DHAMPUR SUGAR MILLS LTD.
DHAMPURSUG · General/Diversified · NSE
₹141
Current Market Price
Fair Value (DCF)
₹162
Discount to FV
+14.4%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
24%
ROE
4.5%
Debt/Equity
0.81
WACC
11.1%
Market Cap
₹908.84 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.1%
Return on capital employed
EV / EBITDA
6.5×
Enterprise multiple
Debt / EBITDA
4.9×
Leverage vs earnings
Interest Coverage
2.4×
EBIT covers interest
Current Ratio
1.29×
Short-term liquidity
Asset Turnover
0.82×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-6.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹141.33
Bear case
Discount -28.2%
Base case
Discount +12.6%
Bull case
Discount +35.9%
Ratio Trends
DHAMPURSUG · last 9 annual periods
ROE
4.5%
ROCE
9.1%
Operating Margin
—
Debt / Equity
0.81×
PE
9.1×
EV / EBITDA
6.7×
Historical Financials
DHAMPURSUG · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹4231 Cr | ₹1878 Cr | ₹2428 Cr | ₹2160 Cr | ₹1946 Cr | -17.7% |
| EBITDA | — | ₹297 Cr | ₹318 Cr | ₹295 Cr | ₹190 Cr | -10.6% |
| EBIT | ₹395 Cr | — | ₹267 Cr | ₹235 Cr | — | -12.2% |
| PAT | ₹229 Cr | ₹144 Cr | ₹158 Cr | ₹134 Cr | ₹52.2 Cr | -30.9% |
| EPS (diluted) | ₹34.54 | — | ₹23.72 | ₹20.27 | — | -12.5% |
| CFO | ₹880 Cr | ₹-0.1 Cr | ₹383 Cr | ₹-52.5 Cr | ₹201 Cr | -30.9% |
| CapEx | — | ₹-87.5 Cr | ₹-158 Cr | ₹-73.9 Cr | ₹-20.6 Cr | — |
| FCF | — | ₹-87.6 Cr | ₹224 Cr | ₹-126 Cr | ₹180 Cr | — |
| Total Assets | — | ₹2165 Cr | ₹2122 Cr | ₹2357 Cr | ₹2387 Cr | +2.5% |
| Total Debt | — | ₹886 Cr | ₹744 Cr | ₹981 Cr | ₹936 Cr | +1.4% |
| Shareholders' Equity | — | ₹885 Cr | ₹1043 Cr | ₹1100 Cr | ₹1152 Cr | +6.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DHAMPURSUG vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
UTTAMSUGAR UTTAMSUGAR | — | — | Pending | 10.7% | — |
AVADHSUGAR AVADHSUGAR | — | — | Pending | 5.1% | — |
 DWARKESH DWARKESH | — | — | Pending | 3.7% | 27.6× |
 MAGADSUGAR MAGADSUGAR | — | — | Pending | 7.2% | — |
DAVANGERE DAVANGERE | — | — | Pending | 3.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹14.00/sh
Last payout
2026-05-26
₹2.00
Peak payout
₹6.00
Trailing yield
1.42%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DHAMPUR SUGAR MILLS LTD. (DHAMPURSUG.NS) trades at 141.33 vs a model fair value of 161.70, a gap of 14.4%. Piotroski F-score: 7/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DHAMPURSUG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DHAMPURSUG →
Compare
Head-to-head with peers
Compare DHAMPURSUG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DHAMPURSUGNow →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.