MAWANASUG
FAIRLY_VALUEDMawana Sugars Limited
FMCG · NSE
↑ 84.8% vs fair value
52W Low
₹75
+36.0% from low
52W High
₹124
-17.5% from high
Valuation Gauge
Current Price
₹102
Fair Value
₹670
Fair Value Analysis
₹670
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for FMCG sector companies | Sector-cheap: P/E at 6th percentile vs sector peers. | CAUTION: ROCE declining (latest 13.4%) — returns on capital are falling; verify this isn't a value trap. | COVID-resilient: PAT dropped from ₹40Cr (FY2019) to ₹-83Cr (FY2020) during COVID but has fully recovered.
Cash Flow Analysis
50% weight
Balance Sheet Value
30% weight
Growth Valuation
20% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Strong
Profitability
ROE of 17.6% is acceptable for FMCG sector (benchmark: 25%)
Debt & Leverage
D/E ratio of 0.0x is well within the FMCG sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 5.2x trades at a 85% discount to FMCG sector median (35x) — attractively valued
Cash Flow
FCF margin of 6.0% — healthy cash generation (₹87 Cr)
Earnings Growth
5yr EPS CAGR of 61.1% is well above the FMCG sector average of 6.9% — strong growth
Dividend
Dividend yield of 7.4% provides strong shareholder returns (benchmark: 2.0%)
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
48.5%
Free cash flow / market cap
Revenue Growth (YoY)
-16.7%
Year-on-year revenue change
Profit Growth (YoY)
-1407.8%
Year-on-year PAT change
Operating Cash Flow
₹114 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹20.6
P/E Ratio
5.2x
P/B Ratio
0.9x
ROE
17.6%
ROCE
31.6%
Debt / Equity
0.02x
Beta
0.05
Div Yield
7.8%
FCF (Cr)
₹87 Cr
Revenue (Cr)
₹1,443 Cr
EPS Growth 5Y
61.1%
Mkt Cap (Cr)
₹421 Cr
52W High
₹123.8
52W Low
₹75.1
Book Value/Share
₹116.5
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹1.5K Cr | ₹106 Cr | 7.0% | ₹36 Cr | ₹9.19 |
| 2025-03-31 | ₹1.4K Cr | ₹122 Cr | 8.0% | ₹109 Cr | ₹27.97 |
| 2024-03-31 | ₹1.4K Cr | ₹90 Cr | 7.0% | ₹38 Cr | ₹9.62 |
| 2023-03-31 | ₹1.5K Cr | ₹77 Cr | 5.0% | ₹13 Cr | ₹3.36 |
| 2022-03-31 | ₹1.5K Cr | ₹105 Cr | 7.0% | ₹26 Cr | ₹6.69 |
| 2021-03-31 | ₹1.5K Cr | ₹96 Cr | 7.0% | ₹73 Cr | ₹18.73 |
| 2020-03-31 | ₹1.2K Cr | ₹52 Cr | 4.0% | ₹-83 Cr | ₹-21.19 |
| 2019-03-31 | ₹1.2K Cr | ₹115 Cr | 10.0% | ₹40 Cr | ₹10.32 |
| 2018-03-31 | ₹1.3K Cr | ₹43 Cr | 3.0% | ₹10 Cr | ₹2.49 |
| 2017-03-31 | ₹1.2K Cr | ₹169 Cr | 14.0% | ₹359 Cr | ₹91.78 |
| 2016-03-31 | ₹1.5K Cr | ₹106 Cr | 7.0% | ₹1 Cr | ₹0.20 |
| 2014-12-31 | ₹1.4K Cr | ₹-52 Cr | -4.0% | ₹-181 Cr | ₹-46.37 |
| 2013-09-30 | ₹1.3K Cr | ₹-57 Cr | -4.0% | ₹-170 Cr | ₹-43.15 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
FMCG| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Mawana Sugars Limited | ₹102.1 | ₹670.1 | +84.8% | 11.7 | 17.6% | FAIRLY_VALUED |
The Ugar Sugar Works Limited | ₹42.2 | ₹172.9 | +75.6% | 24.7 | 6.0% | UNDERVALUED |
K.M.Sugar Mills Limited | ₹27.7 | ₹97 | +71.4% | 4.7 | 15.2% | UNDERVALUED |
Rana Sugars Limited | ₹12.8 | ₹42.9 | +70.2% | 7.1 | 4.8% | FAIRLY_VALUED |
Dhampur Sugar Mills Limited | ₹145 | ₹411.8 | +64.8% | 13.5 | 7.5% | FAIRLY_VALUED |
Mrs. Bectors Food Specialities Limited | ₹177.7 | ₹270.6 | +34.3% | 39.9 | 10.0% | UNDERVALUED |
Uttam Sugar Mills Limited | ₹246.5 | ₹330.8 | +25.5% | 8.3 | 13.9% | UNDERVALUED |
Prudential Sugar Corporation Limited | ₹15.3 | ₹19 | +19.5% | 8.5 | 2.4% | FAIRLY_VALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant