
BALRAMCHIN - Balrampur Chini Mills Ltd. Share Price
Agricultural Food & otherProducts
Valuation | |
---|---|
Market Cap | 11.9 kCr |
Price/Earnings (Trailing) | 27.21 |
Price/Sales (Trailing) | 2.16 |
EV/EBITDA | 18.31 |
Price/Free Cashflow | -25.46 |
MarketCap/EBT | 22.57 |
Enterprise Value | 14.52 kCr |
Fundamentals | |
---|---|
Revenue (TTM) | 5.5 kCr |
Rev. Growth (Yr) | 5.2% |
Earnings (TTM) | 436.92 Cr |
Earnings Growth (Yr) | 12.7% |
Profitability | |
---|---|
Operating Margin | 10% |
EBT Margin | 10% |
Return on Equity | 11.51% |
Return on Assets | 6.13% |
Free Cashflow Yield | -3.93% |
Price to Sales Ratio
Revenue (Last 12 mths)
Net Income (Last 12 mths)
Growth & Returns | |
---|---|
Price Change 1W | -4.6% |
Price Change 1M | -1.4% |
Price Change 6M | 23.6% |
Price Change 1Y | 31.7% |
3Y Cumulative Return | 16.4% |
5Y Cumulative Return | 36.1% |
7Y Cumulative Return | 35.4% |
10Y Cumulative Return | 28.8% |
Cash Flow & Liquidity | |
---|---|
Cash Flow from Investing (TTM) | -880.43 Cr |
Cash Flow from Operations (TTM) | 425.16 Cr |
Cash Flow from Financing (TTM) | 455.31 Cr |
Cash & Equivalents | 35.66 L |
Free Cash Flow (TTM) | -467.19 Cr |
Free Cash Flow/Share (TTM) | -23.14 |
Balance Sheet | |
---|---|
Total Assets | 7.13 kCr |
Total Liabilities | 3.33 kCr |
Shareholder Equity | 3.8 kCr |
Current Assets | 3.3 kCr |
Current Liabilities | 2.56 kCr |
Net PPE | 2.64 kCr |
Inventory | 3.12 kCr |
Goodwill | 0.00 |
Capital Structure & Leverage | |
---|---|
Debt Ratio | 0.37 |
Debt/Equity | 0.69 |
Interest Coverage | 4.64 |
Interest/Cashflow Ops | 5.55 |
Dividend & Shareholder Returns | |
---|---|
Dividend/Share (TTM) | 3 |
Dividend Yield | 0.49% |
Shares Dilution (1Y) | 0.10% |
Shares Dilution (3Y) | -1% |
Risk & Volatility | |
---|---|
Max Drawdown | -6.2% |
Drawdown Prob. (30d, 5Y) | 36.15% |
Risk Level (5Y) | 40.7% |
Summary of Latest Earnings Report from Balrampur Chini Mills
Summary of Balrampur Chini Mills's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.
Last updated:
Management Outlook:
Balrampur Chini Mills anticipates robust sugar prices (above Rs.41/kg) amid reduced production (15% YoY decline) but sufficient domestic supply. Ethanol pricing remains a concern due to stagnant government rates, potentially jeopardizing India's ethanol program. Recovery rates, though down 48 bps in Q3, are improving, with FY25 sugar production projected at ~9.5 lakh tonnes. The PLA bioplastics project (commissioning by Oct 2026) is pivotal, targeting Rs.2,000 crore revenue at 35%+ EBITDA margins.
Key Points:
Sugar Sector:
- Domestic sugar availability stable (closing stock: ~62 lakh tonnes).
- UP, Maharashtra, Karnataka face yield declines; UP recovery impacted by red-rot.
- Exports (10 lakh tonnes approved) to support domestic prices.
Ethanol Challenges:
- Margins pressured by unchanged ethanol prices despite rising sugarcane costs.
- Shift from B-heavy to C-heavy ethanol production to optimize sugar realizations.
Operational Highlights:
- Crushing volume up 10.4% YoY in Q3; full-season crushing expected to drop only ~3%.
- Distillery EBITDA muted due to low feedstock availability in Q3.
PLA Project Expansion:
- Capex revised to Rs.2,850 crore (Rs.1,750 crore net after subsidies) for 80,000-ton capacity.
- Funding: Rs.1,650 crore debt + Rs.1,200 crore internal accruals.
- Subsidies include 50% capital subsidy, 5% interest subvention, and SGST refunds.
Strategic Focus:
- Strengthening farm relationships, operational efficiency, and bioplastics expansion.
- PLA market development underway (imports for prototyping, downstream partnerships).
Financials:
- Sugar inventory valued at Rs.38.26/kg (current sales at Rs.41.25/kg).
- Net debt (post-PLA funding) projected at Rs.1,200"“1,300 crore.
Challenges: Ethanol pricing policy risks, recovery volatility, and PLA execution timelines.
