Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: January 15, 2026, 7:39 am
Author: Getaka|Social: XLinkedIn

Uttam Sugar Mills Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: January 15, 2026, 7:39 am

Market Cap 878 Cr.
Current Price 230
High / Low 331/170
Stock P/E7.45
Book Value 205
Dividend Yield1.09 %
ROCE11.8 %
ROE12.4 %
Face Value 10.0
PEG Ratio-2.79

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

View Share Price Target for Uttam 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 66.6 Cr. 8.96 16.7/7.02238 16.80.00 %36.6 %% 10.0
Dhampure Speciality Sugars Ltd 91.1 Cr. 104 118/82.023.1 45.30.00 %11.6 %8.88 % 10.0
Dhampur Bio Organics Ltd 519 Cr. 78.2 110/57.3304 1451.60 %3.97 %1.56 % 10.0
DCM Shriram Industries Ltd 592 Cr. 45.4 63.1/44.79.72 1054.41 %13.7 %11.8 % 2.00
Davangere Sugar Company Ltd 721 Cr. 5.04 12.4/3.0357.0 3.520.00 %6.70 %3.17 % 1.00
Industry Average1,664.00 Cr250.3741.86225.560.83%8.62%7.89%6.37

All Competitor Stocks of Uttam Sugar Mills Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 454.53471.61527.42460.05604.03517.74465.15453.82385.73403.88549.98604.76559.77
Expenses 448.58420.43415.71393.58561.12443.80382.66418.67382.09342.06435.38553.96536.35
Operating Profit 5.9551.18111.7166.4742.9173.9482.4935.153.6461.82114.6050.8023.42
OPM % 1.31%10.85%21.18%14.45%7.10%14.28%17.73%7.75%0.94%15.31%20.84%8.40%4.18%
Other Income 2.232.152.701.722.112.282.443.151.150.941.870.811.50
Interest 13.588.7911.9517.5113.917.5516.7618.4411.137.6916.6218.9611.12
Depreciation 9.049.149.169.379.5310.0610.8511.2711.0011.2711.0611.4011.46
Profit before tax -14.4435.4093.3041.3121.5858.6157.328.59-17.3443.8088.7921.252.34
Tax % -30.47%26.38%24.97%25.03%27.57%25.83%26.48%25.15%-9.86%25.78%23.50%24.89%36.75%
Net Profit -10.0426.0670.0030.9715.6343.4742.146.43-15.6332.5167.9215.961.48
EPS in Rs -2.636.8318.358.124.1011.4011.051.69-4.108.5217.814.180.39

Last Updated: December 28, 2025, 4:33 pm

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

  • For Sales, as of Sep 2025, the value is 559.77 Cr.. The value appears to be declining and may need further review. It has decreased from 604.76 Cr. (Jun 2025) to 559.77 Cr., marking a decrease of 44.99 Cr..
  • For Expenses, as of Sep 2025, the value is 536.35 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 553.96 Cr. (Jun 2025) to 536.35 Cr., marking a decrease of 17.61 Cr..
  • For Operating Profit, as of Sep 2025, the value is 23.42 Cr.. The value appears to be declining and may need further review. It has decreased from 50.80 Cr. (Jun 2025) to 23.42 Cr., marking a decrease of 27.38 Cr..
  • For OPM %, as of Sep 2025, the value is 4.18%. The value appears to be declining and may need further review. It has decreased from 8.40% (Jun 2025) to 4.18%, marking a decrease of 4.22%.
  • For Other Income, as of Sep 2025, the value is 1.50 Cr.. The value appears strong and on an upward trend. It has increased from 0.81 Cr. (Jun 2025) to 1.50 Cr., marking an increase of 0.69 Cr..
  • For Interest, as of Sep 2025, the value is 11.12 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 18.96 Cr. (Jun 2025) to 11.12 Cr., marking a decrease of 7.84 Cr..
  • For Depreciation, as of Sep 2025, the value is 11.46 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 11.40 Cr. (Jun 2025) to 11.46 Cr., marking an increase of 0.06 Cr..
  • For Profit before tax, as of Sep 2025, the value is 2.34 Cr.. The value appears to be declining and may need further review. It has decreased from 21.25 Cr. (Jun 2025) to 2.34 Cr., marking a decrease of 18.91 Cr..
  • For Tax %, as of Sep 2025, the value is 36.75%. The value appears to be increasing, which may not be favorable. It has increased from 24.89% (Jun 2025) to 36.75%, marking an increase of 11.86%.
  • For Net Profit, as of Sep 2025, the value is 1.48 Cr.. The value appears to be declining and may need further review. It has decreased from 15.96 Cr. (Jun 2025) to 1.48 Cr., marking a decrease of 14.48 Cr..
  • For EPS in Rs, as of Sep 2025, the value is 0.39. The value appears to be declining and may need further review. It has decreased from 4.18 (Jun 2025) to 0.39, marking a decrease of 3.79.

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: December 15, 2025, 4:26 am

MetricJun 2014n n 15mJun 2015Mar 2016n n 9mMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 8717588071,0851,2431,2281,6451,8192,0342,0592,0471,7932,118
Expenses 8247727268691,1271,0561,4631,6011,7641,8141,7811,5781,868
Operating Profit 47-1581217117172182218271245266215251
OPM % 5%-2%10%20%9%14%11%12%13%12%13%12%12%
Other Income 324-1119107149975
Interest 99755074808079867552565454
Depreciation 41231723242729293336404545
Profit before tax -90-11218119247484110177165179124156
Tax % -39%-21%13%10%28%21%39%46%24%25%26%26%
Net Profit -55-88151071758526013512413291118
EPS in Rs -14.50-23.124.0627.954.4615.2413.5415.6735.3832.4134.6723.9230.90
Dividend Payout % 0%0%0%0%0%0%0%0%6%8%7%10%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-84.11%241.18%-10.34%15.38%125.00%-8.15%6.45%-31.06%
Change in YoY Net Profit Growth (%)0.00%325.29%-251.52%25.73%109.62%-133.15%14.60%-37.51%

Uttam Sugar Mills Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:7%
5 Years:2%
3 Years:-4%
TTM:-5%
Compounded Profit Growth
10 Years:14%
5 Years:12%
3 Years:-12%
TTM:-6%
Stock Price CAGR
10 Years:39%
5 Years:25%
3 Years:0%
1 Year:-22%
Return on Equity
10 Years:24%
5 Years:21%
3 Years:18%
Last Year:12%

Last Updated: September 5, 2025, 1:50 pm

Balance Sheet

Last Updated: December 10, 2025, 3:36 am

MonthJun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 38383838383838383838383838
Reserves -21-26-11121138196247300425538658736745
Borrowings 814740693717771725810820640594761775228
Other Liabilities 311478396446491780671622467452327477206
Total Liabilities 1,1431,2301,1161,3211,4381,7401,7661,7801,5701,6221,7852,0261,217
Fixed Assets 460539531538564582570553673673777774752
CWIP 26111611171145127471131
Investments 000000030052962
Other Assets 6576805707738571,1461,1511,0988929431,0021,222371
Total Assets 1,1431,2301,1161,3211,4381,7401,7661,7801,5701,6221,7852,0261,217

Below is a detailed analysis of the balance sheet data for Uttam 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 38.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 38.00 Cr..
  • For Reserves, as of Sep 2025, the value is 745.00 Cr.. The value appears strong and on an upward trend. It has increased from 736.00 Cr. (Mar 2025) to 745.00 Cr., marking an increase of 9.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 228.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 775.00 Cr. (Mar 2025) to 228.00 Cr., marking a decrease of 547.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 206.00 Cr.. The value appears to be improving (decreasing). It has decreased from 477.00 Cr. (Mar 2025) to 206.00 Cr., marking a decrease of 271.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 1,217.00 Cr.. The value appears to be improving (decreasing). It has decreased from 2,026.00 Cr. (Mar 2025) to 1,217.00 Cr., marking a decrease of 809.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 752.00 Cr.. The value appears to be declining and may need further review. It has decreased from 774.00 Cr. (Mar 2025) to 752.00 Cr., marking a decrease of 22.00 Cr..
  • For CWIP, as of Sep 2025, the value is 31.00 Cr.. The value appears strong and on an upward trend. It has increased from 1.00 Cr. (Mar 2025) to 31.00 Cr., marking an increase of 30.00 Cr..
  • For Investments, as of Sep 2025, the value is 62.00 Cr.. The value appears strong and on an upward trend. It has increased from 29.00 Cr. (Mar 2025) to 62.00 Cr., marking an increase of 33.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 371.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,222.00 Cr. (Mar 2025) to 371.00 Cr., marking a decrease of 851.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 1,217.00 Cr.. The value appears to be declining and may need further review. It has decreased from 2,026.00 Cr. (Mar 2025) to 1,217.00 Cr., marking a decrease of 809.00 Cr..

