| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 518 | 451 | 433 | 480 | 528 | 511 | 500 | 600 | 597 | 631 | 637 | 627 | |
Growth YoY Revenue Growth YoY% | -15.1 | -19.3 | -19.6 | -2.4 | 2.0 | 13.3 | 15.5 | 24.9 | 13.1 | 23.6 | 27.4 | 4.5 |
| 490 | 436 | 403 | 469 | 507 | 489 | 449 | 546 | 542 | 580 | 590 | 554 | |
| 28 | 15 | 30 | 11 | 22 | 21 | 52 | 54 | 55 | 51 | 48 | 73 | |
OPM OPM% | 5.4 | 3.3 | 7.0 | 2.3 | 4.1 | 4.2 | 10.3 | 9.1 | 9.2 | 8.1 | 7.5 | 11.7 |
| 16 | 12 | 19 | 27 | 5 | 0 | -18 | 1 | 11 | 1 | -16 | 9 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 19 | 19 | 20 | 19 | 20 | 21 | 21 | 20 | 21 | 21 | 22 | 20 |
PBT PBTCr | 25 | 7 | 29 | 19 | 7 | 0 | 12 | 34 | 44 | 31 | 9 | 62 |
| 5 | -1 | 3 | 3 | 2 | 1 | 5 | 10 | 11 | 9 | 4 | 15 | |
| 20 | 9 | 26 | 16 | 5 | 0 | 6 | 25 | 34 | 23 | 6 | 47 | |
Growth YoY PAT Growth YoY% | -51.2 | -78.6 | -22.6 | -27.3 | -74.3 | -104.8 | -76.3 | 55.7 | 567.2 | 5,736.6 | -4.4 | 90.0 |
NPM NPM% | 3.8 | 1.9 | 6.0 | 3.3 | 0.9 | -0.1 | 1.2 | 4.1 | 5.6 | 3.7 | 0.9 | 7.4 |
| 1.4 | 0.7 | 1.9 | 1.1 | 0.3 | 0.1 | 0.4 | 1.7 | 2.4 | 1.6 | 0.3 | 3.4 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 518 | 451 | 433 | 480 | 528 | 511 | 500 | 600 | 597 | 631 | 637 | 627 | |
Growth YoY Revenue Growth YoY% | -15.1 | -19.3 | -19.6 | -2.4 | 2.0 | 13.3 | 15.5 | 24.9 | 13.1 | 23.6 | 27.4 | 4.5 |
| 490 | 436 | 403 | 469 | 507 | 489 | 449 | 546 | 542 | 580 | 590 | 554 | |
| 28 | 15 | 30 | 11 | 22 | 21 | 52 | 54 | 55 | 51 | 48 | 73 | |
OPM OPM% | 5.4 | 3.3 | 7.0 | 2.3 | 4.1 | 4.2 | 10.3 | 9.1 | 9.2 | 8.1 | 7.5 | 11.7 |
| 16 | 12 | 19 | 27 | 5 | 0 | -18 | 1 | 11 | 1 | -16 | 9 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 19 | 19 | 20 | 19 | 20 | 21 | 21 | 20 | 21 | 21 | 22 | 20 |
PBT PBTCr | 25 | 7 | 29 | 19 | 7 | 0 | 12 | 34 | 44 | 31 | 9 | 62 |
| 5 | -1 | 3 | 3 | 2 | 1 | 5 | 10 | 11 | 9 | 4 | 15 | |
| 20 | 9 | 26 | 16 | 5 | 0 | 6 | 25 | 34 | 23 | 6 | 47 | |
Growth YoY PAT Growth YoY% | -51.2 | -78.6 | -22.6 | -27.3 | -74.3 | -104.8 | -76.3 | 55.7 | 567.2 | 5,736.6 | -4.4 | 90.0 |
NPM NPM% | 3.8 | 1.9 | 6.0 | 3.3 | 0.9 | -0.1 | 1.2 | 4.1 | 5.6 | 3.7 | 0.9 | 7.4 |
| 1.4 | 0.7 | 1.9 | 1.1 | 0.3 | 0.1 | 0.4 | 1.7 | 2.4 | 1.6 | 0.3 | 3.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,258 | 1,279 | 1,308 | 1,376 | 1,477 | 1,509 | 1,962 | 2,368 | 1,894 | 2,020 | 2,466 | 2,493 |
