Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹803Cr
Rev Gr TTM
Revenue Growth TTM
12.14%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DWARKESH
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% | 12.0 | -11.6 | -17.5 | -18.5 | -28.7 | -40.3 | -44.8 | -0.1 | 20.8 | 18.8 | -0.1 | 4.0 |
| 446 | 494 | 417 | 287 | 307 | 339 | 269 | 286 | 352 | 402 | 287 | 287 |
Operating Profit Operating ProfitCr |
| 16.2 | 13.5 | 6.5 | 8.3 | 19.3 | 0.7 | -9.4 | 8.7 | 23.3 | 1.0 | -16.8 | 11.6 |
Other Income Other IncomeCr | 2 | 0 | 3 | 6 | 2 | 1 | 2 | 4 | 0 | 1 | 2 | 3 |
Interest Expense Interest ExpenseCr | 6 | 6 | 4 | 4 | 7 | 6 | 3 | 3 | 8 | 5 | 2 | 1 |
Depreciation DepreciationCr | 13 | 13 | 13 | 14 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| 70 | 59 | 15 | 14 | 56 | -15 | -36 | 16 | 88 | -13 | -53 | 27 |
| 23 | 18 | 5 | 4 | 33 | -5 | -12 | 5 | 41 | -4 | -20 | 11 |
|
Growth YoY PAT Growth YoY% | -21.7 | 2.3 | 30.9 | -6.8 | -51.0 | -124.0 | -333.9 | 9.4 | 102.4 | 3.6 | -35.9 | 43.9 |
| 8.8 | 7.1 | 2.3 | 3.1 | 6.0 | -2.9 | -9.8 | 3.4 | 10.1 | -2.3 | -13.3 | 4.8 |
| 2.5 | 2.2 | 0.6 | 0.5 | 1.2 | -0.5 | -1.3 | 0.6 | 2.5 | -0.5 | -1.8 | 0.8 |
| 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 |
|---|
|
| | -29.6 | 49.9 | 20.1 | -24.2 | 23.3 | 37.6 | 7.6 | 6.3 | -18.7 | -20.5 | 5.6 |
| 1,043 | 686 | 917 | 1,287 | 955 | 1,200 | 1,638 | 1,688 | 1,888 | 1,505 | 1,245 | 1,328 |
Operating Profit Operating ProfitCr |
| 7.6 | 13.6 | 23.0 | 10.0 | 11.9 | 10.2 | 10.9 | 14.7 | 10.2 | 12.0 | 8.3 | 7.5 |
Other Income Other IncomeCr | 10 | 14 | 18 | 17 | 36 | 5 | 7 | 3 | 14 | 12 | 6 | 6 |
Interest Expense Interest ExpenseCr | 75 | 52 | 53 | 25 | 21 | 33 | 48 | 32 | 26 | 20 | 19 | 16 |
Depreciation DepreciationCr | 47 | 31 | 30 | 33 | 33 | 37 | 41 | 44 | 50 | 53 | 49 | 49 |
| -27 | 39 | 209 | 102 | 111 | 72 | 120 | 219 | 153 | 144 | 52 | 48 |
| -10 | 0 | 53 | 1 | 16 | -2 | 28 | 63 | 48 | 60 | 29 | 29 |
|
| | 332.6 | 300.6 | -35.0 | -6.3 | -22.8 | 24.6 | 69.6 | -32.5 | -20.3 | -72.1 | -15.3 |
| -1.5 | 4.9 | 13.1 | 7.1 | 8.8 | 5.5 | 5.0 | 7.8 | 5.0 | 4.9 | 1.7 | 1.4 |
| -1.3 | 2.2 | 8.3 | 5.4 | 5.0 | 3.9 | 4.9 | 8.2 | 5.6 | 4.4 | 1.3 | 1.1 |
| 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 | 16 | 16 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
| 56 | 70 | 267 | 347 | 445 | 465 | 560 | 654 | 721 | 803 | 788 | 736 |
Current Liabilities Current LiabilitiesCr | 691 | 635 | 599 | 550 | 736 | 907 | 696 | 522 | 298 | 383 | 477 | 135 |
Non Current Liabilities Non Current LiabilitiesCr | 204 | 249 | 134 | 68 | 165 | 218 | 171 | 225 | 242 | 211 | 180 | 139 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 570 | 617 | 669 | 590 | 950 | 1,099 | 982 | 847 | 686 | 825 | 906 | 493 |
Non Current Assets Non Current AssetsCr | 429 | 384 | 349 | 393 | 415 | 510 | 464 | 573 | 594 | 590 | 557 | 536 |
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 | -151 | 37 | 141 | 298 | -250 | 11 | 296 | 339 | 314 | 13 | 61 |
Investing Cash Flow Investing Cash FlowCr | -4 | -13 | -5 | -41 | -44 | -111 | -18 | -198 | -92 | -41 | -7 |
