Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:28 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 531923 | NSE: DHAMPURE

Dhampure Speciality Sugars Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹60.40Overvalued by 45.09%vs CMP ₹110.00

P/E (18.4) × ROE (8.9%) × BV (₹45.30) × DY (2.00%)

₹72.42Overvalued by 34.16%vs CMP ₹110.00
MoS: -51.9% (Negative)Confidence: 63/100 (Moderate)Models: 1 Under, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹98.4223%Over (-10.5%)
Graham NumberEarnings₹80.2617%Over (-27%)
Earnings PowerEarnings₹19.1811%Over (-82.6%)
DCFCash Flow₹152.5811%Under (+38.7%)
Net Asset ValueAssets₹45.187%Over (-58.9%)
EV/EBITDAEnterprise₹43.939%Over (-60.1%)
Earnings YieldEarnings₹63.207%Over (-42.5%)
ROCE CapitalReturns₹25.497%Over (-76.8%)
Revenue MultipleRevenue₹45.366%Over (-58.8%)
Consensus (9 models)₹72.42100%Overvalued
Key Drivers: EPS CAGR 63.0% lifts DCF — verify sustainability. | Wide model spread (₹19–₹153) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 63.0%

*Investments are subject to market risks

Investment Snapshot

70
Dhampure Speciality Sugars Ltd scores 70/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health62/100 · Moderate
ROCE 11.6% AverageROE 8.9% AverageD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 60.3% Stable
Earnings Quality65/100 · Strong
OPM expanding (1% → 6%) Improving
Quarterly Momentum100/100 · Strong
Revenue (4Q): +53% YoY AcceleratingProfit (4Q): +243% YoY StrongOPM: 15.2% (up 8.7% YoY) Margin expansion
Industry Rank65/100 · Strong
P/E 18.4 vs industry 20.7 In-lineROCE 11.6% vs industry 8.6% Above peers3Y sales CAGR: 19% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Dhampure Speciality Sugars Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
30/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 18.4 vs Ind 20.7 | ROCE 11.6% | ROE 8.9% | CFO/NP N/A
Balance Sheet Stress
20/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.00x | IntCov 0.0x | Current 0.91x | Borrow/Reserve 0.00x
Cash Flow Reliability
29/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹3 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom 0.00 pp
Business Momentum
-8
Watch closely
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales +10.8% | Q NP +4.6% | Q OPM -6.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-34.2%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.00xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-111Latest shareholder count minus previous count
Quarterly Sales Change+10.8%Latest quarter sales vs previous quarter sales
Quarterly Profit Change+4.6%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-6.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:28 am

Market Cap 96.4 Cr.
Current Price 110
Intrinsic Value₹72.42
High / Low 128/82.0
Stock P/E18.4
Book Value 45.3
Dividend Yield0.00 %
ROCE11.6 %
ROE8.88 %
Face Value 10.0
PEG Ratio0.29

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

View Share Price Target for Dhampure Speciality Sugars Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Dhampure Speciality Sugars Ltd 96.4 Cr. 110 128/82.018.4 45.30.00 %11.6 %8.88 % 10.0
Balrampur Chini Mills Ltd 9,996 Cr. 495 628/39322.3 1940.71 %10.2 %11.0 % 1.00
Ugar Sugar Works Ltd 440 Cr. 39.1 52.5/33.123.2 15.20.00 %3.14 %7.90 % 1.00
Dhampur Sugar Mills Ltd 905 Cr. 141 162/10913.2 1750.00 %5.86 %4.44 % 10.0
Avadh Sugar & Energy Ltd 942 Cr. 470 586/30612.5 5292.13 %9.19 %8.24 % 10.0
Industry Average2,024.68 Cr265.4020.73225.550.76%8.62%7.89%6.37

All Competitor Stocks of Dhampure Speciality Sugars Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 6.415.514.597.608.548.517.028.4211.4212.949.9714.7616.35
Expenses 5.776.364.495.997.7710.276.316.6410.6812.678.8811.6413.87
Operating Profit 0.64-0.850.101.610.77-1.760.711.780.740.271.093.122.48
OPM % 9.98%-15.43%2.18%21.18%9.02%-20.68%10.11%21.14%6.48%2.09%10.93%21.14%15.17%
Other Income 0.023.220.020.020.050.280.090.250.30-0.030.29-0.290.33
Interest 0.000.010.000.000.000.000.000.000.010.000.010.000.00
Depreciation 0.080.120.080.080.080.080.080.520.08-0.330.100.130.09
Profit before tax 0.582.240.041.550.74-1.560.721.510.950.571.272.702.72
Tax % 25.86%20.54%25.00%25.81%25.68%-48.72%23.61%27.81%23.16%14.04%24.41%27.78%24.63%
Net Profit 0.441.780.021.150.54-0.800.561.100.730.490.971.952.04
EPS in Rs 0.552.240.031.450.68-1.000.711.390.920.591.162.232.34