Growth Revenue Growth% | 13.6 | 1.6 | 2.3 | 5.3 | 7.3 | 2.1 | 30.0 | 20.7 | -20.0 | 6.6 | 22.1 | 16.5 |
| 1,101 | 1,059 | 1,096 | 1,074 | 1,199 | 1,294 | 1,701 | 2,069 | 1,781 | 1,914 | 2,258 | 2,266 | |
| 158 | 220 | 211 | 303 | 278 | 216 | 261 | 299 | 113 | 106 | 208 | 227 | |
OPM OPM% | 12.5 | 17.2 | 16.1 | 22.0 | 18.8 | 14.3 | 13.3 | 12.6 | 6.0 | 5.2 | 8.4 | 9.1 |
| 20 | 24 | 44 | 62 | 44 | 43 | 116 | 25 | 54 | 14 | -3 | 5 | |
Interest Expense Interest ExpenseCr | 29 | 26 | 32 | 30 | 28 | 27 | 13 | 4 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 56 | 51 | 55 | 55 | 62 | 61 | 64 | 67 | 76 | 81 | 83 | 83 |
PBT PBTCr | 93 | 167 | 168 | 278 | 231 | 170 | 300 | 253 | 90 | 38 | 119 | 147 |
| 36 | 42 | 49 | 86 | 20 | 29 | 54 | 62 | 14 | 11 | 33 | 39 | |
PAT PATCr | 56 | 125 | 119 | 192 | 211 | 141 | 246 | 191 | 76 | 27 | 86 | 109 |
Growth PAT Growth% | 5,783.5 | 122.0 | -5.0 | 61.9 | 9.7 | -32.9 | 73.8 | -22.4 | -60.1 | -65.0 | 223.5 | 209.0 |
NPM NPM% | 4.5 | 9.8 | 9.1 | 13.9 | 14.3 | 9.4 | 12.5 | 8.1 | 4.0 | 1.3 | 3.5 | 4.4 |
| 3.5 | 9.0 | 8.6 | 14.1 | 15.0 | 10.0 | 17.9 | 13.7 | 5.5 | 1.9 | 6.1 | 7.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,258 | 1,279 | 1,308 | 1,376 | 1,477 | 1,509 | 1,962 | 2,368 | 1,894 | 2,020 | 2,466 | 2,493 |
Growth Revenue Growth% | 13.6 | 1.6 | 2.3 | 5.3 | 7.3 | 2.1 | 30.0 | 20.7 | -20.0 | 6.6 | 22.1 | 16.5 |
| 1,101 | 1,059 | 1,096 | 1,074 | 1,199 | 1,294 | 1,701 | 2,069 | 1,781 | 1,914 | 2,258 | 2,266 | |
| 158 | 220 | 211 | 303 | 278 | 216 | 261 | 299 | 113 | 106 | 208 | 227 | |
OPM OPM% | 12.5 | 17.2 | 16.1 | 22.0 | 18.8 | 14.3 | 13.3 | 12.6 | 6.0 | 5.2 | 8.4 | 9.1 |
| 20 | 24 | 44 | 62 | 44 | 43 | 116 | 25 | 54 | 14 | -3 | 5 | |
Interest Expense Interest ExpenseCr | 29 | 26 | 32 | 30 | 28 | 27 | 13 | 4 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 56 | 51 | 55 | 55 | 62 | 61 | 64 | 67 | 76 | 81 | 83 | 83 |
PBT PBTCr | 93 | 167 | 168 | 278 | 231 | 170 | 300 | 253 | 90 | 38 | 119 | 147 |
| 36 | 42 | 49 | 86 | 20 | 29 | 54 | 62 | 14 | 11 | 33 | 39 | |
PAT PATCr | 56 | 125 | 119 | 192 | 211 | 141 | 246 | 191 | 76 | 27 | 86 | 109 |
Growth PAT Growth% | 5,783.5 | 122.0 | -5.0 | 61.9 | 9.7 | -32.9 | 73.8 | -22.4 | -60.1 | -65.0 | 223.5 | 209.0 |
NPM NPM% | 4.5 | 9.8 | 9.1 | 13.9 | 14.3 | 9.4 | 12.5 | 8.1 | 4.0 | 1.3 | 3.5 | 4.4 |
| 3.5 | 9.0 | 8.6 | 14.1 | 15.0 | 10.0 | 17.9 | 13.7 | 5.5 | 1.9 | 6.1 | 7.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
