Dwarikesh Sugar Peer Comparison

NSE: DWARKESH | BSE: 532610

₹52.42

₹0.53 (1.02%)

As on 31-Aug-2026IST

Market cap

₹972 Cr

Revenue (TTM)

₹1,355 Cr

P/E Ratio

67.1

P/B Ratio

1.2

Div. Yield

0.2 %

Edit

	Dwarikesh Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Market cap (₹ Cr)	972	14,708	6,514	5,372	5,298
Revenue (₹ Cr)	1,355	6,366	7,617	5,332	9,365
Net Profit (₹ Cr)	14.49	337.99	267.10	115.44	-780.30
Net Margin (%)	1.06	5.27	3.48	2.16	-8.21
RoE (%)	1.83	9.21	9.12	3.52	--
Price to Earnings	67.09	39.64	23.17	46.42	--
Price-To-Book	1.21	3.23	1.95	6.97	-1.45

Income Statement (₹ Cr)

	Dwarikesh Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Operating Revenue	1,401.94	6,271.15	6,290.49	5,454.76	10,914.27
Total Income	1,409.09	6,307.96	6,381.11	5,476.96	11,063.52
Total Expenditure	1,315.06	5,529.87	5,750.12	5,089.12	10,335.54
EBITDA	86.88	741.28	540.37	365.64	578.73
Depreciation	36.74	177.17	144.16	215.56	279.57
EBIT	50.14	564.11	396.21	150.08	299.16
Interest	14.77	77.22	107.35	33.05	811.04
Other Income	7.15	36.81	90.62	22.20	149.25
Exceptional Items	--	--	-14.06	-13.86	--
Profit before Tax	42.52	560.15	364.14	125.37	-362.62
Provision for Tax	11.68	181.69	95.43	-0.92	-62.75
Profit after Tax	30.84	378.46	268.71	126.29	-299.87

	Dwarikesh Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Shareholder's Funds	828.71	4,138.11	3,342.83	3,810.72	-1,675.60
Minority Interest	--	--	48.45	1.28	0.41
Non-Current Liabilities	153.07	1,378.06	556.55	4,408.21	3,428.93
Current Liabilities	333.10	3,377.51	2,621.41	6,084.36	7,079.38
Total Liabilities	1,314.88	8,893.68	6,520.79	14,305.59	8,833.12

	Dwarikesh Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Non-Current Assets	547.41	5,137.38	2,601.68	10,889.10	4,653.08
Current Assets	767.47	3,756.29	3,917.39	3,353.88	4,180.05
Total Assets	1,314.88	8,893.68	6,520.79	14,305.59	8,833.12
Total Debt*	333.70	3,169.35	2,147.41	3,545.01	5,866.50
Net Current Assets	434.37	378.79	1,295.98	-2,730.48	-2,899.34
Contingent Liabilities	0.16	2.58	123.25	778.22	586.92

	Dwarikesh Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Cash From Operating Activities	129.12	599.47	187.92	229.57	950.43
Cash Flow from Investing Activities	-3.69	-946.66	-163.10	562.10	-184.71
Cash from Financing Activities	-194.36	347.28	-15.57	-775.72	-709.65
Net Cash Inflow / Outflow	-68.93	0.08	9.25	15.95	56.07

	Dwarikesh Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
ROCE (%)	4.64	9.29	8.92	2.86	13.61
ROE (%)	3.77	9.66	8.33	23.00	0.00
ROA (%)	2.19	4.62	4.22	0.85	-3.16
EBIT Margin (%)	6.71	12.41	10.03	7.11	6.67
Net Margin (%)	2.19	6.00	4.21	2.31	-2.71
Cash Profit Margin (%)	4.82	8.86	5.41	6.27	-0.19

	Dwarikesh Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Revenue Growth (%)	3.17	15.80	10.57	-2.12	-3.65
EBIT Growth (%)	-21.58	-1.89	15.70	26.02	0.77
Net Profit Growth (%)	32.15	-13.38	12.78	116.38	52.19
EPS Growth (%)	32.15	-13.40	10.49	108.53	52.20
Book Value Growth (%)	2.79	8.30	7.45	525.88	-6.40

	Dwarikesh Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Price / Earnings	27.57	26.55	30.85	30.91	0.00
Price / Book Value	1.03	2.47	2.48	4.13	-2.26
Dividend Yield (%)	0.22	0.70	0.73	0.00	0.00
EV/EBITDA	12.42	16.98	16.43	26.25	16.03
Market Cap (₹ Cr)	850.14	10,047.00	8,290.87	3,913.79	5,878.43

	Dwarikesh Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Debt to Equity	0.40	0.78	0.64	0.94	-2.25
Short term debt to equity ratio	0.29	0.52	0.50	0.10	-1.51
Current Ratio	2.30	1.11	1.49	0.55	0.59
Quick Ratio	0.27	0.18	0.36	0.15	0.10
Interest Coverage	3.88	8.25	4.39	4.79	0.55

	Dwarikesh Sugar	Balrampur Mills	Triveni Eng	Bajaj Hind Sugar	Renuka Sugars
Debtors to sales (%)	3.56	2.86	8.89	1.81	4.12
Asset Turnover	1.00	0.77	1.20	0.37	1.15
Receivable days	14.09	9.38	25.80	6.90	17.83
Inventory Days	185.96	181.98	136.83	170.78	132.78
Payable days	7.16	31.02	40.03	282.01	183.59
Cash Conversion Cycle	192.89	160.34	122.60	-104.33	-32.98

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.