IndiaOne Finance - Company Dashboard

Governance Classic Home

Zuari Industries LtdSugarINE217A01012Consolidated₹262.65+2.35 (+0.90%)Jun-26

Valuation

Market Cap₹781.61 Cr

TTM PE7.20x

Forward PE-10.41x

PEG14.40

Book Value₹1215.93

P/B0.22x

TTM EPS₹36.44

Fwd EPS₹-25.20

TTM Revenue₹1.10K Cr

TTM PAT₹106.30 Cr

TTM EBITDA₹59.63 Cr

TTM EBIT₹28.94 Cr

Last Qtr PAT₹0.05 Cr

Last Qtr EBITDA₹14.18 Cr

Last Qtr EBIT₹6.20 Cr

Profitability

ROE2.94%

ROCE3.20%

TTM NPM9.67%

TTM EBITDA %5.42%

Curr OPM0.02%

Last OPM-10.55%

Curr NPM—

Last NPM—

Curr EPS₹0.20

Last EPS₹-10.41

Balance sheet

Equity₹29.78 Cr

Reserve₹3.59K Cr

Total Debt₹2,598.26 Cr

D/E0.72x

Interest %123080.00%

Curr Interest₹61.54 Cr

Price / range

Close₹262.45

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+1.21%

1W-3.81%

1M+0.73%

3M-1.96%

6M+9.99%

1Y-9.81%

2Y-29.93%

3Y+74.27%

5Y+102.51%

Diwali-18.23%

Sector peers — Sugar

Company	Close	Mkt Cap	TTM P/E	ROE
BALRAMCHIN	672.60	₹14.21K Cr	36.65	8.97%
PICCADIL	589.40	₹5.81K Cr	41.04	15.60%
TRIVENI	238.80	₹5.26K Cr	18.67	8.08%
RENUKA	23.06	₹4.91K Cr	-6.30	—
BAJAJHIND	19.53	₹4.67K Cr	15.02	3.03%
BANARISUG	3316.70	₹4.16K Cr	34.16	6.36%
DALMIASUG	390.50	₹3.16K Cr	13.20	7.39%
AVADHSUGAR	730.45	₹1.46K Cr	22.17	5.87%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	266.52+26.8%	248.15	211.36	204.51	210.27	874.28
Other Income	17.38	19.19	43.36	43.59	14.48	120.62
Total Income	283.90+26.3%	267.34	254.72	248.10	224.75	994.90
Interest	29.03	29.30	25.31	27.55	29.66	111.81
Expenditure	-288.35-28.8%	-237.27	-250.22	-229.47	-223.84	-940.80
PBDT	0	0	0	0	0	0
EBITDA	13.93-37.8%	46.57	-7.06	8.94	22.40	70.84
Depreciation	-6.73	-6.39	-6.49	-6.35	-6.31	-25.55
EBIT	7.20-55.3%	40.18	-13.55	2.59	16.09	45.29
PBT	-9.38-162.0%	26.42	-4.59	6.11	-3.58	24.36
Tax	-0.10	-8.51	-0.42	-2.98	-0.31	-12.22
Equity	29.78	29.78	0	0	29.78	29.78
OPM	-3.30	9.88	-2.17	2.99	-1.59	2.45
Net Profit	-9.48-143.7%	17.91	-5.01	3.13	-3.89	12.14
NPM	-3.34	6.70	-2.37	1.53	-1.73	1.22
EPS	-3.18-144.6%	6.01	-1.68	1.05	-1.30	4.08

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	874.28+0.4%	870.66+21.8%	714.65-12.0%	811.96+33.0%	610.42+4404.9%	13.55
Other Income	120.62	109.28	186.21	149.17	216.56	138.50
Total Income	994.90+1.5%	979.94+8.8%	900.85-6.3%	961.13+16.2%	826.99+443.9%	152.05
Expenditure	-940.80+0.8%	-948.12-15.0%	-824.24+11.4%	-930.42-14.2%	-814.41-706.1%	-101.03
Interest	-111.81	-123.22	-134.82	-157.82	-195.96	-81.21
PBDT	0	0	0	0	0	0
EBITDA	70.84+1.2%	70.02+42.4%	49.18-22.2%	63.23+304.5%	15.63+362.2%	-5.96
Depreciation	-25.55	-24.26	-23.95	-23.87	-23.66	-0.31
EBIT	45.29-1.0%	45.76+81.4%	25.23-35.9%	39.36+590.2%	-8.03-28.1%	-6.27
PBT	24.36+193.0%	-26.20-215.2%	22.74-8.3%	24.79+243.4%	7.22-83.0%	42.39
Tax	-12.22	-11.16	-0.09	-6.42	8.08	7.54
Equity	29.78	29.78	0	0	0	0
OPM (%)	2.45	-2.67	3.00	3.00	1.00	28.00
Net Profit	12.14+132.5%	-37.37-264.9%	22.66+23.4%	18.37+20.1%	15.30-69.4%	49.93
NPM (%)	1.22	-3.81	3.00	2.00	2.00	33.00
EPS (Rs)	4.08	0-100.0%	7.61+23.3%	6.17+21.0%	5.10-69.9%	16.96
CEPS	4.08	0	7.61	6.17	5.10	16.96