Reserves ReservesCr | 756 | 906 | 960 | 1,104 | 1,126 | 1,270 | 1,491 | 1,514 | 1,556 | 1,565 | 1,644 |
| 238 | 296 | 236 | 270 | 267 | 268 | 227 | 202 | 210 | 216 | 204 | |
| 322 | 412 | 332 | 380 | 303 | 222 | 199 | 196 | 184 | 204 | 199 | |
| 1,415 | 1,716 | 1,632 | 1,859 | 1,808 | 1,879 | 2,039 | 2,035 | 2,075 | 2,108 | 2,174 | |
| 575 | 694 | 616 | 827 | 872 | 875 | 913 | 871 | 832 | 865 | 976 | |
| 841 | 1,022 | 1,016 | 1,033 | 936 | 1,004 | 1,126 | 1,163 | 1,243 | 1,243 | 1,198 | |
| 1,415 | 1,716 | 1,632 | 1,859 | 1,808 | 1,879 | 2,039 | 2,035 | 2,075 | 2,108 | 2,174 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
Reserves ReservesCr | 756 | 906 | 960 | 1,104 | 1,126 | 1,270 | 1,491 | 1,514 | 1,556 | 1,565 | 1,644 |
| 238 | 296 | 236 | 270 | 267 | 268 | 227 | 202 | 210 | 216 | 204 | |
| 322 | 412 | 332 | 380 | 303 | 222 | 199 | 196 | 184 | 204 | 199 | |
| 1,415 | 1,716 | 1,632 | 1,859 | 1,808 | 1,879 | 2,039 | 2,035 | 2,075 | 2,108 | 2,174 | |
| 575 | 694 | 616 | 827 | 872 | 875 | 913 | 871 | 832 | 865 | 976 | |
| 841 | 1,022 | 1,016 | 1,033 | 936 | 1,004 | 1,126 | 1,163 | 1,243 | 1,243 | 1,198 | |
| 1,415 | 1,716 | 1,632 | 1,859 | 1,808 | 1,879 | 2,039 | 2,035 | 2,075 | 2,108 | 2,174 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 178 | 245 | 202 | 114 | 181 | 253 | 175 | 286 | 142 | 128 | 278 | |
| -71 | -259 | -17 | -133 | -15 | -141 | -26 | -204 | -102 | -93 | -246 | |
| -113 | 24 | -175 | 23 | -167 | -132 | -149 | -91 | -23 | -34 | -27 | |
Net Cash Flow Net Cash FlowCr | -6 | 10 | 11 | 4 | -1 | -21 | 0 | -10 | 17 | 0 | 5 |
Free Cash Flow Free Cash FlowCr | 97 | 86 | 93 | 49 | 140 | 162 | 83 | 69 | 8 | 32 | 226 |
CFO To PAT CFO To PAT% | 316.7 | 196.7 | 170.7 | 59.1 | 86.1 | 178.7 | 71.4 | 150.0 | 186.4 | 481.0 | 323.9 |
CFO To EBITDA CFO To EBITDA% | 112.8 | 111.5 | 95.9 | 37.5 | 65.1 | 117.1 | 67.1 | 95.7 | 125.3 | 120.7 | 133.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 178 | 245 | 202 | 114 | 181 | 253 | 175 | 286 | 142 | 128 | 278 | |
| -71 | -259 | -17 | -133 | -15 | -141 | -26 | -204 | -102 | -93 | -246 | |
| -113 | 24 | -175 | 23 | -167 | -132 | -149 | -91 | -23 | -34 | -27 | |
Net Cash Flow Net Cash FlowCr | -6 | 10 | 11 | 4 | -1 | -21 | 0 | -10 | 17 | 0 | 5 |
Free Cash Flow Free Cash FlowCr | 97 | 86 | 93 | 49 | 140 | 162 | 83 | 69 | 8 | 32 | 226 |
