Login
Home
Charts
Search
Watchlist
Products

Suraj Industries Ltd

SURJIND·BSE
58.000.00%Tue, 22 Sept '26 11:55

Suraj Industries Ltd

SURJIND
BSE
58.00
0.00%
|Tue, 22 Sept '26 11:55
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
280Cr
Close
Close Price
58.00
Industry
Industry
Distilleries
PE
Price To Earnings
30.21
PS
Price To Sales
3.88
Revenue
Revenue
72Cr
Rev Gr TTM
Revenue Growth TTM
251.73%
PAT Gr TTM
PAT Growth TTM
131.43%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
12101013535814121530
Growth YoY
Revenue Growth YoY%
6.3-45.4-64.4-27.5-58.6-69.2-54.3-41.5183.3316.4233.1282.4
Expenses
ExpensesCr
1291013546813121423
Operating Profit
Operating ProfitCr
10010-1-102027
OPM
OPM%
6.73.32.14.2-5.1-35.5-21.8-6.112.40.610.921.9
Other Income
Other IncomeCr
111143000311
Interest Expense
Interest ExpenseCr
000000011121
Depreciation
DepreciationCr
000000011111
PBT
PBTCr
110131-1-20006
Tax
TaxCr
000000000001
PAT
PATCr
100131-1-10104
Growth YoY
PAT Growth YoY%
-27.3-68.8-91.7-74.2173.3181.6-637.5-295.4-99.7-38.479.1436.2
NPM
NPM%
9.75.02.44.864.346.1-28.1-16.20.16.8-1.814.2
EPS
EPS
0.60.20.10.31.60.6-0.5-0.50.00.4-0.11.6
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
12101013535814121530
Growth YoY
Revenue Growth YoY%
6.3-45.4-64.4-27.5-58.6-69.2-54.3-41.5183.3316.4233.1282.4
Expenses
ExpensesCr
1291013546813121423
Operating Profit
Operating ProfitCr
10010-1-102027
OPM
OPM%
6.73.32.14.2-5.1-35.5-21.8-6.112.40.610.921.9
Other Income
Other IncomeCr
111143000311
Interest Expense
Interest ExpenseCr
000000011121
Depreciation
DepreciationCr
000000011111
PBT
PBTCr
110131-1-20006
Tax
TaxCr
000000000001
PAT
PATCr
100131-1-10104
Growth YoY
PAT Growth YoY%
-27.3-68.8-91.7-74.2173.3181.6-637.5-295.4-99.7-38.479.1436.2
NPM
NPM%
9.75.02.44.864.346.1-28.1-16.20.16.8-1.814.2
EPS
EPS
0.60.20.10.31.60.6-0.5-0.50.00.4-0.11.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6750265072
Growth
Revenue Growth%
-25.1-48.391.9251.7
Expenses
ExpensesCr
5947284762
Operating Profit
Operating ProfitCr
83-2310
OPM
OPM%
11.96.6-6.86.114.0
Other Income
Other IncomeCr
34745
Interest Expense
Interest ExpenseCr
11055
Depreciation
DepreciationCr
11144
PBT
PBTCr
1054-26
Tax
TaxCr
210-11
PAT
PATCr
744-15
Growth
PAT Growth%
-40.1-9.4-116.7131.4
NPM
NPM%
11.08.815.4-1.36.7
EPS
EPS
3.92.11.8-0.31.9
Financial YearMar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6750265072
Growth
Revenue Growth%
-25.1-48.391.9251.7
Expenses
ExpensesCr
5947284762
Operating Profit
Operating ProfitCr
83-2310
OPM
OPM%
11.96.6-6.86.114.0
Other Income
Other IncomeCr
34745
Interest Expense
Interest ExpenseCr
11055
Depreciation
DepreciationCr
11144
PBT
PBTCr
1054-26
Tax
TaxCr
210-11
PAT
PATCr
744-15
Growth
PAT Growth%
-40.1-9.4-116.7131.4
NPM
NPM%
11.08.815.4-1.36.7
EPS
EPS
3.92.11.8-0.31.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
12131633
Reserves
ReservesCr
253657112
Current Liabilities
Current LiabilitiesCr
3716920
Non Current Liabilities
Non Current LiabilitiesCr
2183173
Total Liabilities
Total LiabilitiesCr
10392192342
Current Assets
Current AssetsCr
45223323
Non Current Assets
Non Current AssetsCr
5871159319
Total Assets
Total AssetsCr
10392192342
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
12131633
Reserves
ReservesCr
253657112
Current Liabilities
Current LiabilitiesCr
3716920
Non Current Liabilities
Non Current LiabilitiesCr
2183173
Total Liabilities
Total LiabilitiesCr
10392192342
Current Assets
Current AssetsCr
45223323
Non Current Assets
Non Current AssetsCr
5871159319
Total Assets
Total AssetsCr
10392192342

