Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 13 December, 2025
Author: Getaka|Social: XLinkedIn

Dhampur Sugar Mills Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: December 13, 2025, 7:46 am

Market Cap 842 Cr.
Current Price 131
High / Low 187/109
Stock P/E14.8
Book Value 175
Dividend Yield0.00 %
ROCE5.86 %
ROE4.44 %
Face Value 10.0
PEG Ratio-0.81

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Dhampur Sugar Mills Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Gayatri Sugars Ltd 79.6 Cr. 10.7 16.7/7.02284 16.80.00 %36.6 %% 10.0
Dhampure Speciality Sugars Ltd 81.6 Cr. 93.4 136/82.020.7 45.30.00 %11.6 %8.88 % 10.0
Dhampur Bio Organics Ltd 530 Cr. 79.9 126/57.3310 1451.56 %3.97 %1.56 % 10.0
DCM Shriram Industries Ltd 1,428 Cr. 164 211/14223.4 1051.22 %13.7 %11.8 % 2.00
Davangere Sugar Company Ltd 545 Cr. 3.81 12.4/3.0343.1 3.520.00 %6.70 %3.17 % 1.00
Industry Average1,762.37 Cr263.5344.93225.560.68%8.62%7.89%6.37

All Competitor Stocks of Dhampur Sugar Mills Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 703.30541.20543.82671.44783.42459.24364.50561.75504.38421.10411.89619.15521.42
Expenses 621.49510.25457.66567.06688.94437.19311.00465.47477.07421.60370.25518.06498.60
Operating Profit 81.8130.9586.16104.3894.4822.0553.5096.2827.31-0.5041.64101.0922.82
OPM % 11.63%5.72%15.84%15.55%12.06%4.80%14.68%17.14%5.41%-0.12%10.11%16.33%4.38%
Other Income 5.086.590.243.571.235.2416.184.433.985.726.681.398.05
Interest 17.2310.545.4510.7214.247.406.1014.7815.8012.4010.1411.9415.77
Depreciation 12.2510.2813.8415.7013.4312.4015.8217.1413.2512.8916.4719.3113.80
Profit before tax 57.4116.7267.1181.5368.047.4947.7668.792.24-20.0721.7171.231.30
Tax % 31.55%30.98%30.80%25.56%33.26%27.50%33.38%24.61%28.12%-33.13%30.08%31.14%30.00%
Net Profit 39.3011.5446.4460.6945.415.4331.8251.861.61-13.4215.1849.050.91
EPS in Rs 5.921.726.989.096.830.814.787.930.24-2.062.317.500.13

Last Updated: August 20, 2025, 11:40 am

Below is a detailed analysis of the quarterly data for Dhampur Sugar Mills Ltd based on the most recent figures (Jun 2025) and their trends compared to the previous period:

  • For Sales, as of Jun 2025, the value is 521.42 Cr.. The value appears to be declining and may need further review. It has decreased from 619.15 Cr. (Mar 2025) to 521.42 Cr., marking a decrease of 97.73 Cr..
  • For Expenses, as of Jun 2025, the value is 498.60 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 518.06 Cr. (Mar 2025) to 498.60 Cr., marking a decrease of 19.46 Cr..
  • For Operating Profit, as of Jun 2025, the value is 22.82 Cr.. The value appears to be declining and may need further review. It has decreased from 101.09 Cr. (Mar 2025) to 22.82 Cr., marking a decrease of 78.27 Cr..
  • For OPM %, as of Jun 2025, the value is 4.38%. The value appears to be declining and may need further review. It has decreased from 16.33% (Mar 2025) to 4.38%, marking a decrease of 11.95%.
  • For Other Income, as of Jun 2025, the value is 8.05 Cr.. The value appears strong and on an upward trend. It has increased from 1.39 Cr. (Mar 2025) to 8.05 Cr., marking an increase of 6.66 Cr..
  • For Interest, as of Jun 2025, the value is 15.77 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 11.94 Cr. (Mar 2025) to 15.77 Cr., marking an increase of 3.83 Cr..
  • For Depreciation, as of Jun 2025, the value is 13.80 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 19.31 Cr. (Mar 2025) to 13.80 Cr., marking a decrease of 5.51 Cr..
  • For Profit before tax, as of Jun 2025, the value is 1.30 Cr.. The value appears to be declining and may need further review. It has decreased from 71.23 Cr. (Mar 2025) to 1.30 Cr., marking a decrease of 69.93 Cr..
  • For Tax %, as of Jun 2025, the value is 30.00%. The value appears to be improving (decreasing) as expected. It has decreased from 31.14% (Mar 2025) to 30.00%, marking a decrease of 1.14%.
  • For Net Profit, as of Jun 2025, the value is 0.91 Cr.. The value appears to be declining and may need further review. It has decreased from 49.05 Cr. (Mar 2025) to 0.91 Cr., marking a decrease of 48.14 Cr..
  • For EPS in Rs, as of Jun 2025, the value is 0.13. The value appears to be declining and may need further review. It has decreased from 7.50 (Mar 2025) to 0.13, marking a decrease of 7.37.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 15, 2025, 5:27 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,8231,7772,2332,5843,3522,8923,4842,1581,9042,4602,1691,9571,974
Expenses 1,6931,6442,0232,0682,9972,4333,1321,8791,6132,1521,9021,7871,809
Operating Profit 130134210516354460353279292308267170165
OPM % 7%8%9%20%11%16%10%13%15%12%12%9%8%
Other Income 21173525271831961011271822
Interest 15915015916712290101395044435050
Depreciation 76555554587076515052596262
Profit before tax -84-54313202033172072842022231927574
Tax % -7%-76%18%28%25%21%-4%19%29%29%30%30%
Net Profit -78-13262301512512162291441581355252
EPS in Rs -13.70-2.194.3034.4222.8537.8132.6134.5221.6923.7220.547.987.88
Dividend Payout % 0%0%0%17%13%17%18%17%28%25%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)83.33%300.00%784.62%-34.35%66.23%-13.94%6.02%-37.12%9.72%-14.56%-61.48%
Change in YoY Net Profit Growth (%)0.00%216.67%484.62%-818.96%100.57%-80.17%19.96%-43.14%46.84%-24.28%-46.92%

