Login
Products
Login
Home
Alerts
Search
Watchlist
Products

KM Sugar Mills Ltd

KMSUGAR
NSE
29.26
1.28%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

KM Sugar Mills Ltd

KMSUGAR
NSE
29.26
1.28%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
269Cr
Close
Close Price
29.26
Industry
Industry
Sugar - Integrated
PE
Price To Earnings
4.87
PS
Price To Sales
0.38
Revenue
Revenue
706Cr
Rev Gr TTM
Revenue Growth TTM
12.24%
PAT Gr TTM
PAT Growth TTM
71.82%
Peer Comparison
How does KMSUGAR stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KMSUGAR
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
91251169114123170170166153208175169
Growth YoY
Revenue Growth YoY%
-14.483.35.9-39.535.7-32.50.845.524.722.92.72.0
Expenses
ExpensesCr
86225154105103150156141130182157146
Operating Profit
Operating ProfitCr
5271592019152424261823
OPM
OPM%
5.310.68.97.515.911.38.614.715.412.510.513.4
Other Income
Other IncomeCr
4123322122412
Interest Expense
Interest ExpenseCr
454256535531
Depreciation
DepreciationCr
565665556555
PBT
PBTCr
11773121061815181428
Tax
TaxCr
052143154547
PAT
PATCr
112638751311131021
Growth YoY
PAT Growth YoY%
-90.6260.6258.1-84.81,096.9-42.5-12.8369.944.487.3116.162.9
NPM
NPM%
0.74.83.32.46.24.12.87.67.26.36.012.2
EPS
EPS
0.11.30.60.30.80.80.51.41.21.41.12.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
550353340463390531503548576657659706
Growth
Revenue Growth%
-35.9-3.636.1-15.736.2-5.49.15.014.20.37.1
Expenses
ExpensesCr
520323291446352482447475526587577615
Operating Profit
Operating ProfitCr
303049173850567350708291
OPM
OPM%
5.58.514.63.79.79.311.113.38.610.612.412.8
Other Income
Other IncomeCr
769371411510118720
Interest Expense
Interest ExpenseCr
1417811818111214171813
Depreciation
DepreciationCr
14912131215151516232222
PBT
PBTCr
91038293228345631394975
Tax
TaxCr
2-210108108148111320
PAT
PATCr
71228192419264123283655
Growth
PAT Growth%
57.8141.2-33.228.0-23.341.658.0-44.021.026.655.4
NPM
NPM%
1.43.38.34.16.23.55.27.64.04.35.47.8
EPS
EPS
0.81.33.12.02.62.02.94.52.53.03.96.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
181818181818181818181818
Reserves
ReservesCr
-1103966150169195234257285320344
Current Liabilities
Current LiabilitiesCr
25818726319227727935635036543535981
Non Current Liabilities
Non Current LiabilitiesCr
525575374761564064413227
Total Liabilities
Total LiabilitiesCr
327277402313493527625643703779730470
Current Assets
Current AssetsCr
261208267204316331426416381444401141
Non Current Assets
Non Current AssetsCr
6770135109177196198227323335329330
Total Assets
Total AssetsCr
327277402313493527625643703779730470

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
117015726-375732931
Investing Cash Flow
Investing Cash FlowCr
-23-12-73-11-22-28-21-12-105-34-7
Financing Cash Flow
Financing Cash FlowCr
17-5360-581030169307-28
Net Cash Flow
Net Cash FlowCr
5422-5-123-31-3
Free Cash Flow
Free Cash FlowCr
-1362-5960-17-19-14-3-3316
CFO To PAT
CFO To PAT%
148.7594.551.8381.926.3-17.226.912.8314.7102.488.1
CFO To EBITDA
CFO To EBITDA%
36.4232.129.5418.516.8-6.412.77.3147.041.238.4

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1965247878359107269239258250
Price To Earnings
Price To Earnings
3.95.68.84.63.43.24.16.510.39.27.0
Price To Sales
Price To Sales
0.00.20.70.20.20.10.20.50.40.40.4
Price To Book
Price To Book
1.12.34.31.00.50.30.51.10.90.80.7
EV To EBITDA
EV To EBITDA
4.53.97.69.44.64.15.46.610.17.76.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
20.426.229.714.926.325.927.627.224.926.132.2
OPM
OPM%
5.58.514.63.79.79.311.113.38.610.612.4
NPM
NPM%
1.43.38.34.16.23.55.27.64.04.35.4
ROCE
ROCE%
16.327.423.023.214.713.710.914.28.39.410.8
ROE
ROE%
42.340.649.522.414.39.912.316.48.49.310.5
ROA
ROA%
2.34.27.06.04.93.54.26.53.33.64.9
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**.