Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹889Cr
Rev Gr TTM
Revenue Growth TTM
10.36%
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 43.9 | 11.4 | -15.1 | -33.0 | -16.3 | -35.6 | -8.3 | 13.0 | 10.2 | 3.4 | 19.7 | 9.5 |
| 567 | 689 | 437 | 311 | 465 | 477 | 422 | 370 | 518 | 499 | 495 | 395 |
Operating Profit Operating ProfitCr |
| 15.6 | 12.1 | 4.8 | 14.7 | 17.1 | 5.4 | -0.1 | 10.1 | 16.3 | 4.4 | 1.9 | 12.4 |
Other Income Other IncomeCr | 4 | 1 | 5 | 16 | 4 | 4 | 6 | 7 | 1 | 8 | 2 | 6 |
Interest Expense Interest ExpenseCr | 11 | 14 | 7 | 6 | 15 | 16 | 12 | 10 | 12 | 16 | 10 | 8 |
Depreciation DepreciationCr | 16 | 13 | 12 | 16 | 17 | 13 | 13 | 16 | 19 | 14 | 14 | 16 |
| 82 | 68 | 7 | 48 | 69 | 2 | -20 | 22 | 71 | 1 | -13 | 37 |
| 21 | 23 | 2 | 16 | 17 | 1 | -7 | 7 | 22 | 0 | -5 | 11 |
|
Growth YoY PAT Growth YoY% | 104.3 | 15.6 | -53.0 | -31.5 | -14.6 | -96.5 | -347.1 | -52.3 | -5.4 | -43.5 | 41.7 | 74.8 |
| 9.0 | 5.8 | 1.2 | 8.7 | 9.2 | 0.3 | -3.2 | 3.7 | 7.9 | 0.2 | -1.6 | 5.9 |
| 9.1 | 6.8 | 0.8 | 4.8 | 7.9 | 0.2 | -2.1 | 2.3 | 7.5 | 0.1 | -1.2 | 4.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -2.5 | 25.6 | 15.7 | 29.7 | -13.7 | 20.5 | -38.1 | -11.8 | 29.2 | -11.8 | -9.8 | 7.1 |
| 1,645 | 2,023 | 2,068 | 2,997 | 2,418 | 3,123 | 1,881 | 1,613 | 2,156 | 1,903 | 1,787 | 1,907 |
Operating Profit Operating ProfitCr |
| 7.5 | 9.4 | 20.0 | 10.6 | 16.4 | 10.4 | 12.8 | 15.3 | 12.3 | 12.3 | 8.7 | 9.0 |
Other Income Other IncomeCr | 18 | 35 | 25 | 27 | 18 | 31 | 12 | 11 | 15 | 27 | 18 | 17 |
Interest Expense Interest ExpenseCr | 150 | 159 | 167 | 122 | 90 | 101 | 39 | 50 | 44 | 43 | 50 | 47 |
Depreciation DepreciationCr | 55 | 55 | 54 | 58 | 70 | 76 | 51 | 50 | 52 | 59 | 62 | 63 |
| -54 | 31 | 320 | 203 | 332 | 216 | 199 | 202 | 223 | 192 | 75 | 97 |
| -41 | 6 | 90 | 51 | 66 | -8 | 55 | 58 | 65 | 58 | 23 | 29 |
|
| 83.6 | 301.7 | 786.9 | -34.1 | 75.5 | -15.6 | -36.0 | 0.5 | 9.7 | -14.9 | -61.0 | 31.0 |
| -0.7 | 1.2 | 8.9 | 4.5 | 9.2 | 6.4 | 6.6 | 7.6 | 6.4 | 6.2 | 2.7 | 3.3 |
| -2.3 | 3.7 | 31.1 | 20.2 | 33.5 | 28.9 | 30.6 | 19.2 | 23.7 | 20.3 | 8.0 | 10.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 59 | 60 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 65 | 65 | 64 |
| 347 | 635 | 836 | 935 | 1,158 | 1,295 | 1,494 | 819 | 976 | 1,035 | 1,087 | 1,061 |
Current Liabilities Current LiabilitiesCr | 2,008 | 1,917 | 1,841 | 1,640 | 2,078 | 2,028 | 1,504 | 996 | 775 | 981 | 966 | 399 |
Non Current Liabilities Non Current LiabilitiesCr | 596 | 568 | 587 | 493 | 623 | 479 | 407 | 284 | 304 | 275 | 268 | 300 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,697 | 1,615 | 1,787 | 1,487 | 2,251 | 2,193 | 1,806 | 1,114 | 964 | 1,182 | 1,241 | 688 |
Non Current Assets Non Current AssetsCr | 1,331 | 1,580 | 1,544 | 1,649 | 1,676 | 1,676 | 1,665 | 1,051 | 1,157 | 1,175 | 1,146 | 1,138 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -81 | 168 | -48 | 805 | -203 | 338 | 880 | 0 | 383 | -53 | 201 |
Investing Cash Flow Investing Cash FlowCr | -46 | -42 | -56 | -140 | -90 | -49 | -80 | -91 | -146 | -92 | 22 |
Financing Cash Flow Financing Cash FlowCr | 125 | -117 | 106 | -647 | 268 | -293 | -738 | 77 | -243 | 109 | -111 |
|
Free Cash Flow Free Cash FlowCr | -130 | 120 | -103 | 660 | -283 | 278 | 796 | -88 | 234 | -105 | 183 |
| 629.1 | 650.0 | -21.0 | 532.3 | -76.5 | 151.0 | 614.1 | -0.1 | 242.4 | -39.1 | 382.9 |
CFO To EBITDA CFO To EBITDA% | -60.7 | 80.0 | -9.3 | 227.1 | -42.9 | 93.6 | 318.1 | -0.1 | 126.2 | -19.7 | 118.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 211 | 560 | 1,441 | 907 | 1,547 | 549 | 1,215 | 3,551 | 1,482 | 1,359 | 782 |