Last Updated: March 3, 2026, 10:58 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 3:46 am

MetricMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 34.4930.6623.108.588.147.4615.7723.7021.5629.0139.7554.02
Expenses 33.6330.2122.388.577.467.3915.5123.2121.7328.2736.2447.06
Operating Profit 0.860.450.720.010.680.070.260.49-0.170.743.516.96
OPM % 2.49%1.47%3.12%0.12%8.35%0.94%1.65%2.07%-0.79%2.55%8.83%12.88%
Other Income 0.351.070.840.850.370.831.920.363.240.360.600.30
Interest 0.070.190.290.240.050.020.010.000.010.010.010.01
Depreciation 0.440.840.160.180.280.260.290.360.360.330.34-0.01
Profit before tax 0.700.491.110.440.720.621.880.492.700.763.767.26
Tax % 35.71%22.45%33.33%22.73%27.78%138.71%13.83%12.24%23.70%-23.68%23.67%
Net Profit 0.460.380.740.340.52-0.251.630.432.070.942.885.45
EPS in Rs 0.640.531.030.450.66-0.322.070.552.601.193.466.32
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-17.39%94.74%-54.05%52.94%-148.08%752.00%-73.62%381.40%-54.59%206.38%
Change in YoY Net Profit Growth (%)0.00%112.13%-148.79%107.00%-201.02%900.08%-825.62%455.01%-435.98%260.97%

Dhampure Speciality Sugars Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2015-2016 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:1%
5 Years:40%
3 Years:19%
TTM:35%
Compounded Profit Growth
10 Years:19%
5 Years:67%
3 Years:83%
TTM:103%
Stock Price CAGR
10 Years:23%
5 Years:42%
3 Years:33%
1 Year:7%
Return on Equity
10 Years:3%
5 Years:4%
3 Years:5%
Last Year:9%

Last Updated: September 5, 2025, 3:11 pm

Balance Sheet

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

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 7.167.207.207.567.957.937.937.937.937.938.338.73
Reserves 12.1812.6013.3413.9614.8614.6116.2315.7217.7818.7425.8030.86
Borrowings 1.322.990.000.007.367.009.010.000.000.000.000.00
Other Liabilities 2.031.685.713.101.821.363.609.055.909.355.604.66
Total Liabilities 22.6924.4726.2524.6231.9930.9036.7732.7031.6136.0239.7344.25
Fixed Assets 2.967.318.228.1110.5210.7512.9313.318.989.4921.8123.19
CWIP 0.670.670.000.950.000.000.000.000.000.000.000.00
Investments 0.146.416.622.592.952.934.114.130.010.000.000.00
Other Assets 18.9210.0811.4112.9718.5217.2219.7315.2622.6226.5317.9221.06
Total Assets 22.6924.4726.2524.6231.9930.9036.7732.7031.6136.0239.7344.25

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -1.061.37-0.680.122.86-0.563.380.71-8.122.498.04
Cash from Investing Activity + 0.76-0.321.23-0.52-5.94-1.31-2.89-0.758.09-1.22-12.66
Cash from Financing Activity + 0.07-0.88-0.270.305.19-0.36-0.080.10-0.01-0.014.59
Net Cash Flow -0.230.170.28-0.112.11-2.240.410.06-0.041.26-0.03
Free Cash Flow -1.061.37-1.75-0.901.12-1.051.13-0.04-4.141.65-4.62
CFO/OP -123%304%-133%500%450%443%1,400%159%4,394%314%255%

Free Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-0.46-2.540.720.01-6.68-6.93-8.750.49-0.170.743.51

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 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 21.3819.4053.0982.9573.5472.4158.5626.8030.1343.0335.54
Inventory Days 9.387.0138.5497.45121.14147.70105.1882.65108.19100.8773.61
Days Payable 8.812.7243.97101.69100.4181.4991.4667.6774.1671.2729.56
Cash Conversion Cycle 21.9523.6947.6678.7294.26138.6272.2841.7764.1672.6379.59
Working Capital Days 14.82-20.009.0159.56-26.90-1.47-34.0278.39249.71163.06103.76
ROCE %3.13%6.46%3.23%2.98%2.14%0.92%1.71%1.63%3.15%11.61%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 55.59%55.59%56.10%56.27%56.27%56.27%56.27%56.27%58.37%58.37%60.27%60.27%
Public 44.41%44.41%43.90%43.72%43.73%43.74%43.73%43.73%41.64%41.64%39.72%39.73%
No. of Shareholders 4,6744,5524,5604,5115,4155,3975,5295,9055,7115,6385,6315,520

