Assets
Current AssetsCr
7571411131216141428
Non Current Assets
Non Current AssetsCr
3638424541373637558192
Total Assets
Total AssetsCr
43425059525048536995119
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2323232323232323232323
Reserves
ReservesCr
-8-8-8-8-8-7-7-9-11-12-9
Current Liabilities
Current LiabilitiesCr
2427303832302938426379
Non Current Liabilities
Non Current LiabilitiesCr
40454422152126
Total Liabilities
Total LiabilitiesCr
43425059525048536995119
Current Assets
Current AssetsCr
7571411131216141428
Non Current Assets
Non Current AssetsCr
3638424541373637558192
Total Assets
Total AssetsCr
43425059525048536995119

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
1817-20444208
Investing Cash Flow
Investing Cash FlowCr
-1-4-4-730-1-3-18-26-13
Financing Cash Flow
Financing Cash FlowCr
0-440-20-2-11365
Net Cash Flow
Net Cash FlowCr
0010-1100-100
Free Cash Flow
Free Cash FlowCr
04-2-11121-14-6-5
CFO To PAT
CFO To PAT%
6,518.48,485.2-1,214.61,986.4-11,135.834.429,479.7-190.9-210.3-2,197.82,268.9
CFO To EBITDA
CFO To EBITDA%
109.53,270.0-66.8242.8-1,015.6-30.3247.4-107.4-127.6-558.3-310.6
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
1817-20444208
Investing Cash Flow
Investing Cash FlowCr
-1-4-4-730-1-3-18-26-13
Financing Cash Flow
Financing Cash FlowCr
0-440-20-2-11365
Net Cash Flow
Net Cash FlowCr
0010-1100-100
Free Cash Flow
Free Cash FlowCr
04-2-11121-14-6-5
CFO To PAT
CFO To PAT%
6,518.48,485.2-1,214.61,986.4-11,135.834.429,479.7-190.9-210.3-2,197.82,268.9
CFO To EBITDA
CFO To EBITDA%
109.53,270.0-66.8242.8-1,015.6-30.3247.4-107.4-127.6-558.3-310.6