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	311.93+21.2%	283.56	262.63	241.18	257.46	1,044.82
Other Income	15.59	15.98	38.86	45.26	10.19	110.29
Total Income	327.52+22.4%	299.54	301.49	286.43	267.65	1,155.11
Interest	61.54	61.99	56.19	61.47	63	242.65
Expenditure	-367.27-21.3%	-310.86	-334.25	-299.17	-302.66	-1,246.93
PBDT	0	0	0	0	0	0
EBITDA	14.18-43.8%	42.35	-7.72	10.82	25.24	70.68
Depreciation	-7.98	-7.66	-7.71	-7.34	-7.44	-30.14
EBIT	6.20-65.2%	34.69	-15.43	3.48	17.80	40.54
PBT	-34.94+0.2%	-7.52	0	0	-35.01	-101.11
Tax	0.62	-11.97	-1.67	-2.75	-0.07	-16.46
Equity	29.78	29.78	0	0	29.78	29.78
OPM	-10.67	-2.51	0.00	0.00	-13.08	-8.75
Net Profit	0.05+110.4%	-31.61	-26.43	164.29	-0.48	105.78
NPM	0.02	-10.55	-8.76	57.36	-0.18	9.16
EPS	0.20+900.0%	-10.41	-8.69	55.34	0.02	36.25

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	1,044.82+7.7%	970.33+15.8%	837.80-12.3%	955.14+32.3%	721.83-13.4%	833.80
Other Income	110.29	112.15	229.39	182.31	225.41	148.74
Total Income	1,155.11+6.7%	1,082.48+1.4%	1,067.19-6.2%	1,137.44+20.1%	947.24-3.6%	982.54
Expenditure	-1,246.93-2.9%	-1,212.13-10.7%	-1,095.26+9.0%	-1,203.18-20.7%	-996.65+1.2%	-1,008.84
Interest	-242.65	-262.04	-281.94	-248.44	-264.29	-201.64
PBDT	0	0	0	0	0	0
EBITDA	70.68+43.8%	49.14-5.2%	51.84+86.3%	27.82+128.4%	12.18-78.2%	55.85
Depreciation	-30.14	-28.90	-27.36	-27.42	-22.71	-29.25
EBIT	40.54+100.3%	20.24-17.3%	24.48+6020.0%	0.40+103.8%	-10.53-139.6%	26.60
PBT	-101.11+32.3%	-149.40-119.7%	756.64+1251.0%	-65.74-33.0%	-49.41-2.9%	-48.02
Tax	-16.46	-6.80	-71.25	-8.63	9.78	15.09
Equity	29.78	29.78	0	0	0	0
OPM (%)	-8.75	-13.80	70.90	-5.78	-5.22	-4.89
Net Profit	105.78+212.1%	-94.37-113.2%	712.75+133.6%	305.13+977.3%	-34.78+65.4%	-100.53
NPM (%)	9.16	-8.72	66.79	26.83	-3.67	-10.23
EPS (Rs)	36.25	0-100.0%	239.72+133.1%	102.84+960.6%	-11.95+62.2%	-31.58
CEPS	36.25	0	239.72	102.84	-11.95	-31.58

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2025	Final Dividend	1	17 Sep 2025
2024	Final Dividend	1	20 Sep 2024
2023	Final Dividend	1	21 Sep 2023
2022	Final Dividend	1	20 Sep 2022
2022	Interim Dividend	2	24 Nov 2021
2022	Interim Dividend	1	27 Apr 2021
2021	Interim Dividend	1	23 Feb 2021
2020	Final Dividend	1	04 Sep 2020
2019	Final Dividend	1	18 Jul 2019
2018	Final Dividend	1	19 Jul 2018
2017	Final Dividend	1	13 Jul 2017
2016	Final Dividend	1	29 Jul 2016
2015	Final Dividend	1	30 Jul 2015
2014	Final Dividend	1	27 Jun 2014
2013	Final Dividend	2	27 May 2013
2012	Final Dividend	2	25 May 2012
2011	Final Dividend	4.5	16 May 2011
2010	Final Dividend	4.5	11 May 2010
2009	Final Dividend	3	19 May 2009
2008	Final Dividend	3	20 May 2008

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split