Last updated:
Question 1:
"One thing about the PLA project, so you mentioned that the capex cost is now Rs. 2,850 crore, which is almost 40% higher, and the capacity increase is from 75,000 tonnes to 80,000 tonnes. Could you please elaborate on why the increase in capex is so significant, around 35% to 40%?"
Answer:
The capex revision arose from detailed engineering studies and local adjustments, transitioning from a preliminary (±50% variability) to a refined Class-2 estimate (±10%). Enhancements like stringent supplier penalties, equipment optimizations, and process reconfigurations improved operational efficiency and lowered future conversion costs. Capacity increased modestly (10%), but the higher investment ensures competitive opex and globally benchmarked low capex/ton.
Question 2:
"And from the subsidy point of view, other than the capital subsidy, do we have anything on the operational side?"
Answer:
Beyond the 50% capital subsidy on eligible investments, operational support includes 5% interest subvention (reducing net borrowing costs) and a 10-year SGST reimbursement (9% state GST refunded for intra-UP sales). These subsidies enhance project viability but were not fully factored into the 35% EBITDA margin target, which primarily reflects operational efficiency.
Question 3:
"What is export quota allocation we have got? And if you can share what are the export prices of some of the deals that are negotiated in the industry?"
Answer:
Balrampur's export quota is 31,000 tonnes, traded domestically for Rs.9 crore. Domestic sugar prices (Rs.41/kg) exceed export realizations, prompting the shift. Industry export prices remain undisclosed, but the government's 10 lakh tonne export approval has stabilized domestic prices, with UP mills realizing over Rs.41/kg.
Question 4:
"Could we elaborate on why PLA project's capex increased to Rs.2,850 crore despite only a 10% capacity hike?"
Answer:
The capex surge reflects detailed engineering, equipment upgrades for lower opex (energy/chemical savings), and capacity expansion. Penalty clauses with suppliers ensured quality adherence. The reconfiguration optimizes feedstock use (bagasse) and targets globally competitive conversion costs, justifying the higher investment.
Question 5:
"What are the end-use applications for PLA, and how cost-competitive is it versus conventional plastics?"
Answer:
PLA targets SUP-ban replacements (e.g., biodegradable cutlery, coatings) and niche applications where minor cost premiums (≈2× conventional plastic) are absorbable. Balrampur is prototyping with converters/brand owners. Competitiveness stems from integrated feedstock (bagasse), lower energy costs, and policy incentives, positioning PLA favorably against alternatives like paper/metal.
Question 6:
"Will ethanol volume decline due to shifting focus from B-heavy to C-heavy production?"
Answer:
FY25 ethanol volumes are guided at 21.5"“22.5 crore liters (vs. 28 crore previously), with B-heavy output reduced post-government price stagnation. Two units shifted to C-heavy, prioritizing sugar production (9.4"“9.5 lakh tonnes). Grain-based ethanol (4 crore liters) and ENA (3 crore liters) supplement volumes, but margins remain pressured by cane cost inflation.
Question 7:
"How does the 35% EBITDA margin target for PLA account for subsidies?"
Answer:
The 35% EBITDA margin includes capital subsidy and interest subvention but excludes SGST reimbursement. Post-subsidy, net debt costs (3% post-subvention) and depreciation are factored into PBT, not EBITDA. Margins rely on optimized opex (lowest globally), integrated feedstock, and premium pricing in targeted applications.
Question 8:
"What caused the recovery decline, and when will varietal replacement improve yields?"
Answer:
Recovery dropped 48 bps YoY (11.35% vs. 11.83%) due to weather, not varietal issues. Balrampur's 238-variety cane reduced to 10"“15% of crush. Recovery is rebounding in some units, and agro-climate normalization (not varietal shifts) will drive FY26 improvements. State-wide declines (UP: 93L tonnes vs. 104L) underscore Balrampur's relative resilience.
Question 9:
"How will PLA commissioning (Oct 2026) align with regulatory approvals and certifications?"
Answer:
Certifications for domestic/global markets are integrated into the timeline. Pre-launch activities (importing PLA for prototyping, downstream partnerships) ensure market readiness. Policy support (UP bioplastics policy, GST rebates) and feedstock flexibility (future rice/corn use) further de-risk commercialization.
Question 10:
"What is the sugar inventory valuation impact on Q3 margins?"
Answer:
Q3 sugar inventory (31.6L quintals) was valued at Rs.38.26/kg against a production cost of Rs.41.21/kg, creating a paper loss. However, current realizations (~Rs.41.25/kg) will offset this in subsequent quarters as inventory is sold, with FY25 closing stock projected at 62L tonnes nationally.
Revenue Breakdown
Analysis of Balrampur Chini Mills's financial performance, highlighting revenue trends, growth patterns, and key metrics through quarterly analysis.
