Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Ugar Sugar Works Ltd

UGARSUGAR
NSE
42.48
2.86%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Ugar Sugar Works Ltd

UGARSUGAR
NSE
42.48
2.86%
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
478Cr
Close
Close Price
42.48
Industry
Industry
Sugar
PE
Price To Earnings
25.29
PS
Price To Sales
0.30
Revenue
Revenue
1,606Cr
Rev Gr TTM
Revenue Growth TTM
35.28%
PAT Gr TTM
PAT Growth TTM
-137.90%
Peer Comparison
How does UGARSUGAR stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
UGARSUGAR
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
608188234361368316240263511356417321
Growth YoY
Revenue Growth YoY%
67.5-43.9-8.7-39.2-39.567.92.7-27.238.812.873.622.2
Expenses
ExpensesCr
503182254300345309285242453351426285
Operating Profit
Operating ProfitCr
1056-2061247-4420585-937
OPM
OPM%
17.33.3-8.716.86.42.2-18.47.711.31.5-2.211.4
Other Income
Other IncomeCr
2241262425120
Interest Expense
Interest ExpenseCr
139981813121211141812
Depreciation
DepreciationCr
677787777779
PBT
PBTCr
89-8-324723-11-60445-14-3216
Tax
TaxCr
23210610-1-6002
PAT
PATCr
65-9-334617-12-60551-14-3214
Growth YoY
PAT Growth YoY%
339.8-259.2-146.31.3-73.4-29.4-80.8-90.2194.2-16.146.4203.8
NPM
NPM%
10.7-4.9-14.212.84.7-3.8-25.01.710.0-3.9-7.74.3
EPS
EPS
5.8-0.8-3.04.11.5-1.1-5.30.44.5-1.2-2.91.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
6528375856507508709561,1371,7941,1511,3301,606
Growth
Revenue Growth%
28.4-30.111.015.416.09.819.057.7-35.815.520.8
Expenses
ExpensesCr
6317875216717018028881,0381,5861,0811,2891,515
Operating Profit
Operating ProfitCr
215065-2150686899209704090
OPM
OPM%
3.26.011.0-3.36.67.87.18.711.66.13.05.6
Other Income
Other IncomeCr
39839362633139
Interest Expense
Interest ExpenseCr
152930293843434449444854
Depreciation
DepreciationCr
151615191514121118292830
PBT
PBTCr
-61528-66514194614830-2215
Tax
TaxCr
-34221023459-6-4
PAT
PATCr
-31126-68414174310321-1619
Growth
PAT Growth%
447.1130.2-362.6106.4216.823.9154.1137.9-79.5-176.9216.6
NPM
NPM%
-0.51.44.4-10.50.61.61.83.85.71.8-1.21.2
EPS
EPS
-0.31.02.3-6.10.41.21.53.99.21.9-1.41.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
111111111111111111111111
Reserves
ReservesCr
728010234405268109210224205160
Current Liabilities
Current LiabilitiesCr
465554431782814703729905541752814518
Non Current Liabilities
Non Current LiabilitiesCr
10111473321863831371549810195
Total Liabilities
Total LiabilitiesCr
6497596178608838308921,1629161,0851,131784
Current Assets
Current AssetsCr
461587437687722685755923635730724374
Non Current Assets
Non Current AssetsCr
188173180174161145137240282355407410
Total Assets
Total AssetsCr
6497596178608838308921,1629161,0851,131784

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-4645-7893394-3721
Investing Cash Flow
Investing Cash FlowCr
-2-1-6-131-48-98-73
Financing Cash Flow
Financing Cash FlowCr
30-377939-34613152
Net Cash Flow
Net Cash FlowCr
-196-510-51
Free Cash Flow
Free Cash FlowCr
-4645-84-39335-140-56
CFO To PAT
CFO To PAT%
-1,068.5323.9-455.9214.7382.4-176.5-131.1
CFO To EBITDA
CFO To EBITDA%
-93.365.6-114.793.8188.9-53.152.7

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
901823641791781221967711,038741507
Price To Earnings
Price To Earnings
0.017.014.00.040.58.911.417.810.135.00.0
Price To Sales
Price To Sales
0.10.20.60.30.20.10.20.70.60.60.4
Price To Book
Price To Book
1.12.03.24.03.51.92.56.44.73.22.4
EV To EBITDA
EV To EBITDA
12.68.310.4-23.511.77.711.014.26.517.327.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