Cash Flow

Consolidated
Standalone
Financial YearMar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-22-3
Investing Cash Flow
Investing Cash FlowCr
-18-97-127
Financing Cash Flow
Financing Cash FlowCr
594134
Net Cash Flow
Net Cash FlowCr
-15-24
Free Cash Flow
Free Cash FlowCr
-14-101-38
CFO To PAT
CFO To PAT%
-36.646.3455.1
CFO To EBITDA
CFO To EBITDA%
-48.8-104.2-100.6
Financial YearMar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-22-3
Investing Cash Flow
Investing Cash FlowCr
-18-97-127
Financing Cash Flow
Financing Cash FlowCr
594134
Net Cash Flow
Net Cash FlowCr
-15-24
Free Cash Flow
Free Cash FlowCr
-14-101-38
CFO To PAT
CFO To PAT%
-36.646.3455.1
CFO To EBITDA
CFO To EBITDA%
-48.8-104.2-100.6

Ratios

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
12710191108280
Price To Earnings
Price To Earnings
17.222.522.1-193.230.2
Price To Sales
Price To Sales
1.92.03.52.23.9
Price To Book
Price To Book
3.52.01.30.71.8
EV To EBITDA
EV To EBITDA
15.132.7-98.690.844.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
16.517.516.6
OPM
OPM%
11.96.6-6.86.114.0
NPM
NPM%
11.08.815.4-1.36.7
ROCE
ROCE%
21.310.22.71.01.0
ROE
ROE%
20.19.05.5-0.5-0.5
ROA
ROA%
7.24.82.1-0.2-0.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
12710191108280
Price To Earnings
Price To Earnings
17.222.522.1-193.230.2
Price To Sales
Price To Sales
1.92.03.52.23.9
Price To Book
Price To Book
3.52.01.30.71.8
EV To EBITDA
EV To EBITDA
15.132.7-98.690.844.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
16.517.516.6
OPM
OPM%
11.96.6-6.86.114.0
NPM
NPM%
11.08.815.4-1.36.7
ROCE
ROCE%
21.310.22.71.01.0
ROE
ROE%
20.19.05.5-0.5-0.5
ROA
ROA%
7.24.82.1-0.2-0.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Suraj Industries is an Indian alcoholic-beverage company built on a single, repeated idea: buy a working plant, then use its cash flows to reach backward into distilling and sideways into new states and brands. It began in 1992 as a trader of edible oils and empty glass bottles, but the business that exists today was born in mid‑2021 when the company acquired a contract‑bottling unit in Rajasthan and pivoted entirely toward liquor. Since then it has added a Diageo‑linked distillery associate, a greenfield integrated distillery‑and‑bottling complex, and a country‑liquor market leader in Himachal Pradesh - each step funded by the operations that came before. # Business segments Four engines at different stages - a government‑contract bottling operation that throws off cash, a fast‑growing integrated distillery under construction, a Diageo‑tied associate that already distills and bottles at scale, and a newly acquired country‑liquor franchise in the hills - each built with the cash flows of the one before. ## 1. Rajasthan contract bottling and own‑brand country liquor: the cash‑generating anchor **A government monopoly pays the company to bottle cheap spirits on its behalf, while the company also sells its own country‑liquor brands into the same state‑run system.** - **Paid per case by the state** - SIL manufactures Rajasthan Made Liquor (RML) for Rajasthan State Ganganagar Sugar Mills Limited, a government undertaking that holds the exclusive wholesale rights for country liquor and RML in the state, so the customer is effectively the government itself. - **Two plants, one customer type** - the original Tetra Pack bottling line at Ajmer started commercial production in July 2021, and a second fully automatic line at Jodhpur was commissioned in May 2024 with a capacity of 2,200 cases per day (a case is 48 bottles of 180 ml), both dedicated to RML and country liquor. - **Own brands ride the same rails** - alongside the contract work, SIL markets its own proprietary country‑liquor brands through the same state‑regulated channels, which means it earns both a bottling fee and a brand margin from the same distribution pipe. - **Policy is the real risk** - liquor is a state subject in India, so the company depends on state governments for price increases and can be shut down overnight by prohibition, as has happened in Gujarat and Bihar. ## 2. Carya Chemicals: the backward‑integration bet under construction **A 90‑acre integrated complex in Rajasthan that will turn grain into alcohol and bottle it - half the plant is already running, and the distillery is due by mid‑2026.** - **A multi‑brand factory floor** - Carya bottles its own RML and country‑liquor brands (names like Carya Black Leo XXX Rum and Carya Jhumroo), and under manufacturing agreements it also bottles IMFL brands for Allied Blenders & Distillers (Officer’s Choice Prime Whisky, Sterling Reserve B7) and Radico Khaitan, making the plant a shared facility that earns from multiple brand owners. - **SIL is its own customer** - a manufacturing agreement signed in March 2025 requires Carya to bottle SIL’s country‑liquor and RML brands at a flat charge of ₹30 per case, which lets SIL place production closer to end markets and cut freight costs. - **Subsidies lower the build cost** - the bottling and ENA units qualify for a VAT refund under the Rajasthan Investment Promotion Scheme (capped at 200% of fixed capital investment), the ethanol unit gets a production‑linked incentive of ₹1.50 per litre plus an SGST refund of about ₹1 per litre, and the central government provides an interest subvention of 50% of the interest cost or 6%, whichever is lower. - **Ownership has been steadily consolidated** - SIL’s stake in Carya has risen from an initial 62% in June 2022 to over 96% by June 2026, turning a once‑minority project into a near‑wholly‑owned subsidiary. ## 3. Shri Gang Industries: the Diageo‑linked distiller **A listed associate with an exclusive manufacturing tie‑up with United Spirits (Diageo) - it already runs a 55‑KLPD grain distillery and an IMFL bottling plant in Uttar Pradesh.