Login
Home
Charts
Search
Watchlist
Products

Dharani Sugars & Chemicals Ltd

DHARSUGAR·NSE
8.550.00%Fri, 30 Jun '23

Dharani Sugars & Chemicals Ltd

DHARSUGAR
NSE
8.55
0.00%
|Fri, 30 Jun '23
SOICxStockScans Reports
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
10.59
Revenue
Revenue
3Cr
Rev Gr TTM
Revenue Growth TTM
197.78%
PAT Gr TTM
PAT Growth TTM
-3.94%

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
000000002001
Growth YoY
Revenue Growth YoY%
-95.1325.0475.0528.6-22.747.1117.4
Expenses
ExpensesCr
112365866575
Operating Profit
Operating ProfitCr
-1-1-2-3-5-5-8-5-4-5-7-4
OPM
OPM%
-5,000.0-7,600.0-1,903.6-2,222.7-4,494.1-2,387.0-243.2-3,088.2-2,664.0-804.0
Other Income
Other IncomeCr
0120361-80-1000-220
Interest Expense
Interest ExpenseCr
006678201010101011
Depreciation
DepreciationCr
666666666665
PBT
PBTCr
-711323-13-26-19-35-21-20-20-44-20
Tax
TaxCr
000000000000
PAT
PATCr
-711323-13-26-19-35-21-20-20-44-20
Growth YoY
PAT Growth YoY%
12.01,487.1408.1-81.2-279.4-116.7-252.5-53.223.9-7.6-26.83.0
NPM
NPM%
57,000.0-33,575.0-9,267.9-8,563.6-20,458.8-8,947.8-1,122.2-11,929.4-17,640.0-3,994.0
EPS
EPS
-2.1-2.0-4.1-4.4-5.5-5.6-8.5-5.0-4.8-4.9-2.7-4.8
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
000000002001
Growth YoY
Revenue Growth YoY%
-95.1325.0475.0528.6-22.747.1117.4
Expenses
ExpensesCr
112365866575
Operating Profit
Operating ProfitCr
-1-1-2-3-5-5-8-5-4-5-7-4
OPM
OPM%
-5,000.0-7,600.0-1,903.6-2,222.7-4,494.1-2,387.0-243.2-3,088.2-2,664.0-804.0
Other Income
Other IncomeCr
0120361-80-1000-220
Interest Expense
Interest ExpenseCr
006678201010101011
Depreciation
DepreciationCr
666666666665
PBT
PBTCr
-711323-13-26-19-35-21-20-20-44-20
Tax
TaxCr
000000000000
PAT
PATCr
-711323-13-26-19-35-21-20-20-44-20
Growth YoY
PAT Growth YoY%
12.01,487.1408.1-81.2-279.4-116.7-252.5-53.223.9-7.6-26.83.0
NPM
NPM%
57,000.0-33,575.0-9,267.9-8,563.6-20,458.8-8,947.8-1,122.2-11,929.4-17,640.0-3,994.0
EPS
EPS
-2.1-2.0-4.1-4.4-5.5-5.6-8.5-5.0-4.8-4.9-2.7-4.8

