Naraingarh Sugar Mills (Delisted) results and financials

BSE: 531457Agricultural Food & other Products

Naraingarh Sugar Mills Ltd. · Face value ₹10 · Listed Feb 1996

Delisted on 30 Oct 2024.

Last announcements

The company's own last announcements before its shares stopped trading, routine notices left out.

  1. Sep 2024

Q1 results, quarter to Jun 2024

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

Revenue
₹20 Cr
Operating profit
−₹0.98 Cr
Net profit
−₹13 Cr
Earnings per share
−₹13.26
Operating margin
−5.0%
Net margin
−64.5%

From revenue to net profit, ₹ crore

  1. Revenue20
  2. Materials and goods−17
  3. Employee costs−1.9
  4. Other expenses−1.8
  5. Operating profit−1.0
  6. Depreciation−1.8
  7. Other income0.0
  8. Finance costs−9.8
  9. Profit before tax−13
  10. Tax0.0
  11. Net profit−13

Naraingarh Sugar Mills results by quarter

Standalone: the listed company alone, without its subsidiaries. Latest quarter to Jun 2024. Results for the quarter to Sep 2024 were due by 14 Nov 2024, 45 days after it ends. Every company's dates are on the results calendar.

Revenue and net profit by quarter, ₹ crore

  • Revenue
  • Net profit
  • Loss
Sep 21Dec 21Mar 22Jun 22Sep 2239−20Dec 2212428Mar 23Jun 23Sep 23Dec 23Mar 2420−13Jun 24
A loss in 2 of the 3 quarters with results on record

Operating and net margin by quarter, per cent

  • Operating margin
  • Net margin
27.9%−64.5%27.9%−5.0%−51.8%22.5%−64.5%Sep 21Mar 22Sep 22Mar 23Sep 23Mar 24Jun 24
₹ croreDec 2022Q3Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Q1
Revenue from operations39124––––20
–89––––21
Materials and goods bought3579––––17
Employee costs–2––––2
Other expenses–8––––2
Operating profit before depreciation–34––––−1
Operating margin–27.9%––––−5.0%
Depreciation and amortisation–2––––2
Other income60––––0
Finance costs89––––10
One-off items–0––––0
Profit before tax−1024––––−13
Tax–−4––––0
Tax rate–−16.4%–––––
Net profit−2028––––−13
Other comprehensive income–0––––0
Total comprehensive income–28––––−13
Net margin−51.8%22.5%––––−64.5%
Earnings per share−₹5.34₹14.61––––−₹13.26
Earnings per share in rupees, restated for later splits and bonuses. No results on record for the quarters to Sep 2019, Dec 2019, Mar 2020, Jun 2020, Sep 2020, Dec 2020, Mar 2021, Jun 2021, Sep 2021, Dec 2021, Mar 2022, Jun 2022, Sep 2022, Jun 2023, Sep 2023, Dec 2023 and Mar 2024.

The quarters either side of a change of basis do not compare. From the quarter to Dec 2022, the company reports a discontinued business.

10 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
1721.4Mar 14115−20Mar 15169−4.9Mar 16Mar 17Mar 18Mar 19Mar 20Mar 21Mar 22216−11112Mar 23
Peak revenue ₹216 Cr, year to Mar 2023; lowest ₹115 Cr, year to Mar 2015A loss in 3 of the 4 years with results on record

Operating and net margin, per cent

  • Operating margin
  • Net margin
10.2%−17.5%3.5%−15.3%−1.7%10.2%0.8%−17.5%−2.9%−5.2%Mar 14Mar 16Mar 18Mar 20Mar 22Mar 23

Results for the year to Mar 2023

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue216
  2. Materials and goods−167
  3. Employee costs−8.6
  4. Other expenses−18
  5. Operating profit22
  6. Depreciation−10.0
  7. Other income+6.4
  8. One-off items0.0
  9. Finance costs−34
  10. Profit before tax−15
  11. Tax+3.9
  12. Net profit−11

What the company owns

  • Plant, investments and other assets₹290 Cr
  • Receivables₹86 Cr
  • Inventory₹57 Cr
  • Cash and bank₹13 Cr

What pays for it: net worth and liabilities

  • Other liabilities₹232 Cr
  • Borrowings₹112 Cr
  • Owed to suppliers₹102 Cr

Profit and loss

Standalone, ₹ crore, years to March. No results on record for the years to Mar 2017, Mar 2018, Mar 2019, Mar 2020, Mar 2021 and Mar 2022.

₹ croreMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Revenue from operations172115169––––––216
166132172––––––194
Materials and goods bought152118157––––––167
Employee costs445––––––9
Other expenses101010––––––18
Operating profit before depreciation6−18−3––––––22
Operating margin3.5%−15.3%−1.7%––––––10.2%
Materials, % of revenue88.3%103.3%93.0%––––––77.3%
Employee costs, % of revenue2.4%3.6%2.7%––––––4.0%
Other expenses, % of revenue5.8%8.5%6.0%––––––8.4%
Depreciation and amortisation222––––––10
Operating profit after depreciation4−19−5––––––12
Other income000––––––6
Finance costs100––––––34
Profit before one-off items and tax3−20−5––––––−15
One-off items0––––––––0
Profit before tax3−20−5––––––−15
200––––––−4
Net profit1−20−5––––––−11
Other comprehensive income–––––––––0
Total comprehensive income–––––––––−11
Net margin0.8%−17.5%−2.9%––––––−5.2%
Earlier years, Mar 2008 to Mar 2013
₹ croreMar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013
Revenue from operations56861089583121
5971948370108
Materials and goods bought–5880685596
Employee costs–33333
Other expenses–101012129
Operating profit before depreciation−31514121313
Operating margin−4.9%17.1%13.1%12.6%15.5%10.7%
Materials, % of revenue–67.4%74.5%71.5%65.5%79.3%
Employee costs, % of revenue–3.5%2.6%3.2%4.1%2.7%
Other expenses, % of revenue–11.9%9.7%12.7%14.9%7.4%
Depreciation and amortisation211112
Operating profit after depreciation−41313111211
Other income13––––0
Finance costs778898
Profit before tax166333
Tax011111
Net profit154323
Net margin1.9%6.1%3.9%2.7%2.2%2.1%
Standalone, ₹ crore, years to March.

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2023
−93
Share capital21
Reserves−115
112
361
179
Total assets446
204
242
Net debt99
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2014, Mar 2015 and Mar 2016, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March.

₹ croreMar 2023
17.0
−16.7
−11.7
Receivables2.9
Inventories−3.6
Payables−7.3
Other working capital−3.7
Tax paid0.0
Interest paid33.6
Capital spending0.0
Free cash flow17.0
−0.1
−9.1
Dividends paid0.0
Shares bought back0.0
Shares issued0.0
Net change in cash7.7
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2014, Mar 2015 and Mar 2016.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2023
Earnings per share−₹5.87
Diluted earnings per share−₹5.87
Book value per share−₹49.16

Ratios

Standalone, years to March.

RatioMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Revenue growth42.3%−33.2%47.3%–––––––
Operating profit growth−53.9%–––––––––
Net profit growth−46.0%–––––––––
Return on equity–––––––––12.0%
Return on capital employed–––––––––65.7%
Interest cover4.2––––––––0.4
Receivable days–––––––––146
Inventory days–––––––––125
Payable days–––––––––224
Cash conversion cycle, days–––––––––47
Working capital days–––––––––−207
Asset turnover–––––––––0.48
Assets per rupee of net worth–––––––––−4.77
Sales per rupee of plant–––––––––1.52
Capital spending to depreciation–––––––––0.00
Plant being built, % of plant in use–––––––––0.0%
Interest cover is left blank for the years to Mar 2015 and Mar 2016: operating profit after depreciation is a loss, and a loss covers no interest bill. Debt to equity is left blank for the year to Mar 2023: net worth is below zero, so there is no shareholders' money to set the borrowings against. No balance sheet is on record for the years to Mar 2014, Mar 2015 and Mar 2016, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2023.

Return on assets, latest year
−2.5%
Cash from operations against operating profit
76.8%
Measure10 years5 years3 years
Revenue growth, yearly rate6.0%––

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2023.

₹ croreLatest year
Cash from operations17.0
Cash from investing−0.1
Cash from financing−9.1
Capital spending0.0
Dividends paid0.0
Shares bought back0.0
Shares issued for cash0.0
Borrowings raised24.5
Borrowings repaid0.0

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Effective tax ratePublished threshold 17.16 per cent57.99–––––––––
A threshold marked as ours has no published figure; it is the line we read the check against.

Business segments

In the year to Mar 2023 the company reports one business segment, Sugar Production, which carries all its revenue.

Company details

BSE code
531457
ISIN
INE491E01015
Industry
Agricultural Food & other Products
CIN
L74899HR1991PLC032873
Corporate identity number, the registrar of companies' code for it
Incorporated
1991
Registered office
Village Banondi, P.O.Shahzadpur, Tehsil Naraingarh, Ambala 134202, Haryana
Share registrar
Alankit Assignments Ltd
Keeps the register of shareholders and handles transfers and dividend payments