** - **Diageo’s contract manufacturer** - Shri Gang has an exclusive arrangement with United Spirits Limited to produce several of its marquee IMFL brands, and a long‑term supply agreement for ENA, making it a dedicated manufacturing partner to the world’s largest spirits company. - **Distillery and bottling under one roof** - the plant at Sandila, Uttar Pradesh, started bottling IMFL and country liquor in July 2020 and added a 55‑KLPD grain‑based ENA distillery in September 2022, so it is already doing what Carya is still building. - **SIL holds a minority stake with influence** - SIL first bought 20.08% in July 2022 and has since made multiple small purchases from promoter‑group members, though subsequent share issuances by Shri Gang have diluted the holding to 18.83% as of June 2026; SIL has also lent it ₹6.50 crore at 12.5% interest. ## 4. VRV Foods: the hill‑state country‑liquor franchise **A newly acquired Himachal Pradesh bottler that holds roughly a third of the state’s country‑liquor market, with one brand alone bringing in most of its revenue.** - **A 32% market share behind a regulatory wall** - country liquor in Himachal Pradesh is tightly controlled, creating high entry barriers, and VRV Foods has built an estimated 32% share of that market with an extensive distribution network across the state. - **One brand does the heavy lifting** - the flagship ‘VRV Santra’ contributes roughly 80-85% of the company’s country‑liquor revenue, so the franchise rests on a single, deeply entrenched product. - **Acquisition in stages** - SIL’s board approved the purchase of a 50.03% stake from promoter‑group entities for about ₹37 crore; by March 2026 it had closed on 20.01%, making VRV an associate, with the remainder expected during FY26-27. # Group structure and partners **The group is a web of promoter‑linked entities and strategic investors, with Diageo and Radico Khaitan as manufacturing clients and a JK‑Group company as a minority shareholder with veto rights over strategy.** - **Promoters hold 51% of the listed parent** - the Managing Director, Mr. Suraj Prakash Gupta, and the Joint Managing Director, Mr. Ritesh Gupta, together control the group; Mr. Ritesh Gupta is also the promoter and Managing Director of VRV Foods, the Himachal Pradesh subsidiary being acquired. - **Ayodhya Finlease (JK Group) is a strategic gatekeeper** - it holds just under 20% of SIL and, under its investment agreement, can block the company from venturing outside edible oils, ethanol and liquor as long as it owns at least 10%; it also has the right to nominate one non‑executive director to SIL and its subsidiaries. - **Diageo and Radico are the anchor clients** - Shri Gang’s exclusive bottling and ENA supply arrangement is with United Spirits (Diageo), while Carya bottles for Allied Blenders & Distillers and has a manufacturing arrangement with Radico Khaitan, meaning the group’s plants are built around third‑party brand owners as much as its own labels. - **A legacy trading business still runs in the background** - SIL continues to trade edible oils (palm, soybean) and commodities such as rice and malt, a remnant of its pre‑2021 identity, though the company has stated it is progressively exiting this segment.

Documents — Suraj Industries Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/qdila42vimtivacrnwfdf8l5.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/9j9cd38pld2gpj9qabzpd8ve.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/4p1kyybmjduy84x2793h8uv9.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/9cwnmvnydx9meeckbgvq7c75.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/xjbozrf0fvwhtpbbi42lx392.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/ohtim726lcjrmqmbbb7xquyw.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/x50lucu7d25dlaui41s6hccz.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/9r4zlkokxydv6yahtgjnlt98.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/0c907bob6vz5bktgofgc5tr7.pdf
  • Q2 FY2023 Investor Presentation (Sep 2022, PDF): https://www.stockscans.in/document/81p7sy040avslz0ejzsau2v6.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/9gpl5qe86isl2yvqphkrg7pb.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/8jc66lzqxn3468u61m4o9a4i.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/4mxf3arft3nlyjzgezbogf9s.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/3nyv5lwz3yxsg6zmnmupb2un.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/ojexu9ixpbnbzd16ip3gpqcd.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/q41wpgw8xjzjdfgz0fb58rf8.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/qoigc5hh03ylh86bgkaqt173.pdf