ANDHRA SUGARS LTD
ANDHRSUGAR · General/Diversified · NSE
₹91
Current Market Price
Fair Value (DCF)
₹76
Margin of Safety
-16.6%
Updated 2d ago
YieldIQ Score
28/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
60%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹1,228 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
4.9×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
32.3×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.96×
Revenue per ₹ of assets
Revenue CAGR (3Y)
1.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹90.58
Bear case
₹51.59
MoS -75.6%
Base case
₹75.57
MoS -19.9%
Bull case
₹105.27
MoS +14.0%
Ratio Trends
ANDHRSUGAR · last 7 annual periods
ROE
1.5%
ROCE
7.4%
Operating Margin
—
Debt / Equity
0.01×
PE
51.7×
EV / EBITDA
4.7×
Historical Financials
ANDHRSUGAR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1509 Cr | ₹1945 Cr | ₹342 Cr | ₹252 Cr | ₹2014 Cr | +7.5% |
| EBITDA | — | ₹299 Cr | ₹316 Cr | ₹145 Cr | ₹126 Cr | -19.4% |
| EBIT | ₹171 Cr | — | ₹38.9 Cr | ₹11.2 Cr | — | -49.4% |
| PAT | ₹141 Cr | ₹242 Cr | ₹28.4 Cr | ₹9.2 Cr | ₹25.9 Cr | -34.6% |
| EPS (diluted) | ₹49.79 | — | ₹2.10 | ₹0.68 | — | -65.8% |
| CFO | ₹253 Cr | ₹176 Cr | ₹249 Cr | ₹128 Cr | ₹128 Cr | -15.7% |
| CapEx | — | ₹-93.1 Cr | — | — | ₹-95.7 Cr | — |
| FCF | — | ₹83.3 Cr | — | — | ₹32.1 Cr | -21.2% |
| Total Assets | — | ₹2039 Cr | ₹1639 Cr | ₹1640 Cr | ₹2108 Cr | +0.8% |
| Total Debt | — | ₹55.0 Cr | ₹18.0 Cr | ₹24.6 Cr | ₹13.3 Cr | -29.8% |
| Shareholders' Equity | — | ₹1613 Cr | ₹1289 Cr | ₹1314 Cr | ₹1688 Cr | +1.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ANDHRSUGAR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GULPOLY GULPOLY | — | — | Pending | 4.0% | — |
| IGPL IGPL | — | — | Pending | 8.1% | — |
| PUNJABCHEM PUNJAB CHEM & CROP PROT L | -61.8% | 15 | Overvalued | 10.7% | — |
| SANSTAR SANSTAR | — | — | Pending | 6.6% | — |
| DCW DCW | — | — | Pending | 2.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ANDHRSUGAR in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ANDHRSUGAR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ANDHRSUGAR →
Compare
Head-to-head with peers
Compare ANDHRSUGAR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ANDHRSUGARNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.