Notably, the Reserves (745.00 Cr.) exceed the Borrowings (228.00 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

MonthJun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +1081331235511431517932015833113
Cash from Investing Activity +-8-10-8-25-50-46-46-88-28-50-137-60
Cash from Financing Activity +-115-146-10336-21-10019-83-286-110102-53
Net Cash Flow-15-221216-21-3-1386-2-20

Free Cash Flow

MonthJun 2014n n 15mJun 2015Mar 2016n n 9mMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow47.00-755.0081.00-500.00-654.00-553.00-628.00-602.00-369.00-349.00-495.00-560.00

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

MonthJun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days712261814161110119714
Inventory Days265253216306272414277252196203227316
Days Payable13121517314214527115212372673984
Cash Conversion Cycle1415068182142159137138134145195246
Working Capital Days-131-207-66-29-49-24-15-14-341726
ROCE %1%-4%9%25%11%16%16%17%22%19%18%12%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters72.93%72.84%72.84%72.84%73.18%73.70%74.39%74.39%74.39%74.39%74.39%74.39%
FIIs1.31%0.56%0.69%0.39%0.30%0.07%0.03%0.10%0.03%0.26%0.13%0.07%
DIIs0.04%0.04%0.00%0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public25.70%26.55%26.46%26.76%26.51%26.22%25.58%25.51%25.59%25.36%25.48%25.55%
No. of Shareholders23,84923,70621,09220,63324,54027,81129,90931,88032,45031,74929,93230,421

Shareholding Pattern Chart

No. of Shareholders

Uttam 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 24
FaceValue 10.0010.00
Basic EPS (Rs.) 23.1634.67
Diluted EPS (Rs.) 23.1634.67
Cash EPS (Rs.) 34.7245.10
Book Value[Excl.RevalReserv]/Share (Rs.) 206.20182.50
Book Value[Incl.RevalReserv]/Share (Rs.) 206.20182.50
Revenue From Operations / Share (Rs.) 484.03536.70
PBDIT / Share (Rs.) 58.0171.93
PBIT / Share (Rs.) 45.7961.50
PBT / Share (Rs.) 30.9446.88
Net Profit / Share (Rs.) 22.5034.66
NP After MI And SOA / Share (Rs.) 23.1634.66
PBDIT Margin (%) 11.9813.40
PBIT Margin (%) 9.4511.45
PBT Margin (%) 6.398.73
Net Profit Margin (%) 4.646.45
NP After MI And SOA Margin (%) 4.786.45
Return on Networth / Equity (%) 11.2218.99
Return on Capital Employeed (%) 17.0526.20
Return On Assets (%) 4.117.40
Long Term Debt / Equity (X) 0.090.09
Total Debt / Equity (X) 1.061.09
Current Ratio (X) 1.121.11
Quick Ratio (X) 0.090.06
Dividend Payout Ratio (NP) (%) 10.790.00
Dividend Payout Ratio (CP) (%) 7.060.00
Earning Retention Ratio (%) 89.210.00
Cash Earning Retention Ratio (%) 92.940.00
Interest Coverage Ratio (X) 3.914.92
Interest Coverage Ratio (Post Tax) (X) 2.523.37
Enterprise Value (Cr.) 1841.161943.27
EV / Net Operating Revenue (X) 0.990.94
EV / EBITDA (X) 8.327.08
MarketCap / Net Operating Revenue (X) 0.530.58
Retention Ratios (%) 89.200.00
Price / BV (X) 1.251.71
Price / Net Operating Revenue (X) 0.530.58
EarningsYield 0.080.11

