15 Dec 2017 | 8:55 AM
 

Uttam Sugar Mills Ltd. Share Price Live (BSE)
0

BSE Code: 532729 | NSE Symbol: UTTAMSUGAR
163.31
2.35
(1.47 %)
05 Dec 2017 | 04:01 PM
Change company
  • Open (Rs)
    159.40
  • Prev. close (Rs.)
    160.95
  • High (Rs.)
    167.00
  • Low (Rs.)
    155.00
  • 52W H (Rs.)
    211.45
  • 52W L (Rs.)
    44.00
  • Volume
    12619
  • MCap (Rs in Cr.)
    622.80

Uttam Sugar Mills Ltd. Financial Information

No Data Found !!
Mar 2017 Mar 2016 Jun 2015 Jun 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 30.07 3.61 -22.84 -14.67 1.33 -18.94 -5.42
Adjusted Cash EPS (Rs.) 36.04 8.03 -16.73 -3.97 9.23 -8.32 5.05
Reported EPS (Rs.) 28.67 4.06 -23.10 -14.50 1.43 -27.01 -5.66
Reported Cash EPS (Rs.) 34.63 8.48 -16.99 -3.79 9.33 -16.39 4.81
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 56.51 21.24 -3.84 12.37 28.90 8.59 30.68
Book Value (Excl Rev Res) Per Share (Rs.) 56.51 21.24 -3.84 12.37 28.90 8.59 30.68
Book Value (Incl Rev Res) Per Share (Rs.) 56.51 21.24 -3.84 12.37 28.90 8.59 30.68
Net Operating Income Per Share (Rs.) 283.95 212.45 199.17 228.54 169.21 265.01 266.13
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 19.90 9.99 -1.92 5.41 17.07 3.24 11.52
Gross Profit Margin (%) 17.79 7.91 -4.99 0.72 12.41 -0.76 7.59
Net Profit Margin (%) 10.09 1.90 -11.59 -6.34 0.84 -10.19 -2.12
Adjusted Cash Margin (%) 12.66 3.76 -8.37 -1.73 5.44 -3.12 1.89
Adjusted Return On Net Worth (%) 211.54 0.00 0.00 -317.73 7.10 -131.87 -13.10
Reported Return On Net Worth (%) 201.68 0.00 0.00 -313.98 7.62 -188.04 -13.67
Return On long Term Funds (%) 40.98 15.66 -26.01 3.11 22.59 -0.66 11.44
LEVERAGE RATIOS
Long Term Debt / Equity 7.76 0.00 0.00 14.45 4.03 9.22 3.28
Total Debt/Equity 11.70 0.00 0.00 40.10 10.37 19.46 6.46
Owners fund as % of total Source 11.70 0.00 0.00 40.10 10.37 19.46 6.46
Fixed Assets Turnover Ratio 1.46 1.25 1.09 1.13 0.82 0.88 0.81
LIQUIDITY RATIOS
Current Ratio 1.61 1.19 1.20 1.57 1.71 1.87 2.25
Current Ratio (Inc. ST Loans) 0.74 0.77 0.47 0.50 0.56 0.49 0.52
Quick Ratio 0.23 0.25 0.25 0.22 0.30 0.29 0.39
Inventory Turnover Ratio 56.51 21.24 -3.84 12.37 28.90 8.59 30.68
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 0.00 0.00 100.00 0.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.62 17.53 0.00 0.00 19.11 0.00 47.67
Financial Charges Coverage Ratio 3.22 1.65 -0.16 0.50 1.61 0.36 1.34
Fin. Charges Cov.Ratio (Post Tax) 2.96 1.64 0.14 0.85 1.51 0.38 1.21
COMPONENT RATIOS
Material Cost Component(% earnings) 89.37 68.64 82.81 74.09 103.46 90.17 76.82
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.01 0.09 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.46 1.25 1.09 1.13 0.82 0.88 0.81
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 595.26 599.93 612.13 590.07 574.75 609.58 606.26
EV / Net Sales (X) 0.55 0.74 0.81 0.68 0.89 0.89 0.88
EV / EBITDA (X) 2.74 7.19 -51.51 11.97 5.15 24.54 7.66
MarketCap / Sales (X) 0.58 0.78 0.83 0.73 0.98 0.93 0.92
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 5.03 38.29 593.34 7.09 4.45 4.00 2.42
Price / Sales (X) 0.58 0.78 0.83 0.73 0.98 0.63 0.62
Earning Yield (%) 0.17 0.02 -0.14 -0.09 0.01 -0.16 -0.03
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Jun 2015 Jun 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 38.14 38.14 38.14 38.14 38.14 25.77 25.77
Share Application Money 0.00 0.00 0.00 0.00 0.00 1.50 1.50
Preference Share Capital 71.65 71.65 71.65 71.65 70.42 68.42 68.42
Reserves and Surplus 16.07 -93.26 -108.72 -20.53 33.55 11.24 80.84
Loan Funds
Secured Loans 632.96 535.51 578.96 633.02 671.43 643.64 619.93
Unsecured Loans 1.53 1.53 1.53 1.53 1.53 8.28 0.00
Total 760.34 553.57 581.55 723.81 815.07 758.86 796.46
USES OF FUNDS
Fixed Assets
Gross Block 828.30 798.69 790.14 687.79 660.29 555.49 559.11
Less : Revaluation Reserve 82.40 82.40 82.40 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 290.88 268.11 251.25 227.94 187.15 155.69 132.23
Net Block 455.02 448.18 456.49 459.84 473.13 399.80 426.88
Capital Work in Progress 9.44 15.51 11.07 25.60 28.25 126.80 114.34
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 784.31 569.55 679.75 657.07 755.69 499.97 458.70
Less : Current Liabilities and Provisions 488.43 479.66 565.75 418.70 442.00 267.72 203.46
Total Net Current Assets 295.88 89.89 113.99 238.37 313.69 232.25 255.25
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 760.34 553.57 581.55 723.81 815.07 758.86 796.46
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 106.68 89.44 68.22 55.47 71.70 90.68 65.95
Number of Equity shares outstanding 3.81 3.81 3.81 3.81 3.81 2.58 2.58
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Jun 2015 Jun 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 1,082.94 810.25 759.61 871.61 645.32 682.90 685.79
Other Income 27.95 22.52 18.60 20.92 17.69 18.60 20.30
Stock Adjustments -215.76 94.89 60.31 84.95 -203.60 -18.71 18.78
Total Income 895.14 927.67 838.52 977.48 459.41 682.79 724.87
EXPENDITURE :
Raw Materials 904.28 542.67 611.68 628.63 645.74 562.36 496.99
Excise Duty 55.30 37.59 25.60 28.26 0.00 21.10 24.35
Power and Fuel Cost 2.36 3.11 2.86 5.43 1.77 2.14 2.40
Other Manufacturing Expenses 30.31 25.63 21.46 26.35 19.46 20.73 22.70
Employee Cost 48.30 32.91 39.10 40.84 31.98 28.54 26.53
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 1,040.55 641.90 700.72 729.51 698.95 634.87 572.96
Profit before Interest, Depreciation and Tax 895.71 849.16 865.55 787.07 729.80 623.61 618.12
Interest and Financial Charges 67.41 50.47 75.41 99.28 69.51 68.12 59.01
Profit before Depreciation and Tax 828.30 798.69 790.14 687.79 660.29 555.49 559.11
Depreciation 22.77 16.88 23.29 40.82 30.13 27.37 26.97
Profit Before Tax 121.85 17.86 -111.56 -90.15 12.37 -91.43 -7.40
Tax 12.53 2.39 -23.47 -34.85 6.91 -21.84 7.18
Profit After Tax 109.32 15.47 -88.09 -55.30 5.46 -69.60 -14.58
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations -158.11 -267.43 -282.79 -194.70 -139.41 -144.87 -75.27
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items -4.52 0.00 -0.98 0.66 0.00 -20.67 0.00
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Jun 2015 Jun 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 33.16 20.96 43.02 58.35 23.52 26.83 52.81
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 121.85 17.86 -111.67 -90.15 12.37 -91.43 -7.40
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities -5.40 123.47 133.22 108.06 36.43 30.83 97.42
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -26.81 -8.26 -9.52 -8.37 -3.78 -10.39 -36.45
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 36.89 -103.02 -145.75 -115.02 2.18 -23.75 -86.95
Net Cash used in Financing Activities 36.89 -103.02 -145.75 -115.02 2.18 -23.75 -86.95
Net Inc./(Dec.) in Cash and Cash Equivalent 4.68 12.19 -22.06 -15.33 34.83 -3.32 -25.98
Cash and Cash Equivalents at End of the year 37.84 33.16 20.96 43.02 58.35 23.52 26.83
No Data Found !!
