Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Dharani Sugars & Chemicals Ltd

DHARSUGAR
NSE
8.55
Company Overview
Alert
Watchlist
Note

Dharani Sugars & Chemicals Ltd

DHARSUGAR
NSE
8.55
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
28Cr
Close
Close Price
8.55
Industry
Industry
Sugar - Integrated
PE
Price To Earnings
PS
Price To Sales
12.18
Revenue
Revenue
2Cr
Rev Gr TTM
Revenue Growth TTM
301.72%
PAT Gr TTM
PAT Growth TTM
169.31%
Peer Comparison
How does DHARSUGAR stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
DHARSUGAR
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
100000000020
Growth YoY
Revenue Growth YoY%
-95.1325.0475.0528.6-22.7
Expenses
ExpensesCr
321123658665
Operating Profit
Operating ProfitCr
-2-2-1-1-2-3-5-5-8-5-4-5
OPM
OPM%
-228.1-5,000.0-7,600.0-1,903.6-2,222.7-4,494.1-2,387.0-243.2-3,088.2
Other Income
Other IncomeCr
000120361-80-1000
Interest Expense
Interest ExpenseCr
0000667820101010
Depreciation
DepreciationCr
666666666666
PBT
PBTCr
-7-7-711323-13-26-19-35-21-20-20
Tax
TaxCr
000000000000
PAT
PATCr
-7-7-711323-13-26-19-35-21-20-20
Growth YoY
PAT Growth YoY%
-9.68.112.01,487.1408.1-81.2-279.4-116.7-252.5-53.223.9-7.6
NPM
NPM%
-902.457,000.0-33,575.0-9,267.9-8,563.6-20,458.8-8,947.8-1,122.2-11,929.4
EPS
EPS
-2.2-2.2-2.1-2.0-4.1-4.4-5.5-5.6-8.5-5.0-4.8-4.9

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
36436450948231611031401002
Growth
Revenue Growth%
-30.60.139.9-5.4-34.4-65.2-71.727.6-97.9-100.0
Expenses
ExpensesCr
37432643748535315449571072225
Operating Profit
Operating ProfitCr
-113872-3-37-44-18-18-9-7-22-23
OPM
OPM%
-2.910.414.1-0.7-11.8-39.9-59.0-44.9-1,124.0-972.5
Other Income
Other IncomeCr
189818435610156-7-1
Interest Expense
Interest ExpenseCr
6766737675220064249
Depreciation
DepreciationCr
212323232322232322222222
PBT
PBTCr
-81-43-16-85-131-33-38-40-31121-93-95
Tax
TaxCr
-6-312118-3000000
PAT
PATCr
-74-12-17-85-149-30-38-40-31121-93-95
Growth
PAT Growth%
-119.583.8-45.2-390.2-74.980.0-27.3-5.722.0486.9-176.7-2.6
NPM
NPM%
-20.4-3.3-3.4-17.7-47.3-27.2-122.3-101.3-3,817.1-4,094.0
EPS
EPS
-25.2-4.1-5.3-25.7-45.0-9.0-11.5-12.1-9.436.5-24.6-23.1

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
292933333333333333334242
Reserves
ReservesCr
-1115414157-92-122-160-200-230-109-205-245
Current Liabilities
Current LiabilitiesCr
366387471523577672669677689199218223
Non Current Liabilities
Non Current LiabilitiesCr
40640831324317720252525369416444
Total Liabilities
Total LiabilitiesCr
790982959857694603568536517492471464
Current Assets
Current AssetsCr
2832942942159027146107712
Non Current Assets
Non Current AssetsCr
508688665642604575554530508486464452
Total Assets
Total AssetsCr
790982959857694603568536517492471464

Cash Flow

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
897-14-3-51266
Investing Cash Flow
Investing Cash FlowCr
14010000
Financing Cash Flow
Financing Cash FlowCr
-104-918-36-127-6
Net Cash Flow
Net Cash FlowCr
-1-25-6100
Free Cash Flow
Free Cash FlowCr
917-13-3-51266
CFO To PAT
CFO To PAT%
-59.8-23.235.57.217.4104.1-6.5
CFO To EBITDA
CFO To EBITDA%
-238.8-15.873.616.359.1-1,917.2-27.9