Financing Cash Flow Financing Cash FlowCr | 154 | -20 | -140 | -256 | 292 | 101 | -280 | -141 | -222 | 27 | 27 |
|
Free Cash Flow Free Cash FlowCr | -155 | 24 | 136 | 257 | -298 | -100 | 276 | 178 | 216 | -37 | 48 |
| 899.5 | 94.3 | 90.3 | 294.0 | -263.3 | 15.4 | 323.0 | 218.1 | 299.6 | 16.0 | 260.0 |
CFO To EBITDA CFO To EBITDA% | -176.2 | 34.0 | 51.6 | 209.3 | -194.0 | 8.3 | 146.9 | 116.5 | 146.3 | 6.5 | 53.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 33 | 338 | 829 | 476 | 582 | 311 | 580 | 2,361 | 1,608 | 1,309 | 684 |
Price To Earnings Price To Earnings | 0.0 | 8.7 | 5.3 | 4.7 | 6.1 | 4.2 | 6.3 | 15.2 | 15.4 | 15.7 | 29.3 |
Price To Sales Price To Sales | 0.0 | 0.4 | 0.7 | 0.3 | 0.5 | 0.2 | 0.3 | 1.2 | 0.8 | 0.8 | 0.5 |
Price To Book Price To Book | 0.5 | 3.9 | 2.9 | 1.3 | 1.3 | 0.6 | 1.0 | 3.5 | 2.2 | 1.6 | 0.8 |
| 6.7 | 8.5 | 4.8 | 5.6 | 9.4 | 7.1 | 5.9 | 9.8 | 9.1 | 8.4 | 9.8 |
Profitability Ratios Profitability Ratios |
| 18.7 | 25.9 | 33.7 | 19.6 | 26.3 | 23.0 | 22.2 | 25.2 | 22.3 | 26.3 | 24.0 |
| 7.6 | 13.6 | 23.0 | 10.0 | 11.9 | 10.2 | 10.9 | 14.7 | 10.2 | 12.0 | 8.3 |
| -1.5 | 4.9 | 13.1 | 7.1 | 8.8 | 5.5 | 5.0 | 7.8 | 5.0 | 4.9 | 1.7 |
| 7.9 | 13.4 | 34.3 | 18.5 | 12.0 | 9.2 | 14.1 | 20.9 | 16.0 | 12.8 | 5.4 |
| -23.0 | 45.4 | 54.6 | 27.7 | 20.5 | 15.2 | 15.8 | 23.1 | 14.2 | 10.2 | 2.9 |
| -1.7 | 3.9 | 15.3 | 10.3 | 7.0 | 4.6 | 6.3 | 10.9 | 8.2 | 5.9 | 1.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Dwarikesh Sugar Industries Ltd., founded in 1993 by G. R. Morarka, has evolved from a traditional sugar manufacturer into a fully integrated, sustainable bioenergy enterprise. With three fully automated sugar mills located in the sugarcane-rich districts of **Bijnor and Bareilly, Uttar Pradesh**, the company operates at the forefront of India’s sugar and renewable energy sectors. It is recognized as one of the most efficient, low-cost producers with a strong emphasis on **operational excellence, farmer engagement, and vertical integration**.
As of FY25 (2023–24), the company has a combined **sugarcane crushing capacity of 21,500 tons per day (TCD)**—a level maintained since 2007—while significantly expanding its non-sugar revenue streams, particularly in **ethanol and co-generated power**, in alignment with India’s National Bioenergy Programme.
---
### **Core Business & Product Portfolio**
Dwarikesh Sugar Industries operates under a **multi-product integrated model**, extracting maximum value from every ton of sugarcane. Its key products include:
- **Sugar** (premium-quality, <100 ICUMSA)
- **Ethanol** (supplied to Oil Marketing Companies for blending)
- **Industrial Alcohol**
- **Molasses** (sold to local distilleries for country liquor)
- **Bagasse-based Cogeneration Power** (96 MW total capacity)
- **Liquid Carbon Dioxide**
- **Press Mud** (used as organic manure)
The company distributes sugar through agents and e-commerce platforms across India and exports sugar internationally under export schemes like MAEQ. Ethanol is supplied to government OMCs, supporting national energy independence goals.
---
### **Strategic Transformation: From Sugar to Bioenergy**
Since December 2019, Dwarikesh has executed a deliberate pivot toward **bioenergy and ethanol production**, driven by favorable policy tailwinds, including the **National Biofuel Policy (2018)** and the government’s target of **20% ethanol blending by 2025**.
**Distillery Expansion:**
- Ethanol capacity has surged from **30 KLPD in 2005 to 337.5 KLPD in 2025**, a more than 10x increase over two decades.
- A **175 KLPD distillery was commissioned at Dwarikesh Dham (Bareilly) in FY23**, achieving **peak utilization within 11 days**, reinforcing operational agility.
- The new unit uses sugarcane juice/syrup during crushing season and **B Heavy molasses or grain during off-season**, ensuring year-round production.
**Impact of Shift:**
- Ethanol is now the **primary growth engine**, projected to contribute **over 30% of total revenue** at full capacity (up from 17% in 2021–22).
- This transition reduces exposure to the **cyclicality of sugar markets**, improves cash flow (ethanol sold immediately vs. sugar over 12–15 months), and enhances return on capital employed (ROCE).
- Working capital intensity has declined, supporting a **leaner balance sheet** and improved financial sustainability.
---
### **Operational Excellence & Efficiency**
Dwarikesh's competitive edge stems from:
- **High Sugar Recovery Rates:** Achieved **12.41% in 2019–20**, among the highest in the industry.
- **Plant Efficiency & Automation:** Full automation across all units, **e-Kisan app for farmer engagement**, real-time monitoring, and tractor-mounted cane loading.
- **Energy Optimization:** Use of:
- **Harmonics studies and specialty capacitors** for efficient power usage.
- **Cigar (Condensate Heat Recovery System)** at DP unit to reuse waste heat, reducing steam demand.
- **Multi-chambered, automated horizontal systems** that save space, power, and maintenance.
- **Integrated Infrastructure:** All plants, offices, and control centers linked via **reliable broadband, ISDN, and VSAT networks** for 24/7 operational support.
The company also owns a **dedicated fleet of trucks** and uses **drones, GPS, and satellite imagery** for precise cane procurement and yield monitoring.
---
### **Farmer Engagement & Cane Security**
Building resilient farmer relationships is central to Dwarikesh’s strategy:
- **Network of ~145,000–154,000 farmers** across a 25 km radius of its plants.
- **Weekly payments** for cane supply, even during the pandemic, fostering trust.
- **E-Kisan App**: A digital one-stop platform for issue resolution, inventory tracking, and transparent communication.
- **Cane Development Initiatives:**
- Subsidized seeds, nutrients, and technical field visits.
- Disease monitoring and support for early-maturing, high-quality cane varieties.
Historically, Dwarikesh pioneered the **CO 0238 variety** in Uttar Pradesh—a high-yield, early-maturing cane that boosted farm income and sugar recovery. However, due to rising vulnerability to **red rot disease**, the company has phased it out.
Despite temporary declines in yield during the transition, management believes **“the worst is behind”** and expects multi-year growth stabilization by the **2026–27 sugar season** through new, disease-resistant cane varieties developed via focused R&D.
---
### **Financial & Production Performance (FY23–24)**
- **Sugar Revenue:** Contributed **72% of total revenue**, with **21.99% YoY growth**.
- **Sugar Production:** **35.22 lakh quintals** (down from 38.21 MMTP in 2022–23 due to adverse weather and disease).
- **Cane Crushing:** **268 lakh quintals** in 2023–24 (down from 401 lakh quintals in 2022–23).
- **Cane Procurement:** **36.65 lakh tonnes** sourced from command areas within 25 km—ensuring **low logistics costs**.
- **Power Generation:** Total **96 MW**; surplus sold to **UPPCL under long-term PPA**.
- **Debt Profile (as of Mar 2023):** 100% long-term debt was **concessional**, and working capital debt was only **23.77%** of total debt—indicating strong financial discipline.
Operations in 2023–24 ended early (March 11–30) due to supply constraints, underscoring the critical need for **cane base diversification and yield improvement**.
---
### **Sustainability & Integration Model**
Dwarikesh exemplifies **responsible industrial agriculture**:
- **Zero waste philosophy:** By-products fully utilized—bagasse for power, molasses for ethanol, press mud as manure.
- **Reduced carbon footprint:** Co-generation displaces fossil fuel-based power; ethanol reduces petrol imports.
- **Full integration:** No need to buy/sell intermediate inputs due to **balanced capacity alignment** between sugar, ethanol, and power units.
- **Off-season ethanol production** ensures asset utilization year-round.
It is one of the **few fully integrated sugar companies in India**, combining sugar, ethanol, and power under one seamless operational model.