Dhampur Sugar Mills Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:1%
5 Years:-11%
3 Years:1%
TTM:4%
Compounded Profit Growth
10 Years:20%
5 Years:-25%
3 Years:-30%
TTM:-43%
Stock Price CAGR
10 Years:18%
5 Years:1%
3 Years:-17%
1 Year:-39%
Return on Equity
10 Years:15%
5 Years:12%
3 Years:11%
Last Year:4%

Last Updated: September 5, 2025, 2:50 am

Balance Sheet

Last Updated: December 4, 2025, 1:10 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 57596066666666666666656564
Reserves 3633486358369351,1581,2951,4948199761,0351,0871,061
Borrowings 1,3581,6261,6721,9151,4491,8241,7521,158886744981936488
Other Liabilities 956995828514685877755753394335276299212
Total Liabilities 2,7353,0283,1963,3313,1363,9273,8693,4712,1652,1222,3572,3871,826
Fixed Assets 1,0861,2541,4961,4941,5971,5971,6381,6149991,0451,1501,1321,117
CWIP 20718282724347212910317912
Investments 211321223524727215
Other Assets 1,4401,7551,6711,8071,5122,2842,2221,8331,1329711,1431,219482
Total Assets 2,7353,0283,1963,3313,1363,9273,8693,4712,1652,1222,3572,3871,826

Below is a detailed analysis of the balance sheet data for Dhampur Sugar Mills Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 64.00 Cr.. The value appears to be declining and may need further review. It has decreased from 65.00 Cr. (Mar 2025) to 64.00 Cr., marking a decrease of 1.00 Cr..
  • For Reserves, as of Sep 2025, the value is 1,061.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,087.00 Cr. (Mar 2025) to 1,061.00 Cr., marking a decrease of 26.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 488.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 936.00 Cr. (Mar 2025) to 488.00 Cr., marking a decrease of 448.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 212.00 Cr.. The value appears to be improving (decreasing). It has decreased from 299.00 Cr. (Mar 2025) to 212.00 Cr., marking a decrease of 87.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 1,826.00 Cr.. The value appears to be improving (decreasing). It has decreased from 2,387.00 Cr. (Mar 2025) to 1,826.00 Cr., marking a decrease of 561.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 1,117.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,132.00 Cr. (Mar 2025) to 1,117.00 Cr., marking a decrease of 15.00 Cr..
  • For CWIP, as of Sep 2025, the value is 12.00 Cr.. The value appears strong and on an upward trend. It has increased from 9.00 Cr. (Mar 2025) to 12.00 Cr., marking an increase of 3.00 Cr..
  • For Investments, as of Sep 2025, the value is 215.00 Cr.. The value appears strong and on an upward trend. It has increased from 27.00 Cr. (Mar 2025) to 215.00 Cr., marking an increase of 188.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 482.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,219.00 Cr. (Mar 2025) to 482.00 Cr., marking a decrease of 737.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 1,826.00 Cr.. The value appears to be declining and may need further review. It has decreased from 2,387.00 Cr. (Mar 2025) to 1,826.00 Cr., marking a decrease of 561.00 Cr..