After reviewing the key financial ratios for Uttam 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 23.16. This value is within the healthy range. It has decreased from 34.67 (Mar 24) to 23.16, marking a decrease of 11.51.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 23.16. This value is within the healthy range. It has decreased from 34.67 (Mar 24) to 23.16, marking a decrease of 11.51.
  • For Cash EPS (Rs.), as of Mar 25, the value is 34.72. This value is within the healthy range. It has decreased from 45.10 (Mar 24) to 34.72, marking a decrease of 10.38.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 206.20. It has increased from 182.50 (Mar 24) to 206.20, marking an increase of 23.70.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 206.20. It has increased from 182.50 (Mar 24) to 206.20, marking an increase of 23.70.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 484.03. It has decreased from 536.70 (Mar 24) to 484.03, marking a decrease of 52.67.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 58.01. This value is within the healthy range. It has decreased from 71.93 (Mar 24) to 58.01, marking a decrease of 13.92.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 45.79. This value is within the healthy range. It has decreased from 61.50 (Mar 24) to 45.79, marking a decrease of 15.71.
  • For PBT / Share (Rs.), as of Mar 25, the value is 30.94. This value is within the healthy range. It has decreased from 46.88 (Mar 24) to 30.94, marking a decrease of 15.94.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 22.50. This value is within the healthy range. It has decreased from 34.66 (Mar 24) to 22.50, marking a decrease of 12.16.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 23.16. This value is within the healthy range. It has decreased from 34.66 (Mar 24) to 23.16, marking a decrease of 11.50.
  • For PBDIT Margin (%), as of Mar 25, the value is 11.98. This value is within the healthy range. It has decreased from 13.40 (Mar 24) to 11.98, marking a decrease of 1.42.
  • For PBIT Margin (%), as of Mar 25, the value is 9.45. This value is below the healthy minimum of 10. It has decreased from 11.45 (Mar 24) to 9.45, marking a decrease of 2.00.
  • For PBT Margin (%), as of Mar 25, the value is 6.39. This value is below the healthy minimum of 10. It has decreased from 8.73 (Mar 24) to 6.39, marking a decrease of 2.34.
  • For Net Profit Margin (%), as of Mar 25, the value is 4.64. This value is below the healthy minimum of 5. It has decreased from 6.45 (Mar 24) to 4.64, marking a decrease of 1.81.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 4.78. This value is below the healthy minimum of 8. It has decreased from 6.45 (Mar 24) to 4.78, marking a decrease of 1.67.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 11.22. This value is below the healthy minimum of 15. It has decreased from 18.99 (Mar 24) to 11.22, marking a decrease of 7.77.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 17.05. This value is within the healthy range. It has decreased from 26.20 (Mar 24) to 17.05, marking a decrease of 9.15.
  • For Return On Assets (%), as of Mar 25, the value is 4.11. This value is below the healthy minimum of 5. It has decreased from 7.40 (Mar 24) to 4.11, marking a decrease of 3.29.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.09. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 24) which recorded 0.09.
  • For Total Debt / Equity (X), as of Mar 25, the value is 1.06. This value exceeds the healthy maximum of 1. It has decreased from 1.09 (Mar 24) to 1.06, marking a decrease of 0.03.
  • For Current Ratio (X), as of Mar 25, the value is 1.12. This value is below the healthy minimum of 1.5. It has increased from 1.11 (Mar 24) to 1.12, marking an increase of 0.01.
  • For Quick Ratio (X), as of Mar 25, the value is 0.09. This value is below the healthy minimum of 1. It has increased from 0.06 (Mar 24) to 0.09, marking an increase of 0.03.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 10.79. This value is below the healthy minimum of 20. It has increased from 0.00 (Mar 24) to 10.79, marking an increase of 10.79.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 7.06. This value is below the healthy minimum of 20. It has increased from 0.00 (Mar 24) to 7.06, marking an increase of 7.06.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 89.21. This value exceeds the healthy maximum of 70. It has increased from 0.00 (Mar 24) to 89.21, marking an increase of 89.21.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 92.94. This value exceeds the healthy maximum of 70. It has increased from 0.00 (Mar 24) to 92.94, marking an increase of 92.94.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 3.91. This value is within the healthy range. It has decreased from 4.92 (Mar 24) to 3.91, marking a decrease of 1.01.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 2.52. This value is below the healthy minimum of 3. It has decreased from 3.37 (Mar 24) to 2.52, marking a decrease of 0.85.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 1,841.16. It has decreased from 1,943.27 (Mar 24) to 1,841.16, marking a decrease of 102.11.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 0.99. This value is below the healthy minimum of 1. It has increased from 0.94 (Mar 24) to 0.99, marking an increase of 0.05.
  • For EV / EBITDA (X), as of Mar 25, the value is 8.32. This value is within the healthy range. It has increased from 7.08 (Mar 24) to 8.32, marking an increase of 1.24.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 0.53. This value is below the healthy minimum of 1. It has decreased from 0.58 (Mar 24) to 0.53, marking a decrease of 0.05.
  • For Retention Ratios (%), as of Mar 25, the value is 89.20. This value exceeds the healthy maximum of 70. It has increased from 0.00 (Mar 24) to 89.20, marking an increase of 89.20.
  • For Price / BV (X), as of Mar 25, the value is 1.25. This value is within the healthy range. It has decreased from 1.71 (Mar 24) to 1.25, marking a decrease of 0.46.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 0.53. This value is below the healthy minimum of 1. It has decreased from 0.58 (Mar 24) to 0.53, marking a decrease of 0.05.
  • For EarningsYield, as of Mar 25, the value is 0.08. This value is below the healthy minimum of 5. It has decreased from 0.11 (Mar 24) to 0.08, 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 Uttam Sugar Mills Ltd as of January 15, 2026 is: ₹153.15

