Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹28Cr
Rev Gr TTM
Revenue Growth TTM
301.72%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DHARSUGAR
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | -95.1 | | | | 325.0 | 475.0 | 528.6 | -22.7 |
| 3 | 2 | 1 | 1 | 2 | 3 | 6 | 5 | 8 | 6 | 6 | 5 |
Operating Profit Operating ProfitCr |
| -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 | 0 | 0 | 0 | 120 | 36 | 1 | -8 | 0 | -1 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 6 | 6 | 7 | 8 | 20 | 10 | 10 | 10 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| -7 | -7 | -7 | 113 | 23 | -13 | -26 | -19 | -35 | -21 | -20 | -20 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -9.6 | 8.1 | 12.0 | 1,487.1 | 408.1 | -81.2 | -279.4 | -116.7 | -252.5 | -53.2 | 23.9 | -7.6 |
| -902.4 | | | | 57,000.0 | -33,575.0 | -9,267.9 | -8,563.6 | -20,458.8 | -8,947.8 | -1,122.2 | -11,929.4 |
| -2.2 | -2.2 | -2.1 | -2.0 | -4.1 | -4.4 | -5.5 | -5.6 | -8.5 | -5.0 | -4.8 | -4.9 |
| 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 |
|---|
|
| -30.6 | 0.1 | 39.9 | -5.4 | -34.4 | -65.2 | -71.7 | 27.6 | -97.9 | -100.0 | | |
| 374 | 326 | 437 | 485 | 353 | 154 | 49 | 57 | 10 | 7 | 22 | 25 |
Operating Profit Operating ProfitCr |
| -2.9 | 10.4 | 14.1 | -0.7 | -11.8 | -39.9 | -59.0 | -44.9 | -1,124.0 | | | -972.5 |
Other Income Other IncomeCr | 18 | 9 | 8 | 18 | 4 | 35 | 6 | 1 | 0 | 156 | -7 | -1 |
Interest Expense Interest ExpenseCr | 67 | 66 | 73 | 76 | 75 | 2 | 2 | 0 | 0 | 6 | 42 | 49 |
Depreciation DepreciationCr | 21 | 23 | 23 | 23 | 23 | 22 | 23 | 23 | 22 | 22 | 22 | 22 |
| -81 | -43 | -16 | -85 | -131 | -33 | -38 | -40 | -31 | 121 | -93 | -95 |
| -6 | -31 | 2 | 1 | 18 | -3 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -119.5 | 83.8 | -45.2 | -390.2 | -74.9 | 80.0 | -27.3 | -5.7 | 22.0 | 486.9 | -176.7 | -2.6 |
| -20.4 | -3.3 | -3.4 | -17.7 | -47.3 | -27.2 | -122.3 | -101.3 | -3,817.1 | | | -4,094.0 |
| -25.2 | -4.1 | -5.3 | -25.7 | -45.0 | -9.0 | -11.5 | -12.1 | -9.4 | 36.5 | -24.6 | -23.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 29 | 29 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 42 | 42 |
| -11 | 154 | 141 | 57 | -92 | -122 | -160 | -200 | -230 | -109 | -205 | -245 |
Current Liabilities Current LiabilitiesCr | 366 | 387 | 471 | 523 | 577 | 672 | 669 | 677 | 689 | 199 | 218 | 223 |
Non Current Liabilities Non Current LiabilitiesCr | 406 | 408 | 313 | 243 | 177 | 20 | 25 | 25 | 25 | 369 | 416 | 444 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 283 | 294 | 294 | 215 | 90 | 27 | 14 | 6 | 10 | 7 | 7 | 12 |
Non Current Assets Non Current AssetsCr | 508 | 688 | 665 | 642 | 604 | 575 | 554 | 530 | 508 | 486 | 464 | 452 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 89 | 7 | -14 | -3 | -5 | 126 | 6 |
Investing Cash Flow Investing Cash FlowCr | 14 | 0 | 1 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | -104 | -9 | 18 | -3 | 6 | -127 | -6 |
|
Free Cash Flow Free Cash FlowCr | 91 | 7 | -13 | -3 | -5 | 126 | 6 |
| -59.8 | -23.2 | 35.5 | 7.2 | 17.4 | 104.1 | -6.5 |
CFO To EBITDA CFO To EBITDA% | -238.8 | -15.8 | 73.6 | 16.3 | 59.1 | -1,917.2 | -27.9 |
| 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 | 42 | 79 | 104 | 49 | 38 | 19 | 21 | 55 | 27 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.7 | 1.4 | 32.4 | | |
Price To Book Price To Book | 2.3 | 0.4 | 0.6 | 0.5 | -0.6 | -0.2 | -0.2 | -0.3 | -0.1 | 0.0 | 0.0 |
| -55.3 | 16.6 | 8.5 | -140.7 | -10.7 | -12.1 | -30.1 | -33.0 | -61.2 | -61.9 | -20.1 |
Profitability Ratios Profitability Ratios |
| 15.4 | 33.0 | 28.2 | 16.0 | 12.0 | 23.6 | 19.6 | 16.5 | 101.0 | | |
| -2.9 | 10.4 | 14.1 | -0.7 | -11.8 | -39.9 | -59.0 | -44.9 | -1,124.0 | | |
| -20.4 | -3.3 | -3.4 | -17.7 | -47.3 | -27.2 | -122.3 | -101.3 | -3,817.1 | | |
| -2.4 | 3.2 | 8.3 | -1.6 | -18.5 | -7.4 | -8.8 | -10.9 | -9.2 | 38.3 | -18.8 |
| -411.4 | -6.5 | -10.0 | -95.1 | 253.0 | 33.5 | 30.0 | 24.2 | 15.9 | -160.1 | 57.0 |
| -9.4 | -1.2 | -1.8 | -10.0 | -21.5 | -5.0 | -6.7 | -7.5 | -6.1 | 24.6 | -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.