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
364509482316110314010003
Growth
Revenue Growth%
0.139.9-5.4-34.4-65.2-71.727.6-97.9-100.0197.8
Expenses
ExpensesCr
3264374853531544957107222423
Operating Profit
Operating ProfitCr
3872-3-37-44-18-18-9-7-22-24-20
OPM
OPM%
10.414.1-0.7-11.8-39.9-59.0-44.9-1,124.0-754.1
Other Income
Other IncomeCr
9818435610156-7-20-22
Interest Expense
Interest ExpenseCr
6673767522006423940
Depreciation
DepreciationCr
232323232223232222222222
PBT
PBTCr
-43-16-85-131-33-38-40-31121-93-105-104
Tax
TaxCr
-312118-30000000
PAT
PATCr
-12-17-85-149-30-38-40-31121-93-105-104
Growth
PAT Growth%
83.8-45.2-390.2-74.980.0-27.3-5.722.0486.9-176.7-12.6-3.9
NPM
NPM%
-3.3-3.4-17.7-47.3-27.2-122.3-101.3-3,817.1-3,884.3
EPS
EPS
-4.1-5.3-25.7-45.0-9.0-11.5-12.1-9.436.5-24.6-25.2-17.1
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
364509482316110314010003
Growth
Revenue Growth%
0.139.9-5.4-34.4-65.2-71.727.6-97.9-100.0197.8
Expenses
ExpensesCr
3264374853531544957107222423
Operating Profit
Operating ProfitCr
3872-3-37-44-18-18-9-7-22-24-20
OPM
OPM%
10.414.1-0.7-11.8-39.9-59.0-44.9-1,124.0-754.1
Other Income
Other IncomeCr
9818435610156-7-20-22
Interest Expense
Interest ExpenseCr
6673767522006423940
Depreciation
DepreciationCr
232323232223232222222222
PBT
PBTCr
-43-16-85-131-33-38-40-31121-93-105-104
Tax
TaxCr
-312118-30000000
PAT
PATCr
-12-17-85-149-30-38-40-31121-93-105-104
Growth
PAT Growth%
83.8-45.2-390.2-74.980.0-27.3-5.722.0486.9-176.7-12.6-3.9
NPM
NPM%
-3.3-3.4-17.7-47.3-27.2-122.3-101.3-3,817.1-3,884.3
EPS
EPS
-4.1-5.3-25.7-45.0-9.0-11.5-12.1-9.436.5-24.6-25.2-17.1

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2933333333333333334242
Reserves
ReservesCr
15414157-92-122-160-200-230-109-205-304
Current Liabilities
Current LiabilitiesCr
387471523577672669677689199218274
Non Current Liabilities
Non Current LiabilitiesCr
40831324317720252525369416437
Total Liabilities
Total LiabilitiesCr
982959857694603568536517492471449
Current Assets
Current AssetsCr
294294215902714610778
Non Current Assets
Non Current AssetsCr
688665642604575554530508486464441
Total Assets
Total AssetsCr
982959857694603568536517492471449
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2933333333333333334242
Reserves
ReservesCr
15414157-92-122-160-200-230-109-205-304
Current Liabilities
Current LiabilitiesCr
387471523577672669677689199218274
Non Current Liabilities
Non Current LiabilitiesCr
40831324317720252525369416437
Total Liabilities
Total LiabilitiesCr
982959857694603568536517492471449
Current Assets
Current AssetsCr
294294215902714610778
Non Current Assets
Non Current AssetsCr
688665642604575554530508486464441
Total Assets
Total AssetsCr
982959857694603568536517492471449

Cash Flow

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
897-14-3-5126681
Investing Cash Flow
Investing Cash FlowCr
140100002
Financing Cash Flow
Financing Cash FlowCr
-104-918-36-127-6-83
Net Cash Flow
Net Cash FlowCr
-1-25-61000
Free Cash Flow
Free Cash FlowCr
917-13-3-5126683
CFO To PAT
CFO To PAT%
-59.8-23.235.57.217.4104.1-6.5-76.9
CFO To EBITDA
CFO To EBITDA%
-238.8-15.873.616.359.1-1,917.2-27.9-334.2
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
897-14-3-5126681
Investing Cash Flow
Investing Cash FlowCr
140100002
Financing Cash Flow
Financing Cash FlowCr
-104-918-36-127-6-83
Net Cash Flow
Net Cash FlowCr
-1-25-61000
Free Cash Flow
Free Cash FlowCr
917-13-3-5126683
CFO To PAT
CFO To PAT%
-59.8-23.235.57.217.4104.1-6.5-76.9
CFO To EBITDA
CFO To EBITDA%
-238.8-15.873.616.359.1-1,917.2-27.9-334.2