Notably, the Reserves (1,061.00 Cr.) exceed the Borrowings (488.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow - No data available for this post.

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow129.00133.00209.00515.00353.00459.00352.00278.00-594.00-436.00-714.00-766.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days244641312749365031292828
Inventory Days311327265315158302216293230129208215
Days Payable1791769956731208113563352432
Cash Conversion Cycle157196207289113231171209198123212211
Working Capital Days-63-67-53-12-2219163711202324
ROCE %4%5%8%19%12%15%10%11%11%15%11%6%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters49.09%49.09%49.09%49.09%49.09%49.12%49.12%49.12%49.10%49.10%49.84%49.84%
FIIs5.09%4.77%6.45%7.57%6.21%6.02%5.50%3.99%2.14%1.98%2.04%2.05%
DIIs0.51%0.50%0.45%0.47%0.45%0.46%0.46%0.46%0.46%0.47%0.48%0.48%
Public45.32%45.65%44.02%42.88%44.24%44.40%44.92%46.43%48.30%48.45%47.64%47.62%
No. of Shareholders80,07678,35171,18072,71979,51085,14190,19493,55595,01993,87592,06390,737

Shareholding Pattern Chart

No. of Shareholders

Dhampur Sugar Mills Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 7.9820.2723.8021.7034.52
Diluted EPS (Rs.) 7.9820.2723.8021.7034.52
Cash EPS (Rs.) 17.4929.5731.6529.2746.15
Book Value[Excl.RevalReserv]/Share (Rs.) 176.27168.30157.06133.32234.77
Book Value[Incl.RevalReserv]/Share (Rs.) 176.27168.30157.06133.32234.77
Revenue From Operations / Share (Rs.) 406.30404.84432.96325.85636.79
PBDIT / Share (Rs.) 28.6544.8748.0345.5071.16
PBIT / Share (Rs.) 19.1835.8840.1837.9259.46
PBT / Share (Rs.) 11.4929.3833.5630.3747.44
Net Profit / Share (Rs.) 8.0220.5723.8021.7034.46
NP After MI And SOA / Share (Rs.) 7.9920.5423.7321.7034.49
PBDIT Margin (%) 7.0511.0811.0913.9611.17
PBIT Margin (%) 4.728.869.2811.639.33
PBT Margin (%) 2.827.257.759.317.45
Net Profit Margin (%) 1.975.085.496.655.41
NP After MI And SOA Margin (%) 1.965.075.486.655.41
Return on Networth / Equity (%) 4.5312.2015.1016.2714.69
Return on Capital Employeed (%) 8.8217.0519.8021.5220.08
Return On Assets (%) 2.185.697.426.656.60
Long Term Debt / Equity (X) 0.120.140.200.260.20
Total Debt / Equity (X) 0.780.870.690.990.66
Asset Turnover Ratio (%) 1.121.181.340.761.15
Current Ratio (X) 1.291.211.241.121.20
Quick Ratio (X) 0.350.260.380.260.34
Inventory Turnover Ratio (X) 2.922.212.221.491.94
Dividend Payout Ratio (NP) (%) 0.0029.650.0027.6517.37
Dividend Payout Ratio (CP) (%) 0.0020.620.0020.4912.97
Earning Retention Ratio (%) 0.0070.350.0072.3582.63
Cash Earning Retention Ratio (%) 0.0079.380.0079.5187.03
Interest Coverage Ratio (X) 3.736.907.266.025.92
Interest Coverage Ratio (Post Tax) (X) 2.044.164.603.873.87
Enterprise Value (Cr.) 1568.302303.372152.924371.242166.69
EV / Net Operating Revenue (X) 0.590.870.742.020.51
EV / EBITDA (X) 8.377.856.7514.474.58
MarketCap / Net Operating Revenue (X) 0.290.510.511.640.28
Retention Ratios (%) 0.0070.340.0072.3482.62
Price / BV (X) 0.671.241.424.010.77
Price / Net Operating Revenue (X) 0.290.510.511.640.28
EarningsYield 0.060.090.100.040.18