Last Updated: Mar 31, 2025
Description | Share | Value |
---|---|---|
Sugar | 73.2% | 1.4 kCr |
Distillery | 26.8% | 530.1 Cr |
Total | 2 kCr |
Share Holdings
Understand Balrampur Chini Mills ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.
Holding Pattern
Share Holding Details
Shareholder Name | Holding % |
---|---|
SARAOGI FAMILY TRUST (VIVEK SARAOGI-TRUSTEE) | 25.98% |
SBI MUTUAL FUND | 6.89% |
NIPPON LIFE INDIA TRUSTEE LTD | 5.56% |
HSBC MUTUAL FUND | 3.83% |
MEENAKSHI MERCANTILES LTD | 3.21% |
UDAIPUR COTTON MILLS CO LTD | 2.82% |
VIVEK SARAOGI | 2.66% |
SUMEDHA SARAOGI | 2.66% |
KOTAK MUTUAL FUND | 2.16% |
SARAOGI TRUST (STUTI DHANUKA-TRUSTEE) | 2.12% |
NOVEL SUPPLIERS PVT LTD | 1.76% |
AVANTIKA SARAOGI | 1.58% |
ADITYA BIRLA SUN LIFE TRUSTEE PRIVATE LIMITED A/C | 1.39% |
CUSTODY BANK OF JAPAN, LTD. RE: RB AMUNDI INDIA SM | 1.24% |
HDFC MUTUAL FUND | 1.14% |
VIVEK SARAOGI HUF(Vivek Saraogi-Karta) | 0.07% |
STUTI DHANUKA | 0% |
FOREIGN INSTITUTIONAL INVESTORS | 0% |
BANKS | 0% |
Overall Distribution
Distribution across major stakeholders
Ownership Distribution
Distribution across major institutional holders
Is Balrampur Chini Mills Better than it's peers?
Detailed comparison of Balrampur Chini Mills against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.
Ticker | Name | Mkt Cap | Revenue | Price %, 1M | Returns, 1Y | P/E | P/S | Rev 1-Yr | Inc 1-Yr |
---|---|---|---|---|---|---|---|---|---|
TRIVENI | Triveni Engineering & Industries | 8.02 kCr | 6.87 kCr | -6.70% | -9.60% | 33.66 | 1.17 | - | - |
DALMIASUG | Dalmia Bharat Sugar and Industries | 3.21 kCr | 3.57 kCr | -8.70% | -4.80% | 11.81 | 0.9 | - | - |
BAJAJHIND | Bajaj Hindusthan Sugar | 3.2 kCr | 5.59 kCr | +3.00% | -41.00% | 59.55 | 0.57 | - | - |
DHAMPURSUG | Dhampur Sugar Mills | 951 Cr | 2.67 kCr | -7.10% | -33.70% | 18.23 | 0.36 | - | - |
SHREERAMA | Shree Rama Multi-tech | 556.16 Cr | 208.95 Cr | -2.60% | +52.50% | 10.88 | 2.66 | - | - |
Sector Comparison: BALRAMCHIN vs Agricultural Food & otherProducts
Comprehensive comparison against sector averages
Comparative Metrics
BALRAMCHIN metrics compared to Agricultural
Category | BALRAMCHIN | Agricultural |
---|---|---|
PE | 27.21 | 31.88 |
PS | 2.16 | 0.86 |
Growth | -4.7 % | -1.7 % |
Performance Comparison
BALRAMCHIN vs Agricultural (2021 - 2025)
- 1. BALRAMCHIN is among the Top 3 Sugar companies by market cap.
- 2. The company holds a market share of 8.6% in Sugar.
- 3. In last one year, the company has had a below average growth that other Sugar companies.
Income Statement for Balrampur Chini Mills
Balance Sheet for Balrampur Chini Mills
Cash Flow for Balrampur Chini Mills
What does Balrampur Chini Mills Ltd. do?
Balrampur Chini Mills is a prominent sugar company based in India, operating under the stock ticker BALRAMCHIN.
With a market capitalization of Rs. 11,632.6 Crores, the company is actively engaged in the manufacture and sale of sugar. Its operations are divided into various segments, including Sugar, Distillery, Polylactic Acid, and others.
In addition to sugar, Balrampur Chini Mills produces a range of by-products such as molasses, industrial alcohol, ethanol, extra neutral alcohol, CO2, dry ice, and bagasse products. They also offer agricultural fertilizers like granulated potash and bio-pesticides.
Furthermore, the company generates and sells electricity, boasting a saleable capacity of 175.7 megawatts, and it exports sugar products internationally.
Incorporated in 1975 and headquartered in Kolkata, India, Balrampur Chini Mills reported a trailing 12 months revenue of Rs. 5,429.6 Crores. The company is known for distributing dividends, with a yield of 0.52% per year, having returned Rs. 3 per share in the last 12 months. Over the past three years, it has achieved a revenue growth of 17.7%.