Ratios

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
7910449381921552728
Price To Earnings
Price To Earnings
Price To Sales
Price To Sales
0.20.20.10.10.20.71.432.410.6
Price To Book
Price To Book
0.40.60.5-0.6-0.2-0.2-0.3-0.1-0.1
EV To EBITDA
EV To EBITDA
16.68.5-140.7-10.7-12.1-30.1-33.0-61.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
21.421.87.44.011.67.97.2-303.8
OPM
OPM%
10.414.1-0.7-11.8-39.9-59.0-44.9-1,124.0-754.1
NPM
NPM%
-3.3-3.4-17.7-47.3-27.2-122.3-101.3-3,817.1-3,884.3
ROCE
ROCE%
3.28.3-1.6-18.5-7.4-8.8-10.9-9.238.3-18.8-50.9-50.9
ROE
ROE%
-6.5-10.0-95.1253.033.530.024.215.9-160.157.039.839.8
ROA
ROA%
-1.2-1.8-10.0-21.5-5.0-6.7-7.5-6.124.6-19.7-23.3-23.3
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
7910449381921552728
Price To Earnings
Price To Earnings
Price To Sales
Price To Sales
0.20.20.10.10.20.71.432.410.6
Price To Book
Price To Book
0.40.60.5-0.6-0.2-0.2-0.3-0.1-0.1
EV To EBITDA
EV To EBITDA
16.68.5-140.7-10.7-12.1-30.1-33.0-61.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
21.421.87.44.011.67.97.2-303.8
OPM
OPM%
10.414.1-0.7-11.8-39.9-59.0-44.9-1,124.0-754.1
NPM
NPM%
-3.3-3.4-17.7-47.3-27.2-122.3-101.3-3,817.1-3,884.3
ROCE
ROCE%
3.28.3-1.6-18.5-7.4-8.8-10.9-9.238.3-18.8-50.9-50.9
ROE
ROE%
-6.5-10.0-95.1253.033.530.024.215.9-160.157.039.839.8
ROA
ROA%
-1.2-1.8-10.0-21.5-5.0-6.7-7.5-6.124.6-19.7-23.3-23.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Dharani Sugars & Chemicals is an integrated sugar manufacturer in Tamil Nadu that has been idle for years - its three plants haven’t crushed cane since at least 2020 - and is now attempting a precarious restart after emerging from a full-blown insolvency process that nearly ended in liquidation. The company was founded in 1987 as part of the PGP Group, and its recurring approach is a circular production model: crush sugarcane for sugar, burn the leftover bagasse to generate power, and ferment the molasses into alcohol - so that each by-product becomes feedstock for the next stage, a hedge against the brutal cycles of any single commodity. That model has been frozen since the CIRP (Corporate Insolvency Resolution Process) began in mid-2021, and the company’s entire story now is whether it can restart the cycle before its assets deteriorate further. # Business segments Three engines built on the same cane - sugar, power and alcohol - each feeding the next, all currently silent while the company races to overhaul machinery and settle old debts. ## 1. Sugar: the core that everything else depends on **If the cane isn’t crushed, the other two engines get no fuel - and the company hasn’t crushed cane in over five years.** - **Three mills, 10,000 tonnes a day** - the company’s combined crushing capacity across its units in Tirunelveli, Thiruvannamalai and Villupuram districts is 10,000 TPD (tonnes per day), but these plants have been idle since at least FY20 because cane arrears from the 2018-19 season were never cleared. - **A crop you can’t control** - sugarcane is seasonal, rain-dependent and competes with other crops for acreage, so the company has historically worked with the Sugarcane Breeding Institute in Coimbatore to introduce higher-yielding varieties and pushed drip irrigation to stabilise supply. - **Price set by the government** - the Minimum Selling Price for sugar is fixed by the Government of India, which means the company cannot pass on cost increases freely, and it must hold large inventories through the off-season, racking up working-capital interest. - **The last real harvest** - in FY22, the most recent period with any meaningful activity, the company crushed 1.12 lakh tonnes of cane and produced 1.02 lakh quintals of sugar, selling at an average of Rs. 3,251 per quintal. ## 2. Power: selling electricity from burnt cane waste **Bagasse-fired cogeneration turns a disposal problem into a revenue stream - but only when the sugar mill is running.