20.020.130.213.421.422.019.221.421.921.716.3
OPM
OPM%
3.26.011.0-3.36.67.87.18.711.66.13.0
NPM
NPM%
-0.51.44.4-10.50.61.61.83.85.71.8-1.2
ROCE
ROCE%
3.412.913.3-9.69.511.99.711.834.79.93.2
ROE
ROE%
-3.912.422.8-150.48.521.621.535.946.79.0-7.5
ROA
ROA%
-0.51.54.2-7.90.51.71.93.711.31.9-1.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
The Ugar Sugar Works Limited (USWL), established in **1939**, is a flagship integrated sugar manufacturer based in Karnataka. The company operates a circular economy model, leveraging sugarcane and its derivatives to produce sugar, ethanol, and renewable energy. With a legacy spanning over eight decades, USWL has evolved from a traditional sugar mill into a multi-feed distillery and power generation player. --- ### **Strategic Asset Footprint & Production Capacities** USWL operates two primary manufacturing hubs in Karnataka, strategically located to leverage the water resources of the **Krishna River** and a vast command area of over **80 villages** covering **~76,000 acres** of sugarcane cultivation. | Facility | Location | Crushing Capacity (TCD) | Co-Gen Capacity (MW) | | :--- | :--- | :--- | :--- | | **Ugar Khurd Unit** | Belagavi District | **20,000** | **44.0** | | **Jewargi Unit** | Kalaburgi District | **4,200** | **15.5** | | **Total** | | **24,200** | **59.5** | **Distillery Infrastructure:** The company has significantly expanded its distillery footprint to a total of **845 KLPD**. * **Sugarcane Juice Plant:** An **800 KLPD** plant commissioned in **December 2022**. * **Multi-Feed Capability:** During the sugar off-season, the facility can transition to a **400 KLPD** grain-based plant (utilizing Maize or FCI rice), ensuring year-round asset utilization. --- ### **Integrated Revenue Streams & Market Channels** USWL’s business model is designed to mitigate the inherent cyclicality of the sugar industry through diversification into higher-margin segments. * **Sugar Segment:** Produces White Crystal Sugar for institutional giants in the FMCG, beverage, and bakery sectors, as well as wholesale agents. * **Distillery Segment:** Supplies Ethanol to Oil Manufacturing Companies (**OMCs**) for the national fuel blending program and Indian Made Liquor (IML) to the **Karnataka State Beverages Corporation Limited (KSBCL)**. * **Co-Generation Segment:** Generates renewable power from bagasse. Surplus electricity is sold to State **ESCOMs** or via the open exchange through **PTC India Ltd**. * **Petroleum & Allied:** Operates retail petroleum outlets as a supplementary revenue stream. --- ### **Operational Performance Metrics (FY 2023-24 vs. FY 2024-25)** The company’s performance reflects the seasonal nature of the industry, with the peak crushing period occurring between **October and April**. | Metric | FY 2023-24 (Actuals) | FY 2024-25 (Actuals) | | :--- | :--- | :--- | | **Sugarcane Crushed** | **20.87 Lakh MT** | **19.81 Lakh MT** | | **Sugar Produced** | **15.03 Lakh Quintals** | **12.84 Lakh Quintals** | | **Ethanol Produced** | **7.15 Crore BL** | **9.42 Crore BL** | | **Power Generated** | **16.58 Crore KW** | **14.71 Crore KW** | | **Sugar Recovery (Ugar)** | **11.05%** | **10.75%** | | **Sugar Recovery (Jewargi)** | **9.00%** | **8.80%** | --- ### **Agricultural R&D: Securing the Supply Chain** USWL operates a specialized R&D unit recognized by the **Ministry of Science & Technology** since **1974**. This unit is critical for maintaining high recovery rates and ensuring