Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹112Cr
Rev Gr TTM
Revenue Growth TTM
-18.83%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

RAJSREESUG
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% | 24.4 | 1.4 | 15.1 | -1.7 | -14.7 | 5.3 | -31.5 | -40.6 | -6.2 | -41.3 | -20.0 | 20.7 |
| 158 | 210 | 185 | 155 | 158 | 224 | 135 | 98 | 146 | 146 | 115 | 109 |
Operating Profit Operating ProfitCr |
| 27.6 | 7.8 | 13.0 | -13.2 | 15.2 | 6.8 | 7.2 | -21.0 | 16.6 | -3.7 | 1.4 | -11.0 |
Other Income Other IncomeCr | 2 | 1 | 1 | 0 | 11 | 0 | 4 | 6 | 1 | 0 | 1 | 1 |
Interest Expense Interest ExpenseCr | 3 | 4 | 5 | 4 | 10 | 5 | -2 | 4 | 9 | 3 | 3 | 4 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| 53 | 9 | 17 | -28 | 23 | 6 | 11 | -20 | 15 | -14 | -7 | -19 |
| 30 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 3 | 0 | 0 | -10 |
|
Growth YoY PAT Growth YoY% | -42.3 | 174.8 | 7,058.3 | -31.0 | -32.5 | -30.4 | -37.5 | 26.3 | -24.9 | -338.1 | -166.9 | 55.0 |
| 10.7 | 3.7 | 8.1 | -20.3 | 8.5 | 2.5 | 7.3 | -25.2 | 6.8 | -10.0 | -6.2 | -9.4 |
| 7.1 | 2.6 | 5.2 | -8.4 | 4.8 | 1.8 | 3.2 | -6.2 | 3.6 | -4.3 | -2.2 | -2.8 |
| 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 |
|---|
|
| -30.8 | -0.7 | 17.0 | -17.1 | -27.7 | -18.0 | 11.0 | 28.6 | 64.0 | -0.4 | -15.9 | -17.4 |
| 566 | 532 | 526 | 518 | 385 | 319 | 336 | 436 | 715 | 708 | 603 | 516 |
Operating Profit Operating ProfitCr |
| 1.5 | 6.7 | 21.1 | 6.2 | 3.6 | 2.7 | 7.6 | 6.8 | 6.8 | 7.3 | 6.0 | 2.7 |
Other Income Other IncomeCr | 10 | 32 | 3 | 24 | 3 | 3 | 10 | 12 | 7 | 13 | 12 | 2 |
Interest Expense Interest ExpenseCr | 65 | 65 | 72 | 60 | 58 | 58 | 29 | 22 | 14 | 24 | 16 | 19 |
Depreciation DepreciationCr | 30 | 26 | 26 | 25 | 25 | 25 | 24 | 24 | 24 | 24 | 23 | 24 |
| -76 | -21 | 46 | -27 | -65 | -70 | -16 | -3 | 21 | 21 | 11 | -26 |
| -24 | -6 | 16 | -14 | -23 | -21 | 1 | 1 | 30 | 7 | 3 | -7 |
|
| -97.8 | 72.8 | 309.6 | -141.9 | -232.7 | -17.9 | 66.0 | 81.0 | -182.4 | 253.4 | -41.2 | -330.5 |
| -9.2 | -2.5 | 4.5 | -2.3 | -10.5 | -15.1 | -4.6 | -0.7 | -1.2 | 1.8 | 1.3 | -3.5 |
| -22.2 | -6.0 | 10.8 | -4.5 | -14.8 | -17.5 | -5.3 | -1.0 | -2.7 | 4.2 | 2.4 | -5.6 |
| 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 | 24 | 25 | 28 | 28 | 28 | 28 | 28 | 33 | 33 | 33 | 33 | 33 |
| 24 | 12 | 116 | 103 | 62 | 11 | 2 | 228 | 218 | 232 | 231 | 210 |
Current Liabilities Current LiabilitiesCr | 339 | 402 | 587 | 343 | 441 | 500 | 248 | 288 | 189 | 228 | 150 | 124 |
Non Current Liabilities Non Current LiabilitiesCr | 481 | 434 | 358 | 285 | 213 | 140 | 397 | 389 | 381 | 312 | 273 | 284 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 279 | 303 | 524 | 211 | 196 | 134 | 187 | 269 | 205 | 221 | 157 | 129 |
Non Current Assets Non Current AssetsCr | 589 | 570 | 565 | 549 | 547 | 546 | 489 | 668 | 616 | 585 | 530 | 522 |
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 | 15 | 35 | 132 | 148 | 71 | 46 | 18 | 24 | 16 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | -6 | 1 | 73 | 14 | -2 | -8 | 19 | 8 | 47 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | -93 | -38 | -150 | -216 | -69 | -36 | -40 | -31 | -63 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | 13 | 33 | 129 | 143 | 69 | 38 | 37 | 31 | 62 | 0 | 0 |
| -28.2 | -243.8 | 438.6 | -1,173.1 | -169.1 | -92.7 | -106.6 | -747.9 | -173.3 | 0.0 | 0.0 |
CFO To EBITDA CFO To EBITDA% | 174.5 | 92.0 | 93.7 | 433.9 | 492.4 | 522.3 | 64.4 | 74.3 | 29.8 | 0.0 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 45 | 96 | 175 | 86 | 62 | 39 | 48 | 109 | 128 | 192 | 127 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 5.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.0 | 15.7 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 |
