Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹478Cr
Rev Gr TTM
Revenue Growth TTM
35.28%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

UGARSUGAR
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% | 67.5 | -43.9 | -8.7 | -39.2 | -39.5 | 67.9 | 2.7 | -27.2 | 38.8 | 12.8 | 73.6 | 22.2 |
| 503 | 182 | 254 | 300 | 345 | 309 | 285 | 242 | 453 | 351 | 426 | 285 |
Operating Profit Operating ProfitCr |
| 17.3 | 3.3 | -8.7 | 16.8 | 6.4 | 2.2 | -18.4 | 7.7 | 11.3 | 1.5 | -2.2 | 11.4 |
Other Income Other IncomeCr | 2 | 2 | 4 | 1 | 26 | 2 | 4 | 2 | 5 | 1 | 2 | 0 |
Interest Expense Interest ExpenseCr | 13 | 9 | 9 | 8 | 18 | 13 | 12 | 12 | 11 | 14 | 18 | 12 |
Depreciation DepreciationCr | 6 | 7 | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 9 |
| 89 | -8 | -32 | 47 | 23 | -11 | -60 | 4 | 45 | -14 | -32 | 16 |
| 23 | 2 | 1 | 0 | 6 | 1 | 0 | -1 | -6 | 0 | 0 | 2 |
|
Growth YoY PAT Growth YoY% | 339.8 | -259.2 | -146.3 | 1.3 | -73.4 | -29.4 | -80.8 | -90.2 | 194.2 | -16.1 | 46.4 | 203.8 |
| 10.7 | -4.9 | -14.2 | 12.8 | 4.7 | -3.8 | -25.0 | 1.7 | 10.0 | -3.9 | -7.7 | 4.3 |
| 5.8 | -0.8 | -3.0 | 4.1 | 1.5 | -1.1 | -5.3 | 0.4 | 4.5 | -1.2 | -2.9 | 1.2 |
| 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 |
|---|
|
| | 28.4 | -30.1 | 11.0 | 15.4 | 16.0 | 9.8 | 19.0 | 57.7 | -35.8 | 15.5 | 20.8 |
| 631 | 787 | 521 | 671 | 701 | 802 | 888 | 1,038 | 1,586 | 1,081 | 1,289 | 1,515 |
Operating Profit Operating ProfitCr |
| 3.2 | 6.0 | 11.0 | -3.3 | 6.6 | 7.8 | 7.1 | 8.7 | 11.6 | 6.1 | 3.0 | 5.6 |
Other Income Other IncomeCr | 3 | 9 | 8 | 3 | 9 | 3 | 6 | 2 | 6 | 33 | 13 | 9 |
Interest Expense Interest ExpenseCr | 15 | 29 | 30 | 29 | 38 | 43 | 43 | 44 | 49 | 44 | 48 | 54 |
Depreciation DepreciationCr | 15 | 16 | 15 | 19 | 15 | 14 | 12 | 11 | 18 | 29 | 28 | 30 |
| -6 | 15 | 28 | -66 | 5 | 14 | 19 | 46 | 148 | 30 | -22 | 15 |
| -3 | 4 | 2 | 2 | 1 | 0 | 2 | 3 | 45 | 9 | -6 | -4 |
|
| | 447.1 | 130.2 | -362.6 | 106.4 | 216.8 | 23.9 | 154.1 | 137.9 | -79.5 | -176.9 | 216.6 |
| -0.5 | 1.4 | 4.4 | -10.5 | 0.6 | 1.6 | 1.8 | 3.8 | 5.7 | 1.8 | -1.2 | 1.2 |
| -0.3 | 1.0 | 2.3 | -6.1 | 0.4 | 1.2 | 1.5 | 3.9 | 9.2 | 1.9 | -1.4 | 1.7 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| 72 | 80 | 102 | 34 | 40 | 52 | 68 | 109 | 210 | 224 | 205 | 160 |
Current Liabilities Current LiabilitiesCr | 465 | 554 | 431 | 782 | 814 | 703 | 729 | 905 | 541 | 752 | 814 | 518 |
Non Current Liabilities Non Current LiabilitiesCr | 101 | 114 | 73 | 32 | 18 | 63 | 83 | 137 | 154 | 98 | 101 | 95 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 461 | 587 | 437 | 687 | 722 | 685 | 755 | 923 | 635 | 730 | 724 | 374 |
Non Current Assets Non Current AssetsCr | 188 | 173 | 180 | 174 | 161 | 145 | 137 | 240 | 282 | 355 | 407 | 410 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -46 | 45 | -78 | 93 | 394 | -37 | 21 |
Investing Cash Flow Investing Cash FlowCr | -2 | -1 | -6 | -131 | -48 | -98 | -73 |
Financing Cash Flow Financing Cash FlowCr | 30 | -37 | 79 | 39 | -346 | 131 | 52 |
|
Free Cash Flow Free Cash FlowCr | -46 | 45 | -84 | -39 | 335 | -140 | -56 |
| -1,068.5 | 323.9 | -455.9 | 214.7 | 382.4 | -176.5 | -131.1 |
CFO To EBITDA CFO To EBITDA% | -93.3 | 65.6 | -114.7 | 93.8 | 188.9 | -53.1 | 52.7 |
| 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 | 90 | 182 | 364 | 179 | 178 | 122 | 196 | 771 | 1,038 | 741 | 507 |
Price To Earnings Price To Earnings | 0.0 | 17.0 | 14.0 | 0.0 | 40.5 | 8.9 | 11.4 | 17.8 | 10.1 | 35.0 | 0.0 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.6 | 0.3 | 0.2 | 0.1 | 0.2 | 0.7 | 0.6 | 0.6 | 0.4 |
Price To Book Price To Book | 1.1 | 2.0 | 3.2 | 4.0 | 3.5 | 1.9 | 2.5 | 6.4 | 4.7 | 3.2 | 2.4 |
| 12.6 | 8.3 | 10.4 | -23.5 | 11.7 | 7.7 | 11.0 | 14.2 | 6.5 | 17.3 | 27.2 |
Profitability Ratios Profitability Ratios |
| 20.0 | 20.1 | 30.2 | 13.4 | 21.4 | 22.0 | 19.2 | 21.4 | 21.9 | 21.7 | 16.3 |
| 3.2 | 6.0 | 11.0 | -3.3 | 6.6 | 7.8 | 7.1 | 8.7 | 11.6 | 6.1 | 3.0 |
| -0.5 | 1.4 | 4.4 | -10.5 | 0.6 | 1.6 | 1.8 | 3.8 | 5.7 | 1.8 | -1.2 |
| 3.4 | 12.9 | 13.3 | -9.6 | 9.5 | 11.9 | 9.7 | 11.8 | 34.7 | 9.9 | 3.2 |
| -3.9 | 12.4 | 22.8 | -150.4 | 8.5 | 21.6 | 21.5 | 35.9 | 46.7 | 9.0 | -7.5 |
| -0.5 | 1.5 | 4.2 | -7.9 | 0.5 | 1.7 | 1.9 | 3.7 | 11.3 | 1.9 | -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.