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 January 15, 2026, Uttam Sugar Mills Ltd is Overvalued by 33.41% compared to the current share price ₹230.00

Intrinsic Value of Uttam Sugar Mills Ltd as of January 15, 2026 is: ₹149.06

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 January 15, 2026, Uttam Sugar Mills Ltd is Overvalued by 35.19% compared to the current share price ₹230.00

Last 5 Year EPS CAGR: -2.67%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -40.92, which is a positive sign.
  2. The company has shown consistent growth in sales (188.46 cr) and profit (79.08 cr) over the years.
  1. The stock has a low average ROCE of 13.50%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 144.75, which may not be favorable.
  3. The company has higher borrowings (699.08) compared to reserves (311.23), 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 Uttam Sugar Mills Ltd:
    1. Net Profit Margin: 4.64%
      • 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: 17.05% (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%: 11.22% (Industry Average ROE: 7.89%)
      • 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): 2.52
      • 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: 0.09
      • 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: 7.45 (Industry average Stock P/E: 41.86)
      • 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: 1.06
      • 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

Uttam Sugar Mills Ltd. is a Public Limited Listed company incorporated on 04/10/1993 and has its registered office in the State of Uttarakhand/Uttaranchal, India. Company's Corporate Identification Number(CIN) is L99999UR1993PLC032518 and registration number is 032518. Currently Company is involved in the business activities of Manufacture or refining of sugar (sucrose) from sugercane. Company's Total Operating Revenue is Rs. 1793.41 Cr. and Equity Capital is Rs. 38.14 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
SugarVillage Libberheri, Haridwar District Uttarakhand/Uttaranchal 247667Contact not found
Management
NamePosition Held
Mr. Raj Kumar AdlakhaManaging Director
Mr. Shankar Lal SharmaExecutive Director
Mr. Gurbachan Singh MattaNon Executive Director
Mr. Narendra Kumar SawhneyIndependent Director
Mrs. Rutuja Rajendra MoreIndependent Director
Mr. Jasbir SinghIndependent Director
Mr. Ravi KumarIndependent Director
Mrs. Anju SethiIndependent Director

FAQ

What is the intrinsic value of Uttam Sugar Mills Ltd?

Uttam Sugar Mills Ltd's intrinsic value (as of 15 January 2026) is ₹153.15 which is 33.41% lower the current market price of ₹230.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's ₹878 Cr. market cap, FY2025-2026 high/low of ₹331/170, reserves of ₹745 Cr, and liabilities of ₹1,217 Cr.

What is the Market Cap of Uttam Sugar Mills Ltd?

The Market Cap of Uttam Sugar Mills Ltd is 878 Cr..

What is the current Stock Price of Uttam Sugar Mills Ltd as on 15 January 2026?

The current stock price of Uttam Sugar Mills Ltd as on 15 January 2026 is ₹230.

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

In FY 2025-2026, the High / Low of Uttam Sugar Mills Ltd stocks is ₹331/170.

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

The Stock P/E of Uttam Sugar Mills Ltd is 7.45.

What is the Book Value of Uttam Sugar Mills Ltd?

The Book Value of Uttam Sugar Mills Ltd is 205.

What is the Dividend Yield of Uttam Sugar Mills Ltd?

The Dividend Yield of Uttam Sugar Mills Ltd is 1.09 %.

What is the ROCE of Uttam Sugar Mills Ltd?

The ROCE of Uttam Sugar Mills Ltd is 11.8 %.

What is the ROE of Uttam Sugar Mills Ltd?

The ROE of Uttam Sugar Mills Ltd is 12.4 %.

What is the Face Value of Uttam Sugar Mills Ltd?

The Face Value of Uttam 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 Uttam 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