After reviewing the key financial ratios for Dhampur Sugar Mills Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 7.98. This value is within the healthy range. It has decreased from 20.27 (Mar 24) to 7.98, marking a decrease of 12.29.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 7.98. This value is within the healthy range. It has decreased from 20.27 (Mar 24) to 7.98, marking a decrease of 12.29.
  • For Cash EPS (Rs.), as of Mar 25, the value is 17.49. This value is within the healthy range. It has decreased from 29.57 (Mar 24) to 17.49, marking a decrease of 12.08.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 176.27. It has increased from 168.30 (Mar 24) to 176.27, marking an increase of 7.97.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 176.27. It has increased from 168.30 (Mar 24) to 176.27, marking an increase of 7.97.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 406.30. It has increased from 404.84 (Mar 24) to 406.30, marking an increase of 1.46.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 28.65. This value is within the healthy range. It has decreased from 44.87 (Mar 24) to 28.65, marking a decrease of 16.22.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 19.18. This value is within the healthy range. It has decreased from 35.88 (Mar 24) to 19.18, marking a decrease of 16.70.
  • For PBT / Share (Rs.), as of Mar 25, the value is 11.49. This value is within the healthy range. It has decreased from 29.38 (Mar 24) to 11.49, marking a decrease of 17.89.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 8.02. This value is within the healthy range. It has decreased from 20.57 (Mar 24) to 8.02, marking a decrease of 12.55.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 7.99. This value is within the healthy range. It has decreased from 20.54 (Mar 24) to 7.99, marking a decrease of 12.55.
  • For PBDIT Margin (%), as of Mar 25, the value is 7.05. This value is below the healthy minimum of 10. It has decreased from 11.08 (Mar 24) to 7.05, marking a decrease of 4.03.
  • For PBIT Margin (%), as of Mar 25, the value is 4.72. This value is below the healthy minimum of 10. It has decreased from 8.86 (Mar 24) to 4.72, marking a decrease of 4.14.
  • For PBT Margin (%), as of Mar 25, the value is 2.82. This value is below the healthy minimum of 10. It has decreased from 7.25 (Mar 24) to 2.82, marking a decrease of 4.43.
  • For Net Profit Margin (%), as of Mar 25, the value is 1.97. This value is below the healthy minimum of 5. It has decreased from 5.08 (Mar 24) to 1.97, marking a decrease of 3.11.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 1.96. This value is below the healthy minimum of 8. It has decreased from 5.07 (Mar 24) to 1.96, marking a decrease of 3.11.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 4.53. This value is below the healthy minimum of 15. It has decreased from 12.20 (Mar 24) to 4.53, marking a decrease of 7.67.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 8.82. This value is below the healthy minimum of 10. It has decreased from 17.05 (Mar 24) to 8.82, marking a decrease of 8.23.
  • For Return On Assets (%), as of Mar 25, the value is 2.18. This value is below the healthy minimum of 5. It has decreased from 5.69 (Mar 24) to 2.18, marking a decrease of 3.51.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.12. This value is below the healthy minimum of 0.2. It has decreased from 0.14 (Mar 24) to 0.12, marking a decrease of 0.02.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.78. This value is within the healthy range. It has decreased from 0.87 (Mar 24) to 0.78, marking a decrease of 0.09.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 1.12. It has decreased from 1.18 (Mar 24) to 1.12, marking a decrease of 0.06.
  • For Current Ratio (X), as of Mar 25, the value is 1.29. This value is below the healthy minimum of 1.5. It has increased from 1.21 (Mar 24) to 1.29, marking an increase of 0.08.
  • For Quick Ratio (X), as of Mar 25, the value is 0.35. This value is below the healthy minimum of 1. It has increased from 0.26 (Mar 24) to 0.35, marking an increase of 0.09.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 2.92. This value is below the healthy minimum of 4. It has increased from 2.21 (Mar 24) to 2.92, marking an increase of 0.71.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 29.65 (Mar 24) to 0.00, marking a decrease of 29.65.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 20.62 (Mar 24) to 0.00, marking a decrease of 20.62.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 70.35 (Mar 24) to 0.00, marking a decrease of 70.35.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 79.38 (Mar 24) to 0.00, marking a decrease of 79.38.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 3.73. This value is within the healthy range. It has decreased from 6.90 (Mar 24) to 3.73, marking a decrease of 3.17.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 2.04. This value is below the healthy minimum of 3. It has decreased from 4.16 (Mar 24) to 2.04, marking a decrease of 2.12.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 1,568.30. It has decreased from 2,303.37 (Mar 24) to 1,568.30, marking a decrease of 735.07.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 0.59. This value is below the healthy minimum of 1. It has decreased from 0.87 (Mar 24) to 0.59, marking a decrease of 0.28.
  • For EV / EBITDA (X), as of Mar 25, the value is 8.37. This value is within the healthy range. It has increased from 7.85 (Mar 24) to 8.37, marking an increase of 0.52.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 0.29. This value is below the healthy minimum of 1. It has decreased from 0.51 (Mar 24) to 0.29, marking a decrease of 0.22.
  • For Retention Ratios (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 30. It has decreased from 70.34 (Mar 24) to 0.00, marking a decrease of 70.34.
  • For Price / BV (X), as of Mar 25, the value is 0.67. This value is below the healthy minimum of 1. It has decreased from 1.24 (Mar 24) to 0.67, marking a decrease of 0.57.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 0.29. This value is below the healthy minimum of 1. It has decreased from 0.51 (Mar 24) to 0.29, marking a decrease of 0.22.
  • For EarningsYield, as of Mar 25, the value is 0.06. This value is below the healthy minimum of 5. It has decreased from 0.09 (Mar 24) to 0.06, marking a decrease of 0.03.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Dhampur Sugar Mills Ltd as of December 13, 2025 is: 93.84