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
427910449381921552700
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.00.00.00.00.0
Price To Sales
Price To Sales
0.10.20.20.10.10.20.71.432.4
Price To Book
Price To Book
2.30.40.60.5-0.6-0.2-0.2-0.3-0.10.00.0
EV To EBITDA
EV To EBITDA
-55.316.68.5-140.7-10.7-12.1-30.1-33.0-61.2-61.9-20.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
15.433.028.216.012.023.619.616.5101.0
OPM
OPM%
-2.910.414.1-0.7-11.8-39.9-59.0-44.9-1,124.0
NPM
NPM%
-20.4-3.3-3.4-17.7-47.3-27.2-122.3-101.3-3,817.1
ROCE
ROCE%
-2.43.28.3-1.6-18.5-7.4-8.8-10.9-9.238.3-18.8
ROE
ROE%
-411.4-6.5-10.0-95.1253.033.530.024.215.9-160.157.0
ROA
ROA%
-9.4-1.2-1.8-10.0-21.5-5.0-6.7-7.5-6.124.6-19.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Dharani Sugars and Chemicals Limited is an integrated sugar manufacturer based in Tamil Nadu. The company operates a circular production model where sugarcane processing yields by-products that serve as feedstock for its power and distillery arms. After a period of severe financial distress and a **Corporate Insolvency Resolution Process (CIRP)**, the company is currently attempting a precarious operational restart under a restructured debt framework. --- ### **Integrated Production Infrastructure & Capacity** The company’s business model is built on three interconnected segments designed to maximize the value of every tonne of sugarcane crushed. * **Sugar Manufacturing:** Focuses on **white crystal sugar**. This segment also manages the sale of **molasses** (a distillery feedstock) and **bagasse** (a power plant fuel). * **Unit I:** **3,500 TCD** (Tonnes Crushed per Day) capacity. * **Unit II (Polur):** Expanded capacity of **4,000 TCD** (from 2,500 TCD). * **Unit III (Kalayanallur):** Integrated facility. * **Distillery:** Produces **industrial alcohol** and related products. The primary unit has a capacity of **100 KLPD** (Kilo Litres Per Day). * **Power (Co-generation):** Utilizes bagasse to generate electricity for captive consumption and export to the grid. * **Internal Transfer Pricing:** Molasses is supplied to the Distillery at **average market prices**, while power is billed to other segments at **90% of the market price**. --- ### **Financial Restructuring & The NARCL Agreement** Following the **NCLT** approval to withdraw CIRP on **May 9, 2024**, the company entered into a **Master Restructuring Agreement (MRA)** with the **National Asset Reconstruction Company Limited (NARCL)** and **IDRCL**. #### **Debt Reclassification & Instruments** | Debt Category | Amount (INR Crore) | Terms / Status | | :--- | :--- | :--- | | **Sustainable Debt** | **235.00** | Interest at **12% p.a.** | | **Secured NCDs** | **17.08** | **1,708 NCDs**; **12% coupon**; **5-year tenure**. | | **Equity Conversion** | **8.31** | **8,314,328 shares** allotted to NARCL at Rs. 10/share. | | **Contingent Liability** | **334.65** | Unsustainable debt subject to remission upon MRA compliance. | #### **One-Time Settlements (OTS)** * **IREDA:** Debt of **105.98 crore** settled for **42 crore** (fully paid). * **Sugar Development Fund (SDF):** OTS of **60.27 crore** approved; repayment deadline extended to **April 6, 2026**. --- ### **Operational Performance & Recovery Roadmap** Core manufacturing operations (Sugar, Distillery, and Power) have been largely suspended due to legacy **2018-19 cane arrears** and liquidity constraints. #### **Revenue and Profitability Trend (INR Lakhs)** | Particulars | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :---: | :---: | :---: | | **Sugar Revenue** | **-** | **-** | **82.15** | | **Distillery/Power** | **-** | **-** | **-** | | **Unallocated/Other** | **71.52** | **18.11** | **13.62** | | **Total Net Revenue** | **71.52** | **18.11** | **95.77** | | **Net Profit / (Loss)** | **(9,582.00)** | **(3,078.00)** | **(3,078.00)** | **Restart Strategy:** The company is currently overhauling its factories. Management aims to commence crushing for the **2025-26 season**, leveraging improved cane availability following favorable monsoons in Tamil Nadu. --- ### **Strategic Alignment: The Ethanol Opportunity** The company’s recovery is heavily tethered to the Government of India’s **Ethanol Blended Petrol (EBP) Programme**. * **Blending Targets:** India aims for **20% ethanol blending by 2025-26** (currently ~14%). * **Market Pricing:** As of July 2025, the average procurement cost for ethanol was **Rs. 71.32 per litre**. Maize-based ethanol reached **Rs. 71.85**, while C-heavy molasses-based ethanol stood at **Rs. 57.97**. * **Liquidity Impact:** Transitioning sugar juice/molasses to ethanol is viewed as a critical path to improving mill liquidity and ensuring timely farmer payments. --- ### **Critical Risk Factors & Default Notices** Despite exiting insolvency, the company faces "Going Concern" uncertainties and significant legal hurdles. #### **1. Material Defaults under MRA** As of **February 2026**, **NARCL** has issued a legal notice for multiple defaults: * Failure to pay **INR 10.48 Crores** due on December 31, 2025. * Failure to fund a **Debt Service Reserve Account (DSRA)** of **INR 15 Crores**. * Failure to arrange the corpus for **overdue farmer dues**, preventing the restart of operations. * Unauthorized additional indebtedness of **INR 25 Crores**. #### **2. Liquidity and Statutory Liabilities** * **Negative Net Worth:** Accumulated losses reached **INR 204.80 Crores** by March 2025. * **Unpaid Dues:** Significant arrears in **TDS, EPF, ESI**, and **Power Generation Tax**. * **Related Party Debt:** Outstanding loans from Directors and related parties total **INR 212.02 Crores**. * **Receivables Risk:** **INR 28.01 Crores** is owed by **TANGEDCO**, outstanding for over 3 years. #### **3. Regulatory and Market Risks** * **Export Restrictions:** Operations are limited by the Indian government's restricted export quota (currently **0.1 crore metric tonnes** for the 2024-25 season). * **Audit Qualifications:** Auditors have flagged the non-provisioning of interest on certain loans and the questionable valuation of a **INR 14.55 Crore** investment in **Appu Hotels Limited**. * **Climate & Pests:** Yields remain sensitive to monsoon fluctuations and threats like **red rot infestation**. --- ### **Equity & Shareholding Profile** Trading in equity shares was previously suspended due to a liquidation order (since vacated). * **Total Shares:** **33,200,000** * **Dematerialization:** **96.51%** of shares are held in electronic form (**82.79% NSDL**, **13.72% CDSL**). * **Pending Actions:** In-principle approvals from **NSE** and **BSE** are still required for the listing of shares allotted to **NARCL** under the restructuring plan.