MAGADH SUGAR & ENERGY LTD
MAGADSUGAR · General/Diversified · NSE
₹448
Current Market Price
Fair Value (DCF)
₹514
Discount to FV
+14.8%
Updated just now
YieldIQ Score
29/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
8%
ROE
7.2%
Debt/Equity
0.79
WACC
11.1%
Market Cap
₹631.45 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.6%
Return on capital employed
EV / EBITDA
9.2×
Enterprise multiple
Debt / EBITDA
4.7×
Leverage vs earnings
Interest Coverage
4.8×
EBIT covers interest
Current Ratio
1.19×
Short-term liquidity
Asset Turnover
0.74×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹448.1
Bear case
Discount -75.9%
Base case
Discount +12.9%
Bull case
Discount +48.5%
Ratio Trends
MAGADSUGAR · last 10 annual periods
ROE
7.2%
ROCE
9.6%
Operating Margin
—
Debt / Equity
0.79×
PE
8.9×
EV / EBITDA
7.8×
Historical Financials
MAGADSUGAR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹983 Cr | ₹950 Cr | ₹1094 Cr | ₹1322 Cr | ₹1245 Cr | +6.1% |
| EBITDA | ₹127 Cr | ₹133 Cr | ₹215 Cr | ₹214 Cr | ₹151 Cr | +4.3% |
| EBIT | ₹106 Cr | ₹107 Cr | ₹189 Cr | — | — | +15.5% |
| PAT | ₹46.0 Cr | ₹50.3 Cr | ₹116 Cr | ₹109 Cr | ₹63.5 Cr | +8.4% |
| EPS (diluted) | ₹32.66 | ₹35.67 | ₹82.61 | — | — | +26.1% |
| CFO | ₹147 Cr | ₹115 Cr | ₹31.1 Cr | ₹139 Cr | ₹148 Cr | +0.3% |
| CapEx | ₹-107 Cr | ₹-21.8 Cr | ₹-47.6 Cr | ₹-152 Cr | ₹-85.6 Cr | — |
| FCF | ₹40.2 Cr | ₹93.0 Cr | ₹-16.6 Cr | ₹-13.0 Cr | ₹62.8 Cr | +11.8% |
| Total Assets | ₹1348 Cr | ₹1409 Cr | ₹1611 Cr | ₹1689 Cr | ₹1680 Cr | +5.7% |
| Total Debt | ₹637 Cr | ₹583 Cr | ₹637 Cr | ₹707 Cr | ₹691 Cr | +2.1% |
| Shareholders' Equity | ₹598 Cr | ₹639 Cr | ₹746 Cr | ₹834 Cr | ₹880 Cr | +10.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MAGADSUGAR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 DWARKESH DWARKESH | — | — | Pending | 3.7% | 27.6× |
 DHAMPURSUG DHAMPURSUG | — | — | Pending | 4.5% | — |
UTTAMSUGAR UTTAMSUGAR | — | — | Pending | 10.7% | — |
AVADHSUGAR AVADHSUGAR | — | — | Pending | 5.1% | — |
DAVANGERE DAVANGERE | — | — | Pending | 3.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
8 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹45.00/sh
Last payout
2025-07-18
₹12.50
Peak payout
₹15.00
Trailing yield
2.79%
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. MAGADH SUGAR & ENERGY LTD (MAGADSUGAR.NS) trades at 448.10 vs a model fair value of 514.47, a gap of 14.8%. Piotroski F-score: 5/9. Moat ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MAGADSUGAR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MAGADSUGAR →
Compare
Head-to-head with peers
Compare MAGADSUGAR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MAGADSUGARNow →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.