Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Vishwaraj Sugar Industries Ltd

VISHWARAJ
NSE
5.95
1.36%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Vishwaraj Sugar Industries Ltd

VISHWARAJ
NSE
5.95
1.36%
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
130Cr
Close
Close Price
5.95
Industry
Industry
Sugar - Integrated
PE
Price To Earnings
PS
Price To Sales
0.30
Revenue
Revenue
432Cr
Rev Gr TTM
Revenue Growth TTM
-4.10%
PAT Gr TTM
PAT Growth TTM
-1.91%
Peer Comparison
How does VISHWARAJ stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
VISHWARAJ
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
19914213810616410193931671335578
Growth YoY
Revenue Growth YoY%
52.1-34.639.24.6-17.8-28.6-32.8-12.31.831.4-40.7-16.6
Expenses
ExpensesCr
18714013963141108104761541416278
Operating Profit
Operating ProfitCr
122-14323-7-111712-8-7-1
OPM
OPM%
6.21.2-1.040.813.8-6.8-12.018.57.5-5.7-12.1-0.7
Other Income
Other IncomeCr
111111115212
Interest Expense
Interest ExpenseCr
6777977136754
Depreciation
DepreciationCr
444444444444
PBT
PBTCr
3-9-113310-17-2218-16-14-7
Tax
TaxCr
4900280006000
PAT
PATCr
-46-9-11312-17-2212-16-14-7
Growth YoY
PAT Growth YoY%
-229.8-46.0-60.9-17.3105.0-89.2-91.9-98.0-10.45.233.9-1,165.1
NPM
NPM%
-23.1-6.5-8.229.41.4-17.1-23.40.71.2-12.3-26.1-8.6
EPS
EPS
-2.4-0.5-0.61.70.1-0.9-1.00.00.1-0.8-0.7-0.3

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
336284222286370426469616550454432
Growth
Revenue Growth%
-15.4-21.929.129.315.29.931.5-10.8-17.4-4.7
Expenses
ExpensesCr
305237198262332364375550484442435
Operating Profit
Operating ProfitCr
31472425386293666612-2
OPM
OPM%
9.116.410.68.610.414.519.910.712.02.6-0.5
Other Income
Other IncomeCr
9110111233810
Interest Expense
Interest ExpenseCr
2125213642363228313422
Depreciation
DepreciationCr
1112131315151616161616
PBT
PBTCr
711-1-24-1712472622-31-29
Tax
TaxCr
333-6-94-1349866
PAT
PATCr
49-4-18-8860-2315-37-35
Growth
PAT Growth%
98.9-148.6-313.055.3205.2625.4-139.0161.8-355.44.4
NPM
NPM%
1.33.1-1.9-6.2-2.11.912.8-3.82.6-8.2-8.2
EPS
EPS
1.32.5-1.2-5.1-0.40.43.2-1.20.8-1.7-1.7

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Dec 2025
Equity Capital
Equity CapitalCr
3535353538383838384444
Reserves
ReservesCr
201210194177184188245218231237199
Current Liabilities
Current LiabilitiesCr
325288343433356380394350416366336
Non Current Liabilities
Non Current LiabilitiesCr
573653759510693121115172229
Total Liabilities
Total LiabilitiesCr
618568624720672712770726799819807
Current Assets
Current AssetsCr
364286350441376425450418383336297
Non Current Assets
Non Current AssetsCr
254282275279296287320308416483510
Total Assets
Total AssetsCr
618568624720672712770726799819807

Cash Flow

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
5453-55254956355214650
Investing Cash Flow
Investing Cash FlowCr
-6-45-6-18-27-9-33-18-125-83
Financing Cash Flow
Financing Cash FlowCr
-18-4756-12-16-6-38-44-2241
Net Cash Flow
Net Cash FlowCr
31-39-5-6641-36-11-19
Free Cash Flow
Free Cash FlowCr
4945-617224723421-32
CFO To PAT
CFO To PAT%
1,232.9598.81,279.6-142.2-621.3674.158.5-222.11,005.2-136.0
CFO To EBITDA
CFO To EBITDA%
178.1112.5-231.9101.3127.790.137.778.7220.2431.0

Ratios

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0000244451379272266172
Price To Earnings
Price To Earnings
0.00.00.00.00.054.31.30.018.40.0
Price To Sales
Price To Sales
0.00.00.00.00.71.10.80.40.50.4
Price To Book
Price To Book
0.00.00.00.01.12.00.31.11.00.6
EV To EBITDA
EV To EBITDA
6.44.612.512.814.812.67.99.49.547.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
22.633.533.325.324.225.833.425.928.621.2
OPM
OPM%
9.116.410.68.610.414.519.910.712.02.6
NPM
NPM%
1.33.1-1.9-6.2-2.11.912.8-3.82.6-8.2
ROCE
ROCE%
5.87.73.82.44.58.012.28.78.30.5
ROE
ROE%
1.93.6-1.9-8.3-3.53.721.3-9.25.4-13.2
ROA
ROA%
0.71.6-0.7-2.5-1.21.27.8-3.21.8-4.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Vishwaraj Sugar Industries Limited (**VSIL**) is an integrated sugarcane processing company headquartered in **Belgaum, Karnataka**. The company is currently undergoing a strategic transformation from a traditional sugar manufacturer into a diversified renewable energy and chemicals hub. By leveraging its integrated complex, VSIL produces sugar, ethanol, captive and exportable power, and consumer goods such as vinegar and **Indian Made Foreign Liquor (IMFL)**. --- ### **Strategic Pivot: From Sweeteners to Renewable Energy** VSIL is aggressively reweighting its portfolio toward ethanol to capitalize on the Government of India’s **E20 (20% ethanol blending)** mandate. * **Revenue Shift:** In FY24, sugar accounted for **56%** of revenue, while ethanol rose to **32%**. Management anticipates ethanol revenue will surpass sugar in the near term. * **Distillery Expansion:** The company has expanded its distillery capacity from **100 KLPD** to **250 KLPD** (via a new **150 KLPD** unit). * **Multi-Feed Capability:** To mitigate the seasonality of sugarcane, the new distillery is equipped with **multi-feed technology**, allowing the use of **grains and damaged food grains** as feedstock. This ensures the facility can operate year-round, stabilizing both top-line and bottom-line performance. * **Supply Agreements:** VSIL maintains active supply contracts with major **Oil Marketing Companies (OMCs)** for the fuel blending program. --- ### **Manufacturing Footprint & Capacity Roadmap** The company operates a primary integrated unit at **Bellad-Bagewadi** and is significantly expanding its footprint through new greenfield projects and strategic leases. | Segment | Current Capacity (Bellad-Bagewadi) | Expansion / New Projects | | :--- | :--- | :--- | | **Sugar Crushing** | **11,000 TCD** | **10,000 TCD** (New Plant - Navage) + **9,750 TCD** (Lease) | | **Distillery/Ethanol** | **100 KLPD** | Total capacity now **250 KLPD** | | **Power (Co-gen)** | **36.4 MW** | **20 MW** (New Plant - Navage) + **52 MW** (Lease) | * **Navage Village Project:** VSIL has filed an **IEM** and secured a Bank Guarantee for a new sugar factory in **Nawage, Belagavi**. A distance certificate from the Government of Karnataka has already been issued. * **Lease-Operate-Transfer (LOT) Acquisition:** In **December 2024**, the Board approved a bid to lease an integrated unit from **Shri Hiranyakeshi Sahakari Sakkare Karkhane Niyamit**. This adds **9,750 TCD** of crushing and **52 MW** of power capacity to the operational fold. --- ### **Operational Performance & Efficiency Metrics** VSIL’s operational output is subject to the cyclicality of sugarcane yields and regional rainfall. Recent years have seen a contraction in crushing volumes due to climatic factors. | Metric | FY 2024-25 (Actuals) | FY 2023-24 (Actuals) | FY 2022-23 (Actuals) | | :--- | :--- | :--- | :--- | | **Sugarcane Crushed (MT)** | **7,44,743** | **9,57,644** | **10,59,379** | | **Sugar Produced (Quintals)** | **5,52,900** | **8,70,975** | **8,93,500** | | **Ethanol Produced (KL)** | **20,812** | **29,440** | **28,965** | | **Power Exported (Cr KWh)** | **4.91** | **7.52** | **6.34** | **Technological Edge:** * **Bacteria-Free Sugar:** VSIL has indigenously developed and absorbed proprietary technology to manufacture **bacteria-free sugar**, meeting premium quality standards for industrial and export clients. * **Energy Efficiency:** The company utilizes **Variable Frequency Drives (VFD)** and **IE Three Motors**, maintaining some of the lowest steam consumption levels in the Indian sugar industry. * **Byproduct Valorization:** VSIL commissioned a **Bagasse Pelletizing Machine** to convert bulky bagasse into high-density pellets, reducing storage space, minimizing wastage, and improving boiler utility. --- ### **Financial Profile & Capital Structure** The company has recently faced profitability pressures due to a **2.13 lakh MT** drop in cane crushing and a stagnant **Minimum Selling Price (MSP)** for sugar (**Rs. 31/kg** since 2019). | Financial Metric (Rs. Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Total Income** | *Not Disclosed* | **552.21** | **619.35** | | **EBITDA** | *Not Disclosed* | **68.69** | **69.06** | | **Net Profit / (Loss)** | **(37.02)** | **14.57** | **(23.23)** | | **Cash & Equivalents** | **9.69** | **1.19** | **2.59** | **Capital Raising & Liquidity:** * **Qualified Institutional Placement (QIP):** Approved a total fundraise of **Rs. 99 Crores**. **Tranche I** (Sept 2024) raised **Rs. 49.99 Crores** at **Rs. 16.64** per share. **Tranche II** (**Rs. 49 Crores**) is intended for incremental working capital. * **Authorized Capital:** Increased from **Rs. 60 Crores** to **Rs. 125 Crores** to facilitate expansion. * **Credit Rating:** **ICRA Limited** has assigned a **[ICRA] BB+ (Stable)** rating for long-term fund-based facilities. * **Debt Management:** As of March 2024, the company held term loans totaling approximately **Rs. 73.57 Crores** and secured working capital facilities of **Rs. 193.18 Crores**. --- ### **Risk Landscape & Mitigation Strategies** VSIL operates in a high-stakes regulatory and environmental landscape. * **Regulatory Dependency:** Profitability is highly sensitive to the **Fair and Remunerative Price (FRP)** for cane and government restrictions on ethanol feedstock (e.g., bans on using B-heavy molasses). * **Agricultural Volatility:** Sugarcane acreage is projected to decline slightly in the **2025-26** season. VSIL mitigates this by providing **Rs. 80 Crores** in corporate guarantees for harvesting/transportation loans to ensure supply chain stability. * **Market Competition:** The company faces "poaching" of cane from its command area by competitors. It counters this through farmer loyalty programs and providing **bio-manure (press mud)** to improve soil fertility. * **Contingent Liabilities:** Totaled **Rs. 20.12 Crores** in 2025, primarily consisting of general court cases and Harvesting & Transportation (H&T) litigation. * **Substitution Risk:** Long-term demand for sugar faces threats from alternative sweeteners (Stevia, Aspartame). VSIL is hedging this by diversifying into **specialty sugars** and **IMFL**. --- ### **International Trade & Market Outlook** While primarily domestic, VSIL maintains a footprint in international trade to capitalize on global price premiums. * **Forex Performance:** In the recent reporting period, the company earned **INR 27.74 Lakhs** in foreign exchange against an outgo of **INR 50.88 Lakhs**. * **Export Strategy:** Management monitors global sugar prices (recently trading at a **~25% premium** over domestic rates) to optimize realizations. * **Growth Drivers:** The company is positioning itself as a gateway supplier to **Middle Eastern and African markets**, leveraging the increasing demand for processed sweeteners in Southeast Asia.