raw material security. * **Varietal Replacement:** The company is aggressively replacing aging varieties like **CoM 0265** and **Co 86032** (which currently form **80%** of supply but are declining in quality) with high-yield, disease-resistant strains such as **Phule 15012** and **Co Snk 13374**. * **Smart Farming & AI:** USWL is deploying **Artificial Intelligence (AI)** for crop monitoring and aiming for a stretch yield target of **150 MT** per acre at its R&D farm. * **Soil Health & Crop Rotation:** To prevent soil degradation, the company promotes **Soybean** and **Wheat** as rotational crops. It provides inputs worth **₹2,700 per acre** for soybean demonstrations and uses the **System of Wheat Intensification (SWI)** to reduce seed requirements by **75%**. --- ### **Financial Profile & Capital Structure** While revenue grew to **₹1,329 crore** in **FY25**, the company is navigating a period of financial transition characterized by high leverage and compressed margins. | Financial Metric | FY23 | FY24 | FY25 | | :--- | :--- | :--- | :--- | | **Total Operating Income** | **₹1,795 Cr** | **₹1,149 Cr** | **₹1,329 Cr** | | **Profit Before Tax (PBT)** | - | **₹29.80 Cr** | **(₹22.11 Cr)** | | **Overall Gearing** | **1.82x** | **2.42x** | **2.83x** | | **Interest Coverage** | **4.29x** | **1.59x** | **0.83x** | **Liquidity & Debt Management:** Liquidity is currently **Stretched**. The company is managing significant term loans, including a **Bio-Refinery Loan** (quarterly installments of **₹2.43 crore**) and **GECL loans** maturing through **2026-2027**. Working capital utilization has spiked to **70-80%** due to the high costs of maize procurement for the distillery. --- ### **Strategic Pivot: The Grain-Based Ethanol Growth Engine** To achieve break-even during the sugar off-season and align with the **Government’s 20% Ethanol Blending Program (EBP)** by **2025**, USWL has shifted its focus toward grain-based feedstock. * **Maize Diversification:** By utilizing maize, the company benefits from higher government-mandated prices (**₹71.86/ltr**) compared to traditional cane-based ethanol. * **Revenue Outlook:** The operationalization of the grain-based plant is expected to drive **45-55% revenue growth in FY25-26**. * **Corporate Consolidation:** The merger of **Ugar Theatres Private Limited** (completed **Nov 2023**) was executed to consolidate assets and create warehouse synergies. --- ### **Risk Factors & Regulatory Headwinds** Investors should monitor several critical risks that impact USWL’s credit and operational profile: * **Credit Rating Downgrade:** In **May 2025**, **CARE Ratings** downgraded USWL to **CARE BB+; Negative**, citing under-achievement of profitability and high debt-funded capex. * **Policy Mismatch:** The industry faces a squeeze as the **Fair and Remunerative Price (FRP)** for cane rose to **₹340/qtl**, while the **Minimum Selling Price (MSP)** for sugar has been frozen at **₹31/kg** since **2019**. * **Regulatory Restrictions:** Government limits on diverting sugar syrup to ethanol (to control domestic inflation) and the **50% export duty** on molasses have restricted high-margin opportunities. * **Agro-Climatic Sensitivity:** As a water-intensive business, USWL remains vulnerable to monsoon fluctuations and regional competition for sugarcane procurement. * **Labor & Input Costs:** Human labor accounts for **52.5%** of production costs; rising harvesting and transportation (H&T) expenses continue to pressure the bottom line.