CFO To PAT CFO To PAT% | 316.7 | 196.7 | 170.7 | 59.1 | 86.1 | 178.7 | 71.4 | 150.0 | 186.4 | 481.0 | 323.9 |
CFO To EBITDA CFO To EBITDA% | 112.8 | 111.5 | 95.9 | 37.5 | 65.1 | 117.1 | 67.1 | 95.7 | 125.3 | 120.7 | 133.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 373 | 839 | 1,109 | 950 | 484 | 789 | 2,077 | 1,467 | 1,256 | 906 | 968 | 1,301 |
Price To Earnings Price To Earnings | 7.8 | 6.9 | 9.5 | 5.0 | 2.4 | 5.8 | 8.6 | 7.9 | 16.7 | 35.0 | 11.6 | 12.4 |
Price To Sales Price To Sales | 0.3 | 0.7 | 0.8 | 0.7 | 0.3 | 0.5 | 1.1 | 0.6 | 0.7 | 0.5 | 0.4 | 0.5 |
Price To Book Price To Book | 0.5 | 0.9 | 1.1 | 0.8 | 0.4 | 0.6 | 1.4 | 0.9 | 0.8 | 0.6 | 0.6 | 0.8 |
EV To EBITDA EV To EBITDA | 3.6 | 5.0 | 5.9 | 3.7 | 2.2 | 4.3 | 8.0 | 4.8 | 10.9 | 8.1 | 4.3 | 5.3 |
GPM GPM% | 23.4 | 28.8 | 28.2 | 34.9 | 31.6 | 26.5 | 24.2 | 22.3 | 16.7 | 16.3 | 17.4 | 17.4 |
OPM OPM% | 12.5 | 17.2 | 16.1 | 22.0 | 18.8 | 14.3 | 13.3 | 12.6 | 6.0 | 5.2 | 8.4 | 9.1 |
NPM NPM% | 4.5 | 9.8 | 9.1 | 13.9 | 14.3 | 9.4 | 12.5 | 8.1 | 4.0 | 1.3 | 3.5 | 4.4 |
ROCE ROCE% | 12.1 | 15.7 | 17.1 | 22.5 | 19.4 | 13.5 | 19.9 | 16.4 | 5.7 | 2.5 | 7.3 | 7.3 |
ROE ROE% | 7.2 | 13.4 | 12.0 | 17.0 | 18.3 | 10.9 | 16.2 | 12.4 | 4.8 | 1.7 | 5.1 | 5.1 |
ROA ROA% | 4.0 | 7.3 | 7.3 | 10.3 | 11.7 | 7.5 | 12.0 | 9.4 | 3.7 | 1.3 | 4.0 | 4.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 373 | 839 | 1,109 | 950 | 484 | 789 | 2,077 | 1,467 | 1,256 | 906 | 968 | 1,301 |
Price To Earnings Price To Earnings | 7.8 | 6.9 | 9.5 | 5.0 | 2.4 | 5.8 | 8.6 | 7.9 | 16.7 | 35.0 | 11.6 | 12.4 |
Price To Sales Price To Sales | 0.3 | 0.7 | 0.8 | 0.7 | 0.3 | 0.5 | 1.1 | 0.6 | 0.7 | 0.5 | 0.4 | 0.5 |
Price To Book Price To Book | 0.5 | 0.9 | 1.1 | 0.8 | 0.4 | 0.6 | 1.4 | 0.9 | 0.8 | 0.6 | 0.6 | 0.8 |
EV To EBITDA EV To EBITDA | 3.6 | 5.0 | 5.9 | 3.7 | 2.2 | 4.3 | 8.0 | 4.8 | 10.9 | 8.1 | 4.3 | 5.3 |
GPM GPM% | 23.4 | 28.8 | 28.2 | 34.9 | 31.6 | 26.5 | 24.2 | 22.3 | 16.7 | 16.3 | 17.4 | 17.4 |
OPM OPM% | 12.5 | 17.2 | 16.1 | 22.0 | 18.8 | 14.3 | 13.3 | 12.6 | 6.0 | 5.2 | 8.4 | 9.1 |
NPM NPM% | 4.5 | 9.8 | 9.1 | 13.9 | 14.3 | 9.4 | 12.5 | 8.1 | 4.0 | 1.3 | 3.5 | 4.4 |
ROCE ROCE% | 12.1 | 15.7 | 17.1 | 22.5 | 19.4 | 13.5 | 19.9 | 16.4 | 5.7 | 2.5 | 7.3 | 7.3 |
ROE ROE% | 7.2 | 13.4 | 12.0 | 17.0 | 18.3 | 10.9 | 16.2 | 12.4 | 4.8 | 1.7 | 5.1 | 5.1 |
ROA ROA% | 4.0 | 7.3 | 7.3 | 10.3 | 11.7 | 7.5 | 12.0 | 9.4 | 3.7 | 1.3 | 4.0 | 4.0 |
Documents — Andhra Sugars Ltd