Rs in Cr Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016
Sales 334.19 353.50 413.69 227.13 207.39 234.73 415.68
Other Income 0.99 3.82 0.07 0.88 0.31 0.61 1.91
Stock Adjustment 273.86 148.21 -256.05 -204.07 159.76 84.60 -102.42
Raw Material 0.00 111.93 516.30 342.16 0.22 45.60 391.11
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 9.80 10.90 17.20 13.13 9.54 8.43 14.56
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 14.44 25.07 36.54 22.91 11.96 19.26 26.79
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 36.09 57.39 99.70 53.00 25.91 36.07 85.64
Interest 21.76 22.07 21.62 15.47 14.53 15.79 15.56
Gross Profit 15.32 39.14 78.15 38.41 11.69 20.89 71.99
Depreciation 5.84 5.78 5.69 5.87 5.65 5.56 5.68
Taxation -1.19 10.29 10.60 -2.73 2.69 1.97 -1.20
Net Profit / Loss 10.67 23.07 61.86 30.75 3.35 13.36 67.51
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 38.14 38.14 38.14 38.14 38.14 38.14 38.14
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 2.82 5.74 15.87 7.71 0.52 3.15 17.35
Diluted EPS 2.82 5.74 15.87 7.71 0.52 3.15 17.35
EPS After Extra Ordinary Items
Basic EPS 2.82 5.74 15.87 7.71 0.52 3.15 17.35
Diluted EPS 2.82 5.74 15.87 7.71 0.52 3.15 17.35
No Data Found !!
Rs in Cr Sep 2017 Dec 2017 Mar 2017 Sep 2016 Mar 2016 Dec 2015 Dec 2015
Sales 687.69 1,082.94 640.82 442.12 810.25 397.12 759.61
Other Income 4.81 1.87 0.95 0.92 2.50 0.59 2.75
Stock Adjustment 422.07 -215.76 -460.12 244.36 94.89 197.31 60.31
Raw Material 111.93 904.28 858.46 45.82 542.67 151.56 611.68
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 20.70 48.30 30.33 17.97 32.91 18.35 39.10
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 39.51 90.67 59.45 31.22 57.07 32.83 63.25
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 93.48 214.68 152.70 61.98 82.71 -2.93 -14.73
Interest 43.83 67.41 37.09 30.32 50.47 34.91 75.41
Gross Profit 54.46 149.14 116.56 32.58 34.74 -37.25 -87.39
Depreciation 11.62 22.77 11.56 11.21 16.88 11.20 23.29
Taxation 9.10 12.53 7.87 4.66 2.39 3.59 -23.47
Net Profit / Loss 33.74 109.32 92.61 16.71 15.47 -52.04 -88.19
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 38.14 38.14 38.14 38.14 38.14 38.14 38.14
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.95
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 25.00
EPS Before Extra Ordinary Items
Basic EPS 8.92 27.25 0.00 3.67 2.99 -14.35 -24.54
Diluted EPS 8.92 27.25 0.00 3.67 2.99 -14.35 -24.54
EPS After Extra Ordinary Items
Basic EPS 8.92 27.25 0.00 3.67 2.99 -14.35 -24.54
Diluted EPS 8.92 27.25 0.00 3.67 2.99 -14.35 -24.54