Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹269Cr
Rev Gr TTM
Revenue Growth TTM
12.24%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KMSUGAR
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% | -14.4 | 83.3 | 5.9 | -39.5 | 35.7 | -32.5 | 0.8 | 45.5 | 24.7 | 22.9 | 2.7 | 2.0 |
| 86 | 225 | 154 | 105 | 103 | 150 | 156 | 141 | 130 | 182 | 157 | 146 |
Operating Profit Operating ProfitCr |
| 5.3 | 10.6 | 8.9 | 7.5 | 15.9 | 11.3 | 8.6 | 14.7 | 15.4 | 12.5 | 10.5 | 13.4 |
Other Income Other IncomeCr | 4 | 1 | 2 | 3 | 3 | 2 | 2 | 1 | 2 | 2 | 4 | 12 |
Interest Expense Interest ExpenseCr | 4 | 5 | 4 | 2 | 5 | 6 | 5 | 3 | 5 | 5 | 3 | 1 |
Depreciation DepreciationCr | 5 | 6 | 5 | 6 | 6 | 5 | 5 | 5 | 6 | 5 | 5 | 5 |
| 1 | 17 | 7 | 3 | 12 | 10 | 6 | 18 | 15 | 18 | 14 | 28 |
| 0 | 5 | 2 | 1 | 4 | 3 | 1 | 5 | 4 | 5 | 4 | 7 |
|
Growth YoY PAT Growth YoY% | -90.6 | 260.6 | 258.1 | -84.8 | 1,096.9 | -42.5 | -12.8 | 369.9 | 44.4 | 87.3 | 116.1 | 62.9 |
| 0.7 | 4.8 | 3.3 | 2.4 | 6.2 | 4.1 | 2.8 | 7.6 | 7.2 | 6.3 | 6.0 | 12.2 |
| 0.1 | 1.3 | 0.6 | 0.3 | 0.8 | 0.8 | 0.5 | 1.4 | 1.2 | 1.4 | 1.1 | 2.2 |
| 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 |
|---|
|
| | -35.9 | -3.6 | 36.1 | -15.7 | 36.2 | -5.4 | 9.1 | 5.0 | 14.2 | 0.3 | 7.1 |
| 520 | 323 | 291 | 446 | 352 | 482 | 447 | 475 | 526 | 587 | 577 | 615 |
Operating Profit Operating ProfitCr |
| 5.5 | 8.5 | 14.6 | 3.7 | 9.7 | 9.3 | 11.1 | 13.3 | 8.6 | 10.6 | 12.4 | 12.8 |
Other Income Other IncomeCr | 7 | 6 | 9 | 37 | 14 | 11 | 5 | 10 | 11 | 8 | 7 | 20 |
Interest Expense Interest ExpenseCr | 14 | 17 | 8 | 11 | 8 | 18 | 11 | 12 | 14 | 17 | 18 | 13 |
Depreciation DepreciationCr | 14 | 9 | 12 | 13 | 12 | 15 | 15 | 15 | 16 | 23 | 22 | 22 |
| 9 | 10 | 38 | 29 | 32 | 28 | 34 | 56 | 31 | 39 | 49 | 75 |
| 2 | -2 | 10 | 10 | 8 | 10 | 8 | 14 | 8 | 11 | 13 | 20 |
|
| | 57.8 | 141.2 | -33.2 | 28.0 | -23.3 | 41.6 | 58.0 | -44.0 | 21.0 | 26.6 | 55.4 |
| 1.4 | 3.3 | 8.3 | 4.1 | 6.2 | 3.5 | 5.2 | 7.6 | 4.0 | 4.3 | 5.4 | 7.8 |
| 0.8 | 1.3 | 3.1 | 2.0 | 2.6 | 2.0 | 2.9 | 4.5 | 2.5 | 3.0 | 3.9 | 6.0 |
| 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 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
| -1 | 10 | 39 | 66 | 150 | 169 | 195 | 234 | 257 | 285 | 320 | 344 |
Current Liabilities Current LiabilitiesCr | 258 | 187 | 263 | 192 | 277 | 279 | 356 | 350 | 365 | 435 | 359 | 81 |
Non Current Liabilities Non Current LiabilitiesCr | 52 | 55 | 75 | 37 | 47 | 61 | 56 | 40 | 64 | 41 | 32 | 27 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 261 | 208 | 267 | 204 | 316 | 331 | 426 | 416 | 381 | 444 | 401 | 141 |
Non Current Assets Non Current AssetsCr | 67 | 70 | 135 | 109 | 177 | 196 | 198 | 227 | 323 | 335 | 329 | 330 |
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 | 11 | 70 | 15 | 72 | 6 | -3 | 7 | 5 | 73 | 29 | 31 |
Investing Cash Flow Investing Cash FlowCr | -23 | -12 | -73 | -11 | -22 | -28 | -21 | -12 | -105 | -34 | -7 |
Financing Cash Flow Financing Cash FlowCr | 17 | -53 | 60 | -58 | 10 | 30 | 16 | 9 | 30 | 7 | -28 |
|
Free Cash Flow Free Cash FlowCr | -13 | 62 | -59 | 60 | -17 | -19 | -14 | -3 | -3 | 3 | 16 |
| 148.7 | 594.5 | 51.8 | 381.9 | 26.3 | -17.2 | 26.9 | 12.8 | 314.7 | 102.4 | 88.1 |