Price To Book Price To Book | 0.9 | 2.6 | 1.2 | 0.7 | 0.7 | 1.0 | 1.6 | 0.4 | 0.5 | 0.7 | 0.5 |
| 76.3 | 17.5 | 4.4 | 13.3 | 23.7 | 27.4 | 17.2 | 16.7 | 10.1 | 10.4 | 11.0 |
Profitability Ratios Profitability Ratios |
| 22.0 | 27.1 | 39.9 | 28.1 | 27.8 | 26.0 | 30.0 | 29.2 | 25.9 | 27.6 | 26.6 |
| 1.5 | 6.7 | 21.1 | 6.2 | 3.6 | 2.7 | 7.6 | 6.8 | 6.8 | 7.3 | 6.0 |
| -9.2 | -2.5 | 4.5 | -2.3 | -10.5 | -15.1 | -4.6 | -0.7 | -1.2 | 1.8 | 1.3 |
| -1.8 | 7.2 | 18.4 | 6.6 | -2.0 | -5.2 | 2.9 | 2.8 | 5.3 | 6.8 | 4.8 |
| -110.8 | -39.2 | 20.9 | -9.6 | -46.6 | -124.8 | -54.9 | -1.2 | -3.6 | 5.2 | 3.1 |
| -6.1 | -1.6 | 2.8 | -1.6 | -5.6 | -7.3 | -2.5 | -0.3 | -1.1 | 1.7 | 1.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Rajshree Sugars & Chemicals Limited (RSCL) is a prominent integrated sugar major based in Tamil Nadu, India. The company operates a diversified business model designed to mitigate the inherent cyclicality of the sugar industry by converting byproducts—bagasse and molasses—into renewable energy and industrial alcohol. RSCL is currently undergoing a strategic financial turnaround, transitioning from a period of debt restructuring toward operational stabilization and deleveraging.
---
### **Integrated Manufacturing Footprint**
RSCL operates three comprehensive manufacturing complexes in Tamil Nadu. These units are strategically located to ensure proximity to sugarcane cultivation clusters and efficient logistics for power and alcohol distribution.
| Unit | Location | Core Operations |
| :--- | :--- | :--- |
| **Unit I** | Varadarajnagar, Theni | Sugar Crushing, Cogeneration, & Distillery |
| **Unit II** | Mundiyampakkam, Villupuram | Sugar Crushing & Cogeneration |
| **Unit III** | Semmedu (Gingee), Villupuram | Sugar Crushing, Cogeneration, & Distillery |
The company’s total operations are supported by an in-house R&D unit recognized by the **Department of Scientific and Industrial Research (DSIR)**, with certification valid until **March 31, 2027**.
---
### **Operational Performance & Segment Metrics**
Recent operational cycles have been characterized by climatic volatility in South India, which has impacted crushing volumes and recovery rates. However, the integrated nature of the plants allows for continued value capture through power and alcohol sales.
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Cane Crushing** | **12.29 Lakh tons** | **18.09 Lakh tons** | **17.81 Lakh tons** |
| **Sugar Recovery** | **8.16%** | **8.53%** | **8.87%** |
| **Sugar Produced** | **-** | **1,54,369 MT** | **1,58,042 MT** |
| **Power Generated** | **14.88 Crore units** | **22.33 Crore units** | **20.42 Crore units** |
| **Power Exported** | **8.86 Crore units** | **14.14 Crore units** | **12.53 Crore units** |
| **Alcohol Produced** | **1.87 Crore litres** | **2.40 Crore litres** | **2.23 Crore litres** |
| **Alcohol Sales** | **1.92 Crore litres** | **2.31 Crore litres** | **2.20 Crore litres** |
---
### **Agricultural Extension & Varietal Innovation**
To combat the "double whammy" of unpredictable weather and competition from other crops, RSCL’s R&D wing focuses on high-sucrose varieties and mechanized farming to lower the cost of cultivation for farmers.
* **Varietal Development:** In collaboration with **ICAR-Sugarcane Breeding Institute (SBI)** and **TNAU**, RSCL is scaling high-yield clones:
* **Co 11015:** Now covers **10%** of Mundiyampakkam and **18%** of Semmedu areas; it offers an average recovery increase of **0.81%** and record yields of **117 tonnes/acre**.