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 13, 2025, Dhampur Sugar Mills Ltd is Overvalued by 28.37% compared to the current share price 131.00

Intrinsic Value of Dhampur Sugar Mills Ltd as of December 13, 2025 is: 76.64

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 13, 2025, Dhampur Sugar Mills Ltd is Overvalued by 41.50% compared to the current share price 131.00

Last 5 Year EPS CAGR: -18.33%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -5.58, which is a positive sign.
  2. The company has shown consistent growth in sales (1.77 cr) and profit (153.08 cr) over the years.
  1. The stock has a low average ROCE of 10.58%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 193.08, which may not be favorable.
  3. The company has higher borrowings (1,291.46) compared to reserves (926.31), which may suggest financial risk.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Dhampur Sugar Mills Ltd:
    1. Net Profit Margin: 1.97%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 8.82% (Industry Average ROCE: 8.62%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 4.53% (Industry Average ROE: 7.1%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 2.04
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.35
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 14.8 (Industry average Stock P/E: 34.44)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.78
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Dhampur Sugar Mills Ltd. is a Public Limited Listed company incorporated on 22/05/1933 and has its registered office in the State of Uttar Pradesh, India. Company's Corporate Identification Number(CIN) is L15249UP1933PLC000511 and registration number is 000511. Currently Company is involved in the business activities of Manufacture or refining of sugar (sucrose) from sugercane. Company's Total Operating Revenue is Rs. 2655.00 Cr. and Equity Capital is Rs. 65.38 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
SugarSugar, Co-generation and Distillery Unit: Bijnor District Uttar Pradesh 246761investordesk@dhampursugar.com
https://www.dhampursugar.com
Management
NamePosition Held
Mr. Ashok Kumar GoelChairman
Mr. Gaurav GoelVice Chairman & Mng.Director
Mr. Subhash PandeyWhole Time Director
Mr. Yashwardhan PoddarIndependent Director
Mr. Satpal Kumar AroraIndependent Director
Mr. Anuj KhannaIndependent Director
Ms. Pallavi KhandelwalIndependent Director

FAQ

What is the intrinsic value of Dhampur Sugar Mills Ltd?

Dhampur Sugar Mills Ltd's intrinsic value (as of 13 December 2025) is 93.84 which is 28.37% lower the current market price of 131.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 842 Cr. market cap, FY2025-2026 high/low of 187/109, reserves of ₹1,061 Cr, and liabilities of 1,826 Cr.

What is the Market Cap of Dhampur Sugar Mills Ltd?

The Market Cap of Dhampur Sugar Mills Ltd is 842 Cr..

What is the current Stock Price of Dhampur Sugar Mills Ltd as on 13 December 2025?

The current stock price of Dhampur Sugar Mills Ltd as on 13 December 2025 is 131.

What is the High / Low of Dhampur Sugar Mills Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Dhampur Sugar Mills Ltd stocks is 187/109.

What is the Stock P/E of Dhampur Sugar Mills Ltd?

The Stock P/E of Dhampur Sugar Mills Ltd is 14.8.

What is the Book Value of Dhampur Sugar Mills Ltd?

The Book Value of Dhampur Sugar Mills Ltd is 175.

What is the Dividend Yield of Dhampur Sugar Mills Ltd?

The Dividend Yield of Dhampur Sugar Mills Ltd is 0.00 %.

What is the ROCE of Dhampur Sugar Mills Ltd?

The ROCE of Dhampur Sugar Mills Ltd is 5.86 %.

What is the ROE of Dhampur Sugar Mills Ltd?

The ROE of Dhampur Sugar Mills Ltd is 4.44 %.

What is the Face Value of Dhampur Sugar Mills Ltd?

The Face Value of Dhampur Sugar Mills Ltd is 10.0.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Dhampur Sugar Mills Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE