Dhampur Sugar Mills (DHAMPURSUG)₹164.36−1.45%Sugar
In the Jun 2026 quarter (consolidated), Dhampur Sugar Mills reported sales of ₹551 Cr, up 5.8% from Jun 2025, and net profit of ₹6.10 Cr, up 563.0% year on year. For the year to Mar 2026, sales were ₹1,964 Cr and net profit ₹65.11 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 458 | 364 | 561 | 504 | 421 | 411 | 619 | 521 | 503 | 451 | 490 | 551 |
| Expenses | 437 | 310 | 465 | 477 | 421 | 370 | 517 | 498 | 494 | 394 | 405 | 521 |
| Operating Profit | 22.07 | 53.54 | 96.34 | 27.34 | −0.51 | 41.67 | 101 | 22.86 | 9.52 | 56.01 | 85.11 | 31.32 |
| OPM % | 4.8% | 14.7% | 17.1% | 5.4% | −0.1% | 10.1% | 16.3% | 4.4% | 1.9% | 12.4% | 17.3% | 5.6% |
| Other Income | 5.25 | 16.20 | 4.44 | 3.99 | 5.73 | 6.69 | 1.40 | 8.04 | 1.86 | 6.12 | 7.38 | 5.85 |
| Interest | 7.43 | 6.11 | 14.82 | 15.86 | 12.43 | 10.16 | 11.98 | 15.81 | 10.41 | 8.45 | 14.21 | 15.87 |
| Depreciation | 12.44 | 15.88 | 17.20 | 13.28 | 12.93 | 16.52 | 19.38 | 13.83 | 13.53 | 16.47 | 18.42 | 13.09 |
| Profit before tax | 7.47 | 47.63 | 68.61 | 2.23 | −20.02 | 21.65 | 71.00 | 1.29 | −12.50 | 37.14 | 59.68 | 8.22 |
| Tax % | 27.6% | 33.4% | 24.6% | 28.2% | −33.1% | 30.1% | 31.2% | 30.0% | −37.6% | 28.7% | 23.7% | 26.1% |
| Net Profit | 5.44 | 31.88 | 51.98 | 1.62 | −13.44 | 15.21 | 49.14 | 0.92 | −7.84 | 26.60 | 45.78 | 6.10 |
| EPS (Rs) | 0.82 | 4.80 | 7.96 | 0.25 | −2.07 | 2.32 | 7.53 | 0.14 | −1.24 | 4.13 | 7.13 | 0.95 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2,229 | 2,580 | 3,349 | 2,888 | 3,481 | 4,152 | 1,900 | 2,455 | 2,165 | 1,955 | 1,964 | 1,995 |
| Expenses | 2,019 | 2,064 | 2,993 | 2,429 | 3,124 | 3,689 | 1,610 | 2,148 | 1,900 | 1,784 | 1,791 | 1,814 |
| Operating Profit | 210 | 517 | 355 | 461 | 354 | 461 | 292 | 309 | 267 | 170 | 173 | 182 |
| OPM % | 9.0% | 20.0% | 11.0% | 16.0% | 10.0% | 11.0% | 15.0% | 12.0% | 12.0% | 9.0% | 9.0% | 9.1% |
| Other Income | 35.04 | 24.99 | 27.01 | 18.02 | 31.01 | 11.99 | 9.99 | 10.99 | 27.02 | 18.01 | 23.01 | 21.21 |
| Interest | 160 | 167 | 122 | 90.24 | 101 | 80.22 | 50.13 | 44.14 | 43.12 | 50.16 | 49.13 | 48.94 |
| Depreciation | 55.12 | 54.15 | 58.14 | 70.16 | 76.27 | 78.17 | 50.17 | 52.15 | 59.20 | 62.21 | 62.15 | 61.51 |
| Profit before tax | 30.93 | 319 | 202 | 316 | 206 | 314 | 201 | 222 | 191 | 74.76 | 85.76 | 92.54 |
| Tax % | 18.1% | 28.0% | 25.0% | 21.0% | −4.0% | 27.1% | 29.0% | 29.0% | 30.0% | 30.1% | 24.1% | — |
| Exceptional items | 9.02 | 0.00 | 0.00 | 1.01 | 1.01 | −3.01 | 1.01 | −3.01 | 11.03 | 4.01 | 1.01 | — |
| Net Profit | 26.04 | 231 | 151 | 251 | 217 | 230 | 144 | 158 | 135 | 52.10 | 65.11 | 70.64 |
| EPS (Rs) | 4.31 | 34.53 | 22.93 | 37.93 | 32.74 | 34.65 | 21.78 | 23.80 | 20.61 | 8.01 | 10.16 | 10.97 |
| Dividend payout % | 0.0% | 17.1% | 13.1% | 17.0% | 18.1% | 17.0% | 28.1% | 25.0% | 0.0% | 0.0% | 20.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 58.90 | 59.97 | 65.92 | 65.86 | 65.86 | 65.88 | 65.88 | 65.94 | 65.85 | 64.94 | 64.87 | 63.87 |
| Reserves | 349 | 637 | 838 | 937 | 1,160 | 1,298 | 1,496 | 821 | 978 | 1,037 | 1,090 | 1,135 |
| Borrowings | 1,623 | 1,672 | 1,913 | 1,446 | 1,820 | 1,749 | 1,156 | 886 | 743 | 980 | 934 | 897 |
| Other Liabilities | 1,000 | 832 | 516 | 688 | 881 | 759 | 757 | 396 | 337 | 277 | 300 | 321 |
| Total Liabilities | 3,031 | 3,201 | 3,334 | 3,139 | 3,930 | 3,873 | 3,475 | 2,169 | 2,124 | 2,359 | 2,390 | 2,417 |
| Fixed Assets | 1,257 | 1,500 | 1,497 | 1,600 | 1,600 | 1,641 | 1,618 | 1,002 | 1,047 | 1,152 | 1,135 | 1,096 |
| CWIP | 17.95 | 27.93 | 26.96 | 23.97 | 33.93 | 6.99 | 20.97 | 28.95 | 103 | 16.97 | 8.98 | 12.97 |
| Investments | 0.99 | 0.99 | 3.01 | 1.99 | 11.99 | 1.99 | 2.99 | 4.99 | 1.99 | 46.99 | 26.99 | 264 |
| Other Assets | 1,755 | 1,672 | 1,807 | 1,512 | 2,283 | 2,223 | 1,833 | 1,133 | 971 | 1,143 | 1,218 | 1,045 |
| Inventories | 1,249 | 1,259 | 1,474 | 1,144 | 1,670 | 1,600 | 1,290 | 851 | 666 | 915 | 897 | 856 |
| Trade receivables | 223 | 251 | 216 | 245 | 391 | 343 | 297 | 160 | 194 | 163 | 149 | 114 |
| Cash & equivalents | 16.99 | 25.99 | 27.96 | 46.98 | 19.98 | 15.99 | 79.93 | 58.91 | 55.98 | 18.98 | 124 | 12.99 |
| Total Assets | 3,031 | 3,201 | 3,334 | 3,139 | 3,930 | 3,873 | 3,475 | 2,169 | 2,124 | 2,359 | 2,390 | 2,417 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | −81.03 | 168 | −48.05 | 806 | −203 | 338 | 881 | 0.00 | 383 | −53.03 | 201 | 243 |
| Cash from investing activity | −46.06 | −42.04 | −56.03 | −140 | −90.13 | −49.06 | −80.12 | −105 | −146 | −92.05 | 22.03 | −244 |
| Cash from financing activity | 125 | −117 | 106 | −648 | 268 | −294 | −739 | 77.06 | −243 | 109 | −111 | −109 |
| Net cash flow | −1.99 | 8.98 | 1.99 | 18.93 | −25.91 | −2.99 | 61.83 | −27.92 | −5.98 | −35.88 | 112 | −109 |
| Capex | 48.90 | 47.92 | 56.83 | 147 | 86.75 | 60.86 | 87.83 | 86.81 | 158 | 73.88 | 20.95 | 29.92 |
| Free cash flow | −130 | 120 | −103 | 659 | −283 | 278 | 795 | −87.89 | 234 | −105 | 183 | 214 |
| CFO / OP % | −60.0% | 80.0% | 4.0% | 243.0% | −32.0% | 109.0% | 199.0% | 12.0% | 137.0% | −9.0% | 127.0% | 149.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 45 | 40 | 30 | 26 | 48 | 35 | 25 | 30 | 28 | 27 | 27 | 20 |
| Inventory days | 327 | 265 | 315 | 158 | 302 | 216 | 146 | 230 | 129 | 208 | 215 | 206 |
| Days payable | 175 | 98 | 55 | 72 | 119 | 80 | 66 | 62 | 34 | 25 | 33 | 37 |
| Cash conversion cycle | 196 | 207 | 289 | 113 | 231 | 171 | 105 | 198 | 123 | 209 | 209 | 189 |
| Working capital days | −68 | −54 | −13 | −23 | 18 | 15 | 18 | 10 | 19 | 22 | 23 | 13 |
| ROCE % | 5.0% | 8.0% | 19.0% | 12.0% | 15.0% | 10.0% | 14.0% | 11.0% | 15.0% | 11.0% | 6.0% | 6.0% |
For the Jun 2026 quarter, Dhampur Sugar Mills reported sales of ₹551 Cr, up 5.8% year on year and net profit of ₹6.10 Cr, up 563.0% year on year. The operating margin was 5.6%.
Dhampur Sugar Mills' sales for the year to Mar 2026 were ₹1,964 Cr; over the last twelve months they were ₹1,995 Cr.
Net profit for the year to Mar 2026 was ₹65.11 Cr, and ₹70.64 Cr over the last twelve months. Earnings per share over the same trailing period were ₹10.97.
Dhampur Sugar Mills reported borrowings of ₹897 Cr at Mar 2026, against cash and equivalents of ₹12.99 Cr.
Cash from operations was ₹243 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹214 Cr.