Price To Earnings Price To Earnings | 0.0 | 21.7 | 6.3 | 6.0 | 6.2 | 2.5 | 5.3 | 24.6 | 9.4 | 10.1 | 15.0 |
Price To Sales Price To Sales | 0.1 | 0.3 | 0.6 | 0.3 | 0.5 | 0.2 | 0.6 | 1.9 | 0.6 | 0.6 | 0.4 |
Price To Book Price To Book | 0.6 | 1.4 | 1.6 | 0.9 | 1.3 | 0.4 | 0.8 | 4.0 | 1.4 | 1.2 | 0.7 |
| 12.5 | 9.6 | 6.2 | 6.2 | 6.8 | 6.0 | 8.3 | 15.0 | 7.2 | 8.7 | 9.4 |
Profitability Ratios Profitability Ratios |
| 21.3 | 22.3 | 33.7 | 21.2 | 30.1 | 22.1 | 25.5 | 29.1 | 23.5 | 25.7 | 22.2 |
| 7.5 | 9.4 | 20.0 | 10.6 | 16.4 | 10.4 | 12.8 | 15.3 | 12.3 | 12.3 | 8.7 |
| -0.7 | 1.2 | 8.9 | 4.5 | 9.2 | 6.4 | 6.6 | 7.6 | 6.4 | 6.2 | 2.7 |
| 5.1 | 8.8 | 18.0 | 13.8 | 14.5 | 10.6 | 8.7 | 14.2 | 14.9 | 11.3 | 6.0 |
| -3.2 | 3.7 | 25.4 | 15.1 | 21.7 | 16.4 | 9.2 | 16.3 | 15.2 | 12.2 | 4.5 |
| -0.4 | 0.8 | 6.9 | 4.8 | 6.8 | 5.8 | 4.1 | 6.7 | 7.5 | 5.7 | 2.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Dhampur Sugar Mills Ltd. (DSML), established in 1933, is a leading integrated agri-processing and bioenergy company headquartered in western Uttar Pradesh. With an initial crushing capacity of 300 tonnes per day (TCD), DSML has evolved into a diversified industrial player operating across sugar, ethanol, power co-generation, chemicals, and potable spirits. The company operates under the strategic vision of “**Dhampur 2.0**” and the broader **“Cane to Gain”** philosophy—maximizing value from every unit of sugarcane through full utilization of by-products and dynamic product allocation.
---
### **Operational Capacity (as of Nov 2025)**
DSML currently operates with the following key capacities:
- **Sugarcane Crushing**: 24,000 TCD
- Dhampur Unit: 15,000 TCD
- Rajpura Unit: 9,000 TCD
- **Ethanol Production**: **450 kiloliters per day (KLPD)**
- 350 KLPD from cane-based feedstocks (B-heavy and C-heavy molasses, sugarcane juice)
- 100 KLPD from **multi-feed sources** (including maize/grain), enabling **year-round production**
- **Co-generation Power**: **127 MW** total
- Self-sufficient in fuel using bagasse; ~55% of power used internally, ~45% sold to **UPPCL** (Uttar Pradesh Power Corporation Limited)
- **Chemicals**: 140 TPD (tonnes per day), primarily **ethyl acetate** used in paints, inks, adhesives, and pharmaceuticals
- **Potable Spirits**: 20,000 cases per day capacity (upgraded from earlier 14,000), with dedicated semi-automatic bottling lines and tetra packs
> *Note: While earlier reports cited a 45,500 TCD capacity across five units, recent data confirms a consolidated operational focus on Dhampur and Rajpura, totaling 24,000 TCD.*
---
### **Business Model & Diversification Strategy**
DSML follows a **fully integrated, product-agnostic model**, utilizing sugarcane as a single feedstock to generate multiple revenue streams. Its operations span five core segments:
1. **Sugar** – Primary revenue contributor (>50%), supplied to institutional clients, wholesalers, and retail via the **‘Dhampure’** brand
2. **Ethanol** – Contributes ~25% of external revenue; key supplier under India’s **Ethanol Blending Programme (EBP)** to OMCs (Oil Marketing Companies)
3. **Power** – Contributes ~40% of **EBITDA** despite lower revenue share; high-margin, tax-free revenue from surplus sales
4. **Chemicals** – 10–15% of revenue; strategic pivot from commodity to **specialty chemicals** underway
5. **Potable Spirits** – Country liquor production has grown rapidly, with FY2023–24 sales at 22.38 lakh cases; EBIT margin turned positive (1.23%)
This integration provides **natural hedging**: during low sugar prices, DSML shifts to higher-margin ethanol or specialty chemicals, stabilizing returns and improving resilience.
---
### **Strategic Shift: From Sugar to Bioenergy**
Driven by the National Biofuel Policy 2018 and government targets (20% ethanol blending by 2025), DSML is transforming into a **sugar-derived energy company**. Key strategic moves include:
- **Ethanol Flexibility**: Can source from **B-heavy, C-heavy molasses, sugarcane juice, or grain (maize/rice)**
- **Dual-Fuel Distilleries**: Grain-based capacity (100 KLPD) allows **off-season production**, reducing idle time
- **Feedstock Optimization**: Chooses most cost-effective input based on pricing signals and sugar market conditions
- **Realizations & Volumes (Q1 FY25–FY26)**:
- Ethanol sales rose from 145.12 to **182.39 lakh liters**
- Average realization up from ₹63.39 to **₹66.86/liter**
- C-heavy realization improved from ₹55.13 to ₹59.31/liter
---
### **Cane Development & Agricultural Focus**
DSML views **cane development** as its highest-return investment. Strategic priorities include:
- Expanding cultivation and adoption of high-yield, resilient cane varieties
- Reducing dependency on **CO 0238**, which boosted yields but proved vulnerable to **red rot disease**
- Transitioning to a diverse mix; targeting <10% CO 0238 coverage by FY27
- Investing in farmer support, crop protection, and agronomic training across **92,124+ farmers** in Dhampur command area
- Unlocking growth potential in **Rajpura** via varietal substitution and expanded planting
The company aims to align **industrial capacity** with **farm-based raw material supply** to ensure long-term sustainability.
---
### **Capital Efficiency & Financial Strategy**
- **Internally Funded Growth**: Nearly all future investments (cane development, distillery expansion, specialty chemicals) to be funded from retained earnings
- **Debt Optimization**: Strong balance sheet discipline; using cash surpluses to reduce debt and lower interest costs
- **Capital Allocation Priorities**:
1. Debt reduction
2. Cane and distillery expansion
3. Entry into adjacent businesses (e.g., specialty chemicals, compressed biogas)
4. Shareholder returns (potential for buybacks as company becomes cash surplus)
The shift to higher-margin ethanol has already strengthened cash flows due to **faster receivables** vs. sugar's longer inventory cycle.
---
### **Innovation & Sustainability Initiatives**
- **Specialty Chemicals**: Exploring high-value downstream products from molasses; targeting import substitution
- **Compressed Biogas (CBG)**: Evaluating entry as government moves toward **mandatory natural gas blending**
- **Digital Transformation**: Investing in tech systems to enhance co-generation efficiency and operational control
- **Waste Utilization**: Researching value-added uses for **press mud, spent wash ash, and slop**
- **Green Innovation**: Producing ethanol from **cane juice** and **rice-based feedstocks**, diversifying seasonal constraints
---
### **Market Reach & Customers**
- **Geographic Presence**: Operates in **12 Indian states**; no direct exports in FY24–25
- **Customer Segments**:
- **Sugar**: Beverages, confectionery, bakeries, institutional buyers
- **Ethanol**: Government OMCs (under EBP)
- **Power**: UPPCL (under long-term PPA)
- **Chemicals**: End-users and traders in packaging, paints, pharma
- **Country Liquor**: Wholesalers and distributors (limited to UP and neighboring regions)
Dhampur benefits from a **localized supply chain** (cane sourced within 30 km), reducing logistics costs and enhancing efficiency.
---
### **Recent Milestones & Outlook (2024–2025)**
- **New Potable Spirits Lines**: Added two lines (Apr & Dec 2024), boosting profitability in distillery segment
- **Profitability Trends**:
- Ethanol EBITDA highly resilient; power remains cash cow
- Country liquor EBIT margin turned **positive (1.23%) in FY24**
- **Production Volumes (FY24)**:
- 1,189.78 lakh liters ethanol produced
- 22.42 lakh cases spirits produced
- **Growth Target**: Aims to sell **over 3 million liquor cases in FY2024–25**
Despite a **decline in ethanol output in Q3 FY25** (vs. prior year), overall trend remains upward with strong Q1 FY26 growth indicating recovery.
---
### **Competitive Advantages**
- **Fungible Production**: Can dynamically shift between sugar and ethanol based on margin signals
- **Captive Feedstock Advantage**: Secure cane supply + grain procurement flexibility
- **Vertical Integration**: From cane to end-products; minimizes waste, maximizes RoCE
- **Technology Leadership**: High-efficiency boilers, bagasse drying, digital systems in co-generation
- **Policy Alignment**: Well-positioned to benefit from ethanol blending, green energy, and farm modernization initiatives