CFO To EBITDA CFO To EBITDA% | 36.4 | 232.1 | 29.5 | 418.5 | 16.8 | -6.4 | 12.7 | 7.3 | 147.0 | 41.2 | 38.4 |
| 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 | 19 | 65 | 247 | 87 | 83 | 59 | 107 | 269 | 239 | 258 | 250 |
Price To Earnings Price To Earnings | 3.9 | 5.6 | 8.8 | 4.6 | 3.4 | 3.2 | 4.1 | 6.5 | 10.3 | 9.2 | 7.0 |
Price To Sales Price To Sales | 0.0 | 0.2 | 0.7 | 0.2 | 0.2 | 0.1 | 0.2 | 0.5 | 0.4 | 0.4 | 0.4 |
Price To Book Price To Book | 1.1 | 2.3 | 4.3 | 1.0 | 0.5 | 0.3 | 0.5 | 1.1 | 0.9 | 0.8 | 0.7 |
| 4.5 | 3.9 | 7.6 | 9.4 | 4.6 | 4.1 | 5.4 | 6.6 | 10.1 | 7.7 | 6.4 |
Profitability Ratios Profitability Ratios |
| 20.4 | 26.2 | 29.7 | 14.9 | 26.3 | 25.9 | 27.6 | 27.2 | 24.9 | 26.1 | 32.2 |
| 5.5 | 8.5 | 14.6 | 3.7 | 9.7 | 9.3 | 11.1 | 13.3 | 8.6 | 10.6 | 12.4 |
| 1.4 | 3.3 | 8.3 | 4.1 | 6.2 | 3.5 | 5.2 | 7.6 | 4.0 | 4.3 | 5.4 |
| 16.3 | 27.4 | 23.0 | 23.2 | 14.7 | 13.7 | 10.9 | 14.2 | 8.3 | 9.4 | 10.8 |
| 42.3 | 40.6 | 49.5 | 22.4 | 14.3 | 9.9 | 12.3 | 16.4 | 8.4 | 9.3 | 10.5 |
| 2.3 | 4.2 | 7.0 | 6.0 | 4.9 | 3.5 | 4.2 | 6.5 | 3.3 | 3.6 | 4.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**K M Sugar Mills Limited (KMSM)** is a long-standing industrial conglomerate established in **1942** and incorporated in **1971**. Headquartered in **Ayodhya, Uttar Pradesh**, the company operates a highly integrated manufacturing complex producing sugar, spirits, and green energy. As of **April 2026**, the company is executing a transformative corporate restructuring to demerge its high-growth distillery operations into a standalone listed entity.
---
### Strategic Corporate Restructuring: The Distillery Demerger
The Board of Directors approved a **Scheme of Arrangement** on **August 7, 2025**, to demerge the **Distillery Division** into **KM Spirits and Allied Industries Limited (KMSAIL)**. This move is designed to segregate businesses with distinct risk profiles and regulatory environments.
**Key Demerger Terms:**
* **Appointed Date:** **April 01, 2026** (Financial transfer date: **June 30, 2025**).
* **Share Entitlement Ratio:** Shareholders will receive **1 (One)** equity share of **KMSAIL** (Face Value **₹10**) for every **5 (Five)** equity shares of **KMSM** (Face Value **₹2**) held.
* **Listing:** **KMSAIL** will be independently listed on the **BSE** and **NSE**, mirroring the shareholding pattern of the parent company.
* **Asset Transfer:** Assets valued at **₹88.93 crore** and liabilities of **₹25.75 crore** are being transferred to the new entity.
* **Post-Demerger Net Worth:** Estimated at **₹274.12 crore** for **KMSM** and **₹62.39 crore** for **KMSAIL**.
---
### Core Sugar Operations & Green Energy Integration
The **Sugar Manufacturing Division** remains the bedrock of the company, utilizing an integrated model to maximize the value of sugarcane.
* **Crushing Capacity:** Operates a **9,500 TCD** (Tonnes of Cane per Day) plant.
* **Refining Technology:** Recently upgraded from the **Double Sulphitation Process** to the **Defeco Melt Phosphofloation + Ion Exchange Process**. This **₹65.24 crore** investment allows for the production of high-quality **Double Refined Sugar**.
* **Product Mix:** Includes **White Crystal Sugar**, **Raw Sugar**, **Double Refined Sugar**, **Brown Sugar** (antioxidant-rich), and **Liquid Sugar/Syrups**.
* **Co-generation Power:** A **25 MW** bagasse-based power plant supports internal operations. Surplus power is sold to **Uttar Pradesh Power Corporation Limited (UPPCL)**, positioning the company within the green energy and sovereign green bond ecosystem.
---
### The Distillery & Ethanol Growth Engine
The **Distillery Division** (the demerged undertaking) has evolved into a robust unit participating in the National **Ethanol Blending Program (EBP)**.
* **Capacity & Optimization:** Total capacity stands at **50 KLPD** (17.5 million liters annually). Following a **October 2024** regulatory approval, the product mix was optimized to favor higher-margin country liquor.
* **Product Portfolio:** **Rectified Spirit (RS)**, **Ethanol**, **Extra Neutral Alcohol (ENA)**, and **Country Liquor**.
* **Long-term Offtake:** The company has secured **10-year long-term agreements** with major Oil Marketing Companies (**OMCs**) for ethanol supply.
**Revised Licensed Capacities (Liters):**
| Product Category | Existing Capacity | Revised Capacity |
| :--- | :--- | :--- |
| **Country Liquor** | **2,500,000** | **6,000,000** |
| **Industrial Alcohol** | **15,000,000** | **11,500,000** |
| **Total Overall Capacity** | **17,500,000** | **17,500,000** |
---
### Agricultural Development & R&D Initiatives
KMSM focuses on "farm-to-factory" efficiency to ensure raw material security and improved yields.
* **Cane Development:** Collaborating with **ICAR-SBI** and **ISMA** to trial **3-4 new high-yield cane varieties** to replace aging varieties like Co-0238.
* **Modernization:** Promoting **drone spraying**, **drip irrigation**, and **trash mulchers** for soil health.
* **Future Feedstocks:** Researching alternative ethanol feedstocks, including **rice husks**, **corn cobs**, and **sweet sorghum**, to mitigate seasonal sugarcane shortages.
* **Sustainable Aviation Fuel (SAF):** Identifying high-purity ethanol as a critical precursor for the emerging **SAF** market.
---
### Financial Profile & Capital Management
The company maintains a stable capital structure, though it carries significant debt to manage the seasonal nature of sugarcane payments.
**Financial Position (Consolidated):**
| Metric (₹ in Lakhs) | March 31, 2025 | March 31, 2024 |
| :--- | :---: | :---: |
| **Total Equity** | **33,859.08** | 30,321.17 |
| **Borrowings** | **28,185.24** | 29,112.54 |
| **Net Debt** | **37,164.77** | 45,013.40 |
| **Paid-up Capital** | **1,840.00** | 1,840.00 |
**Debt Dynamics:**
* **Term Loans:** Includes **Foreign Currency Term Loans (FCTL)** at **8.60% - 8.68%** and subsidized **SEFASU loans** at an effective **5%**.
* **Working Capital:** Secured by the hypothecation of sugar, molasses, and alcohol stocks.
* **Strategic Investments:** Holds **₹23.50 crore** in Optionally Fully Convertible Debentures (**OFCD**) of **KM Strategic Investments & Holding Pvt Ltd**.
* **Raw Material Shift:** Successfully transitioned to **100% Indigenous** raw material sourcing in FY25 (**₹429.36 crore**) from an import-heavy model in FY24.
---
### Risk Factors & Mitigation Strategies
**1. Regulatory & Policy Volatility:**
* **MSP vs. FRP:** The **Minimum Selling Price (MSP)** of sugar has been stagnant at **₹3,100/Qtl** since 2019, while the **Fair and Remunerative Price (FRP)** for cane continues to rise.
* **Export Quotas:** Revenue from export quota sales dropped to **₹2.54 crore** in FY25 (from **₹8.79 crore** in FY23) due to government restrictions.
**2. Operational & Environmental Risks:**
* **Geographic Concentration:** All primary assets are in **Ayodhya, UP**, making the company vulnerable to regional weather patterns (e.g., **El Nino**).
* **Safety:** A **₹6.84 crore** insurance claim was settled in **December 2025** following a fire in a **15MW turbine** cable in late 2023.
**3. Legal Contingencies:**
* **Cane Interest:** A dispute regarding **12% interest** on late payments for the **2013-14 season** is currently under appeal.
* **Government Loans:** A **₹14.50 lakh** loan dispute is pending before the **Allahabad High Court**, secured by a matching fixed deposit.
**4. Market Risks:**
* **Currency/Interest Rates:** Managed via **forward contracts** and **currency swaps** for foreign debt.
* **Credit Risk:** Low, as sugar sales are primarily **cash-based** and ethanol/power customers are **Government undertakings**.