Shareholding Pattern Chart

No. of Shareholders

Dhampure Speciality Sugars 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.) 3.451.182.600.532.05
Diluted EPS (Rs.) 3.451.182.600.532.05
Cash EPS (Rs.) 3.861.603.050.992.42
Book Value[Excl.RevalReserv]/Share (Rs.) 40.9733.6232.9329.8230.47
Book Value[Incl.RevalReserv]/Share (Rs.) 40.9733.6232.9329.8230.47
Revenue From Operations / Share (Rs.) 47.7736.8527.2029.9619.95
PBDIT / Share (Rs.) 4.661.453.871.082.81
PBIT / Share (Rs.) 4.251.033.420.612.44
PBT / Share (Rs.) 4.510.953.400.612.42
Net Profit / Share (Rs.) 3.451.182.600.532.05
NP After MI And SOA / Share (Rs.) 3.451.182.590.552.05
PBDIT Margin (%) 9.743.9314.223.5914.06
PBIT Margin (%) 8.892.8012.572.0612.20
PBT Margin (%) 9.442.5912.512.0512.13
Net Profit Margin (%) 7.233.209.561.7810.26
NP After MI And SOA Margin (%) 7.233.209.531.8410.26
Return on Networth / Equity (%) 8.433.517.991.846.72
Return on Capital Employeed (%) 9.922.729.831.516.77
Return On Assets (%) 7.242.606.501.234.41
Asset Turnover Ratio (%) 1.050.860.640.400.33
Current Ratio (X) 4.263.554.852.880.91
Quick Ratio (X) 3.012.643.931.930.60
Inventory Turnover Ratio (X) 7.634.473.852.863.14
Interest Coverage Ratio (X) 431.14174.30388.46258.16203.23
Interest Coverage Ratio (Post Tax) (X) 295.21151.41262.62129.87153.03
Enterprise Value (Cr.) 81.0561.2836.0230.7417.80
EV / Net Operating Revenue (X) 2.042.101.671.291.12
EV / EBITDA (X) 20.8953.2711.7436.008.00
MarketCap / Net Operating Revenue (X) 2.092.171.691.331.17
Price / BV (X) 2.432.371.421.330.76
Price / Net Operating Revenue (X) 2.092.171.691.331.17
EarningsYield 0.030.010.050.010.08

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Dhampure Specialty Sugars Ltd. is a Public Limited Listed company incorporated on 22/06/1992 and has its registered office in the State of Uttar Pradesh, India. Company's Corporate Identification Number(CIN) is L24112UP1992PLC014478 and registration number is 014478. Currently company belongs to the Industry of Sugar. Company's Total Operating Revenue is Rs. 35.78 Cr. and Equity Capital is Rs. 8.33 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
SugarVillage - Pallawala, Tehsil - Dhampur, Bijnor District Uttar Pradesh 246761Contact not found
Management
NamePosition Held
Mr. Sorabh GuptaChairman & Managing Director
Mr. Mohd Arshad Suhail SiddiquiIndependent Director
Mr. Ajay GoyalIndependent Director
Mrs. Praveen SinghNon Executive Woman Director

FAQ

What is the intrinsic value of Dhampure Speciality Sugars Ltd and is it undervalued?

As of 05 April 2026, Dhampure Speciality Sugars Ltd's intrinsic value is ₹72.42, which is 34.16% lower than the current market price of ₹110.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (8.88 %), book value (₹45.3), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Dhampure Speciality Sugars Ltd?

Dhampure Speciality Sugars Ltd is trading at ₹110.00 as of 05 April 2026, with a FY2026-2027 high of ₹128 and low of ₹82.0. The stock is currently in the middle of its 52-week range. Market cap stands at ₹96.4 Cr..

How does Dhampure Speciality Sugars Ltd's P/E ratio compare to its industry?

Dhampure Speciality Sugars Ltd has a P/E ratio of 18.4, which is below the industry average of 20.73. This is broadly in line with or below the industry average.

Is Dhampure Speciality Sugars Ltd financially healthy?

Key indicators for Dhampure Speciality Sugars Ltd: ROCE of 11.6 % is moderate. Dividend yield is 0.00 %.

Is Dhampure Speciality Sugars Ltd profitable and how is the profit trend?

Dhampure Speciality Sugars Ltd reported a net profit of ₹3 Cr in Mar 2025 on revenue of ₹40 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Dhampure Speciality Sugars Ltd pay dividends?

Dhampure Speciality Sugars Ltd has a dividend yield of 0.00 % at the current price of ₹110.00. The company is currently not paying meaningful dividends.

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 Dhampure Speciality Sugars 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
Explore Industry-wise Stock Analysis Reports