DHAMPUR SUGAR MILLS LTD.
DHAMPURSUG · General/Diversified · NSE
₹151
Current Market Price
Fair Value (DCF)
₹234
Margin of Safety
+55.6%
Updated 1d ago
YieldIQ Score
40/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
21%
ROE
—
Debt/Equity
0.45
WACC
11.1%
Market Cap
₹968 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.0%
Return on capital employed
EV / EBITDA
6.5×
Enterprise multiple
Debt / EBITDA
5.1×
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)
1.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹150.6
Bear case
₹134.11
MoS -12.3%
Base case
₹234.3
MoS +35.7%
Bull case
₹375.95
MoS +59.9%
Ratio Trends
DHAMPURSUG · last 7 annual periods
ROE
4.5%
ROCE
9.1%
Operating Margin
—
Debt / Equity
0.81×
PE
23.7×
EV / EBITDA
6.0×
Historical Financials
DHAMPURSUG · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹4231 Cr | ₹1878 Cr | ₹759 Cr | ₹667 Cr | ₹1946 Cr | -17.7% |
| EBITDA | — | ₹297 Cr | ₹318 Cr | ₹295 Cr | ₹190 Cr | -10.6% |
| EBIT | ₹395 Cr | — | ₹92.3 Cr | ₹83.6 Cr | — | -32.2% |
| PAT | ₹229 Cr | ₹144 Cr | ₹60.7 Cr | ₹51.9 Cr | ₹52.2 Cr | -30.9% |
| EPS (diluted) | ₹34.54 | — | ₹9.10 | ₹7.87 | — | -30.9% |
| CFO | ₹880 Cr | ₹-0.1 Cr | ₹383 Cr | ₹-52.5 Cr | ₹201 Cr | -30.9% |
| CapEx | — | ₹-87.5 Cr | — | — | ₹-20.6 Cr | — |
| FCF | — | ₹-87.6 Cr | — | — | ₹180 Cr | — |
| Total Assets | — | ₹2165 Cr | ₹2122 Cr | ₹2357 Cr | ₹2387 Cr | +2.5% |
| Total Debt | — | ₹886 Cr | ₹509 Cr | ₹798 Cr | ₹936 Cr | +1.4% |
| Shareholders' Equity | — | ₹885 Cr | ₹1043 Cr | ₹1100 Cr | ₹1154 Cr | +6.9% |
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% | — |
| DWARKESH DWARKESH | — | — | Pending | 2.9% | — |
| AVADHSUGAR AVADHSUGAR | — | — | Pending | 8.0% | — |
| MAGADSUGAR MAGADSUGAR | — | — | Pending | 13.1% | — |
| DAVANGERE DAVANGERE | — | — | Pending | 3.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DHAMPURSUG in the last 10 years.
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.