DWARIKESH SUGAR IND LTD
DWARKESH · General/Diversified · NSE
₹44
Current Market Price
Fair Value (DCF)
₹14
Margin of Safety
-68.5%
Updated just now
YieldIQ Score
15/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
15%
ROE
—
Debt/Equity
0.23
WACC
11.1%
Market Cap
₹811 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
6.9×
Enterprise multiple
Debt / EBITDA
5.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.93×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-11.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹43.74
Bear case
₹11.24
MoS -289.1%
Base case
₹13.78
MoS -217.4%
Bull case
₹27.16
MoS -61.0%
Ratio Trends
DWARKESH · last 8 annual periods
ROE
2.9%
ROCE
9.1%
Operating Margin
—
Debt / Equity
0.63×
PE
33.8×
EV / EBITDA
7.7×
Historical Financials
DWARKESH · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1839 Cr | ₹1974 Cr | ₹2091 Cr | ₹1709 Cr | ₹1353 Cr | -7.4% |
| EBITDA | — | ₹293 Cr | ₹227 Cr | ₹216 Cr | ₹119 Cr | -20.2% |
| EBIT | ₹167 Cr | ₹250 Cr | ₹75.5 Cr | ₹62.7 Cr | — | -21.8% |
| PAT | ₹91.5 Cr | ₹155 Cr | ₹105 Cr | ₹83.5 Cr | ₹23.3 Cr | -28.9% |
| EPS (diluted) | ₹4.86 | ₹8.24 | ₹2.48 | ₹1.22 | — | -29.2% |
| CFO | ₹296 Cr | ₹352 Cr | ₹314 Cr | ₹13.4 Cr | ₹60.7 Cr | -32.7% |
| CapEx | — | — | — | — | ₹-12.4 Cr | — |
| FCF | — | — | — | — | ₹48.3 Cr | +0.0% |
| Total Assets | — | ₹1420 Cr | ₹1280 Cr | ₹1415 Cr | ₹1463 Cr | +0.8% |
| Total Debt | — | — | ₹157 Cr | ₹303 Cr | ₹507 Cr | +34.2% |
| Shareholders' Equity | — | — | ₹740 Cr | ₹822 Cr | ₹806 Cr | +2.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DWARKESH vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| DHAMPURSUG DHAMPURSUG | — | — | Pending | 4.5% | — |
| UTTAMSUGAR UTTAMSUGAR | — | — | Pending | 10.7% | — |
| 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 DWARKESH in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DWARKESH →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DWARKESH →
Compare
Head-to-head with peers
Compare DWARKESH side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DWARKESHNow →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.