** - **22 MW, plus more** - the main cogeneration plant at the Kalayanallur complex (Unit III) has 22 MW of capacity, with additional generation at Units I and II, all designed to burn bagasse from the sugar process. - **Sold to the state grid** - in FY20, the last operational year, the company generated 61.47 lakh units of power and exported roughly half - 31.36 lakh units - to the Tamil Nadu Electricity Board. - **Paid, eventually** - the state utility TANGEDCO is a slow payer: trade receivables included Rs. 28 crore outstanding for more than three years as of FY23, and the company has been chasing these dues through industry associations. - **No cane, no power** - because crushing never restarted at Units II and III after FY20, no bagasse was available and the power segment produced nothing in subsequent years. ## 3. Distillery: turning molasses into alcohol and ethanol **The third link in the chain takes the sticky by-product of sugar-making and converts it into industrial alcohol and fuel ethanol - a business the government has been aggressively promoting.** - **100 kilolitres a day** - the multi-product distillery at Kalayanallur can produce 100 KLPD, with additional ethanol capacity at the other two units. - **A policy tailwind, if it can restart** - India’s ethanol blending programme has raced from about 7% in FY20 to roughly 14% by FY24, with the government raising ethanol prices and permitting the use of B-heavy molasses and cane juice as feedstock, which would let the company divert sugar directly into ethanol. - **Last call in FY20** - the distillery produced 74.16 lakh litres of industrial alcohol that year and sold 86.85 lakh litres at an average of Rs. 52.45 per litre, but has been silent ever since because the sugar mills that supply its molasses never restarted. - **Regulated at every step** - alcohol pricing and inter-state movement are controlled by state governments, and molasses transfers between the sugar and distillery segments are priced at average market rates, so margins depend heavily on government policy. # Group structure and partners **The company is a standalone PGP Group entity with no subsidiaries, a single hotel investment, and a lender consortium that now reports to a government-backed asset reconstruction company.** - **Promoters hold 61.55%** - key promoter entities include Dharani Developers (19.83%), Dharani Credit and Finance (11.31%) and Executive Chairman Dr. Palani G Periasamy (8.25%), with no subsidiary companies beneath the firm. - **A five-star hotel on the books** - the company holds an investment in Appu Hotels Limited (Le Royal Meridian, Chennai), carried at Rs. 14.55 crore as of March 2025, though those shares are pledged to lenders; management believes the hotel’s real estate value far exceeds its liabilities. - **Lenders handed the debt to NARCL** - a consortium of ten banks assigned their loans to the National Asset Reconstruction Company Limited in September 2023, and a Master Restructuring Agreement signed in May 2024 provides for remission of Rs. 334.65 crore of unsustainable debt upon completion of payment. - **Restructured, not yet free** - as part of the deal, NARCL received 83,74,328 equity shares and Rs. 17.08 crore in secured NCDs at 12% interest; the company also settled its IREDA loan via a one-time settlement and is working through an OTS on its Sugar Development Fund loan with a Rs. 5 crore deposit placed in July 2025.

Documents — Dharani Sugars & Chemicals Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/9ywrdrvsa4tj5j8esdo3h8iu.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/jqu46rpy9l65z3ibev60rxb9.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/5ivib0l2dfvjla9phr6o5frw.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/bdwyi41iov320dhwphg5ovlp.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/avndj4xpqs9uo89drtwa6daj.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/g3psx8yu7l4qnxhsgnfimnnz.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/d4h65760pyrfhs6n6q1upieu.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/p6s5pjjhjq7i8xldlamcy1gx.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/np218miy6y1hh0zml1g13sq9.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/qlp6tp0dtnt6gsbsqire5umj.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/8u34kbqubmjrh1ipk3t31unx.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/s4k41c1fqdq3m5nqmii4fpk8.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/xhrg1nja5phb2uqxvtt7eogi.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/ky2d37wxlyb4s9fec6j7ms40.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/2fersdmtht12slat2us91fty.pdf