* **VSI 12121:** Registered across **640 acres**; provides **0.05% to 0.28%** higher recovery than the standard Co 86032 variety.
* **Co 18009 & Co 14027:** Advanced for Big Mill Tests (BMT) and large-scale planting for the **2025-26** season.
* **Mechanization & Efficiency:**
* Promoted wider row spacing (covering **40% to 75%** of fresh planting) to facilitate mechanical harvesting.
* In FY25, **1.06 lakh tonnes** (**11.67%** of own cane) was harvested mechanically.
* Distributed **21 wider row ridger implements** and sub-surface drip laying machines.
* **Yield Improvement Programs:**
* **Village Adoption:** **24 villages** selected for community-based yield improvement, targeting gains of **3 to 7 tonnes/acre**.
* **Crop Protection:** Distributed **107,355 packets** of bio-control agents covering **26%** of total cane area.
* **Water Management:** Applied water gel across **340 acres** to mitigate drought stress.
---
### **Financial Turnaround & Debt Restructuring**
RSCL has successfully navigated a complex debt restructuring process, significantly improving its credit profile and reducing its interest burden.
* **One-Time Settlement (OTS):** In **March 2025**, the company concluded an OTS with the **Sugar Development Fund (SDF)**. It settled outstanding Ethanol and Cogeneration loans (principal of **₹53.55 crore**) by paying **₹58.56 crore** (inclusive of interest), resulting in a waiver of **₹6.45 crore** in penal interest.
* **Credit Rating Upgrade:** Following the SDF settlement and timely debt servicing, **CRISIL** upgraded the company’s rating from **CRISIL D** to **CRISIL B / Stable** in April 2025, and further to **CRISIL BB- / Stable** in December 2025.
* **Asset Monetization:** Debt was reduced through the sale of a property for **₹38 crore** (repaying **Axis Bank** in full) and residential properties in Delhi and Chennai (prepaying **₹19.22 crore** to other lenders).
* **Lender Security:** Under the **2021 Framework Restructuring Agreement**, **1,34,73,621 equity shares** (100% of promoter holding) are pledged to **SBICAP Trustee Company Ltd** on behalf of a five-bank consortium (SBI, UCO, BOI, ICICI, and Federal Bank).
**Maturity Profile of Long-Term Borrowings (as of July 2025):**
| Year | Total Repayment (₹ in Lakhs) |
| :--- | :--- |
| **2025-26** | **2,691.99** |
| **2026-27** | **4,678.92** |
| **2027-28** | **4,765.85** |
| **2028-29** | **4,004.34** |
| **2029-30** | **13,771.05** |
---
### **Strategic Alignment with National Ethanol Policy**
RSCL is a key participant in the **Ethanol Blending Program (EBP)**. Despite regulatory shifts regarding feedstocks, the company remains positioned to benefit from the government's target of **20% blending by 2025**.
* **National Context:** Blending reached **14.60%** in EY 2023-24 and rose to **18.36%** by March 2025.
* **Revenue Diversification:** The distillery segment provides a critical hedge against sugar price volatility.
* **Power Strategy:** RSCL exports power to third-party customers at **Unit II** for better payment security and to the State Grid at **Unit III** under a PPA with a revised rate of **₹5.72 per unit** (as of Dec 2023).
---
### **Risk Landscape & Regulatory Headwinds**
While the financial trajectory is improving, RSCL faces several structural and legal risks:
* **The FRP-RSF Margin Gap:** In Tamil Nadu, mills must pay the **Fair and Remunerative Price (FRP)** based on a **9.50% recovery** floor. In FY 2024-25, the gap between the FRP payable (**₹3,057/ton**) and the Revenue Sharing Formula value (**₹2,827/ton**) resulted in a net loss of **₹442 per ton** crushed.
* **Capacity Utilization:** Utilization dropped to **48%** in 2025 (from **63%**), causing fixed costs to more than double.
* **Contingent Liabilities:**
* **Cane Pricing:** Disputed State Advised Price (SAP) for 2013-2017 totals **₹177.9 crore**.
* **Tax Demands:** **₹62.84 crore** demanded by GST authorities regarding molasses consumption (2014-2017), currently under appeal.
* **Recompense:** The recompense amount under the debt restructuring scheme is estimated at **₹147.56 crore**.
* **State Support:** To assist farmers, the Tamil Nadu Government increased the transitional production subsidy to **₹349 per ton** for FY 2024-25, up from **₹215** the previous year.
### **Investor Outlook**
RSCL has successfully transitioned from a net loss of **₹8.97 crore** in FY23 to a **net profit after tax of ₹13.76 crore** in FY24. The company’s future stability depends on its ability to maintain "standard" account status with lenders, optimize capacity utilization through its varietal development programs, and navigate the regulatory pricing environment in Tamil Nadu. With **no subsidiaries or joint ventures**, the company remains a pure-play integrated sugar and green energy bet.