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
919151481237391171237284
Price To Earnings
Price To Earnings
400.0201.843.9360.012.81,588.0222.3109.1
Price To Sales
Price To Sales
0.92.41.90.40.20.51.32.324.328.743.650.4
Price To Book
Price To Book
0.61.21.00.90.60.72.32.89.610.95.15.9
EV To EBITDA
EV To EBITDA
13.077.1-7.76.758.2-14.726.9-11.1-42.3-40.7-40.8-43.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
40.032.828.823.222.822.828.19.60.7-8.831.731.7
OPM
OPM%
12.73.1-29.98.20.5-4.45.0-21.1-64.7-83.7-147.3-142.2
NPM
NPM%
0.21.2-1.61.00.13.80.0-11.9-39.3-21.320.247.6
ROCE
ROCE%
1.32.41.05.34.44.62.2-15.3-7.4-5.61.21.2
ROE
ROE%
0.10.6-0.82.20.15.60.1-14.7-15.6-8.02.42.4
ROA
ROA%
0.10.2-0.30.60.01.80.0-3.9-2.8-0.90.30.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
919151481237391171237284
Price To Earnings
Price To Earnings
400.0201.843.9360.012.81,588.0222.3109.1
Price To Sales
Price To Sales
0.92.41.90.40.20.51.32.324.328.743.650.4
Price To Book
Price To Book
0.61.21.00.90.60.72.32.89.610.95.15.9
EV To EBITDA
EV To EBITDA
13.077.1-7.76.758.2-14.726.9-11.1-42.3-40.7-40.8-43.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
40.032.828.823.222.822.828.19.60.7-8.831.731.7
OPM
OPM%
12.73.1-29.98.20.5-4.45.0-21.1-64.7-83.7-147.3-142.2
NPM
NPM%
0.21.2-1.61.00.13.80.0-11.9-39.3-21.320.247.6
ROCE
ROCE%
1.32.41.05.34.44.62.2-15.3-7.4-5.61.21.2
ROE
ROE%
0.10.6-0.82.20.15.60.1-14.7-15.6-8.02.42.4
ROA
ROA%
0.10.2-0.30.60.01.80.0-3.9-2.8-0.90.30.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Piccadily Sugar & Allied Industries is fundamentally a distillery that happens to own a sugar mill - not the other way around. Incorporated in 1994 with an eco-friendly sugar mill and a distillery added in 2004 at Patran, Punjab, the company has watched its sugar operations go idle season after season while its liquor business kept the lights on. That reality has now hardened into strategy: the company is selling its Bawal distillery, permanently parking the sugar mill, and betting its future on a grain-based fuel-ethanol plant at Patran - a pivot from low-margin country liquor toward the government-mandated ethanol blending programme. # Business segments Two engines at opposite ends of their lifecycle - a legacy distillery being dismantled for cash, and an ethanol project still under construction - while a sugar mill sits permanently idle, generating only incidental income. ## 1. The distillery business: a regulated liquor manufacturer in runoff mode **The company makes country liquor and Indian Made Foreign Liquor at two plants, but one is already up for sale and the other produced nothing in the latest year - this is a business being wound down, not grown.** - **Prices are set by the government, not the market** - the Excise & Taxation Department of Haryana fixes the ex-distillery sale price for country liquor (Rs. 301 for a quart, Rs. 322 for a pint, Rs. 360 for a nip in 2024-25), and Punjab does the same for its country liquor variants, so the company cannot raise prices when its own costs climb. - **Bawal is one of the working units, and it is being sold** - the Haryana plant produced 123,260 cases of country liquor in FY25, up from 86,606 cases the year before, but the board has resolved to dispose of the entire Bawal undertaking to reduce debt and improve liquidity because of sub-optimal capacity utilisation and declining profitability. - **Patran distillery output has collapsed to zero** - the Punjab unit, which historically made PML in 50-degree and 65-degree variants and IMFL brands like Whistler whisky and Golden Wings, produced 5,062 cases of PML and 3,251 boxes of IMFL in FY24, then nothing at all in FY25. - **Raw material costs are a constant squeeze** - the distillery runs on molasses, rice, and wheat, and steep escalation in the prices of these feedstocks and packing materials directly eats into margins that are already capped by state-fixed selling prices. ## 2. The ethanol project: a fuel-ethanol bet still on the drawing board **A grain-based ethanol plant designed to multiply distillery capacity two-and-a-half times and sell into India's petrol-blending mandate - but it has not yet produced a single litre.** - **Built for the blending mandate** - the Government of India has set a target of 20% ethanol blending in petrol by 2025, with the all-India average already touching 12.03% in the 2023-24 tender year, creating a guaranteed offtake market for fuel ethanol that the Patran plant is being built to serve. - **Capacity jumps from 40 to 105 kilolitres per day** - the project expands the existing Patran distillery by 65 KLPD, and because it is grain-based, it can run on multiple feedstocks including damaged food grains, maize, surplus rice, and sugarcane, giving it flexibility that a molasses-only plant would lack. - **The timeline keeps slipping** - the board approved the project in August 2021 at an estimated cost of Rs. 36 crore, with commercial operation first expected in the last quarter of 2024, then pushed to the last quarter of 2025, and as of end-2024 all major machinery had been ordered but implementation was still underway. - **Funded through a mix of equity and debt** - the project is being partially financed through a rights issue of equity shares, with the balance coming from rupee term loans, unsecured loans, and corporate loans, so the company is layering on financial obligations before the plant generates any revenue. ## 3. The sugar mill: an idle asset that still throws off some cash **The mill has not crushed cane in multiple seasons because sugarcane prices make finished sugar unremunerative, yet it somehow generates other income - a stranded asset, not an operating business.** - **Crushing operations are frozen** - the Patran sugar mill did not operate during the 2024-25, 2023-24, or 2020-21 crushing seasons, with management citing low sugar recovery, sugar availability in the country exceeding consumption, and steep sugarcane price increases that make the economics unworkable. - **Sugarcane is the choke point** - the mill's viability depends entirely on the price of sugarcane, its single key input, and management flags steep escalation in cane prices as a persistent risk. # Group structure and partners **The company sits inside the orbit of a larger sister concern, with no subsidiaries left and no international exposure - a tightly contained, domestically focused entity.** - **An associate of Piccadily Agro Industries** - the company is an Associate Company of Piccadily Agro Industries Limited, and the two entities transact with each other for sale and purchase of goods, services, and property at arm's length prices under an agreement that ran from April 2020 to March 2025. - **A second related party for services** - Soon N Sure Holdings Ltd also has a services agreement with the company on similar arm's length terms covering the same five-year period. - **Subsidiary sold, no replacements** - the company previously held an investment in Six Trees Drinks Pvt Ltd, which was sold during FY23; as of the latest reporting, the company has no subsidiaries, no associates, and no joint ventures. - **Entirely domestic, entirely local** - the company has no foreign exchange transactions, no export performance, no foreign collaborations, and no foreign investments, making it a purely India-facing business with no currency or cross-border exposure.

Documents — Piccadily Sugar & Allied Inds Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/he2etp3slujk47o2wx3e91bq.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/4gnpvlhy2ivsbhxwhg0ioccv.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/m3u2bafpc3trbe1vshi03ony.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/0u5qph3pm0h16cxi6li1ayi6.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/z4khxipg7fjz8pecesmdprey.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/si4wnrm6pubmykugr57bhjfx.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/rar7cbzptxknyb19agn4e8tp.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/4bklnmttucvblxo6233wjrq3.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/vagwpatmwcrf9mupwi51inek.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/oncdlxehzoa8shw2z1sjmbpj.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/tkt7s13wlrbz20t8jbwy968t.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/b57hrs7gv0ay5u7jq27szov6.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/hyw17acgzupdqpyfsfz22twm.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/dpxd5za8mcup2kuiptpi0zlx.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/s5e85vwlenvohirv3xjakqlu.pdf