K

K M Sugar Mills Ltd
NSE:KMSUGAR

Watchlist Manager
K M Sugar Mills Ltd
NSE:KMSUGAR
Watchlist
Price: 27.89 INR 1.75% Market Closed
Market Cap: 2.6B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+49%
5Y
+10%
10Y
-
Operating Income
+
3Y
+158%
5Y
+53%
10Y
-
Net Income
+
3Y
+146%
5Y
+65%
10Y
-

Earnings Waterfall
K M Sugar Mills Ltd

Revenue
7B INR
Cost of Revenue
-4.8B INR
Gross Profit
2.2B INR
Operating Expenses
-1.5B INR
Operating Income
704.4m INR
Other Expenses
-231.5m INR
Net Income
472.9m INR

Income Statement
K M Sugar Mills Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 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 Dec-2022 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
31
55
60
88
103
103
122
115
115
120
111
123
130
128
0
0
0
142
0
0
0
139
0
0
0
132
0
0
0
0
0
137
0
0
0
60
0
0
0
170
0
0
0
99
0
0
0
111
0
0
0
0
0
0
158
0
0
0
0
0
0
Revenue
995
N/A
1 268
+27%
1 316
+4%
1 733
+32%
2 048
+18%
3 134
+53%
3 186
+2%
2 729
-14%
2 455
-10%
1 511
-38%
1 483
-2%
1 808
+22%
1 869
+3%
1 783
-5%
2 046
+15%
2 336
+14%
2 942
+26%
2 871
-2%
2 895
+1%
2 799
-3%
2 541
-9%
2 546
+0%
2 414
-5%
2 330
-3%
2 537
+9%
2 726
+7%
3 155
+16%
3 527
+12%
3 793
+8%
4 044
+7%
3 882
-4%
5 505
+42%
1 846
-66%
2 391
+30%
2 880
+20%
3 901
+35%
3 064
-21%
3 562
+16%
4 233
+19%
5 314
+26%
6 051
+14%
6 414
+6%
6 491
+1%
5 027
-23%
4 985
-1%
5 598
+12%
5 061
-10%
5 483
+8%
5 149
-6%
4 728
-8%
5 908
+25%
5 991
+1%
6 085
+2%
5 342
-12%
6 572
+23%
5 755
-12%
5 768
+0%
6 287
+9%
6 590
+5%
6 977
+6%
7 023
+1%
Gross Profit
Cost of Revenue
(793)
(1 301)
(1 083)
(1 461)
(1 611)
(2 627)
(2 766)
(2 319)
(2 053)
(1 069)
(912)
(1 338)
(1 458)
(1 607)
(1 807)
(1 958)
(2 478)
(2 422)
(2 403)
(2 342)
(2 135)
(2 101)
(1 913)
(1 798)
(1 864)
(2 097)
(2 635)
(2 824)
(3 099)
(3 221)
(3 032)
(4 385)
(1 583)
(1 950)
(2 210)
(2 877)
(2 042)
(2 361)
(2 967)
(3 935)
(4 573)
(5 021)
(5 102)
(3 639)
(3 566)
(4 068)
(3 497)
(3 993)
(3 768)
(3 468)
(4 472)
(4 727)
(4 728)
(4 142)
(4 885)
(4 108)
(4 046)
(4 308)
(4 744)
(4 765)
(4 789)
Gross Profit
202
N/A
(33)
N/A
233
N/A
271
+16%
437
+61%
507
+16%
420
-17%
410
-2%
402
-2%
443
+10%
571
+29%
469
-18%
411
-12%
176
-57%
240
+36%
378
+58%
464
+23%
449
-3%
493
+10%
457
-7%
406
-11%
445
+9%
501
+13%
532
+6%
673
+26%
629
-7%
520
-17%
704
+35%
694
-1%
823
+19%
851
+3%
1 120
+32%
263
-77%
440
+68%
671
+52%
1 024
+53%
1 022
0%
1 202
+18%
1 267
+5%
1 379
+9%
1 478
+7%
1 392
-6%
1 389
0%
1 388
0%
1 420
+2%
1 530
+8%
1 565
+2%
1 491
-5%
1 381
-7%
1 260
-9%
1 437
+14%
1 265
-12%
1 358
+7%
1 200
-12%
1 687
+41%
1 647
-2%
1 722
+5%
1 979
+15%
1 846
-7%
2 212
+20%
2 234
+1%
Operating Income
Operating Expenses
(334)
(153)
(492)
(402)
(426)
(542)
(430)
(464)
(425)
(316)
(363)
(387)
(406)
(316)
(409)
(447)
(476)
(438)
(533)
(502)
(446)
(375)
(379)
(375)
(396)
(397)
(413)
(466)
(491)
(508)
(515)
(960)
(142)
(293)
(487)
(770)
(816)
(949)
(972)
(1 033)
(1 042)
(933)
(936)
(980)
(958)
(972)
(976)
(877)
(950)
(986)
(1 032)
(784)
(818)
(867)
(1 199)
(1 247)
(1 325)
(1 419)
(1 232)
(1 544)
(1 529)
Selling, General & Administrative
(40)
(58)
(51)
(58)
(54)
(50)
(48)
(43)
(45)
(57)
(56)
(54)
(60)
(72)
(67)
(73)
(68)
(306)
(65)
(67)
(69)
(73)
(74)
(76)
(80)
(83)
(84)
(86)
(91)
(91)
(94)
(145)
(26)
(55)
(88)
(124)
(132)
(134)
(137)
(136)
(134)
(136)
(136)
(141)
(143)
(140)
(140)
(108)
(142)
(150)
(167)
(136)
(144)
(147)
(926)
(205)
(206)
(211)
(922)
(223)
(234)
Depreciation & Amortization
(66)
(107)
(116)
(125)
(130)
(160)
(176)
(182)
(187)
(158)
(155)
(152)
(147)
(136)
(130)
(128)
(126)
(123)
(119)
(110)
(107)
(103)
(100)
(97)
(93)
(90)
(89)
(92)
(92)
(94)
(95)
(143)
(31)
(61)
(91)
(124)
(128)
(135)
(140)
(150)
(152)
(151)
(152)
(149)
(146)
(148)
(150)
(152)
(154)
(151)
(149)
(129)
(150)
(169)
(226)
(222)
(220)
(216)
(220)
(218)
(218)
Other Operating Expenses
(228)
13
(325)
(219)
(243)
(331)
(206)
(240)
(194)
(101)
(152)
(181)
(199)
(108)
(212)
(246)
(282)
(9)
(349)
(325)
(270)
(198)
(204)
(202)
(222)
(224)
(239)
(288)
(307)
(323)
(327)
(672)
(85)
(177)
(307)
(522)
(555)
(681)
(695)
(747)
(756)
(647)
(648)
(691)
(670)
(684)
(686)
(617)
(654)
(686)
(716)
(519)
(524)
(551)
(47)
(820)
(898)
(992)
(89)
(1 102)
(1 077)
Operating Income
(132)
N/A
(186)
-41%
(259)
-39%
(131)
+49%
11
N/A
(35)
N/A
(10)
+71%
(54)
-449%
(23)
+58%
127
N/A
208
+64%
83
-60%
5
-93%
(140)
N/A
(169)
-21%
(69)
+59%
(12)
+82%
11
N/A
(41)
N/A
(45)
-11%
(40)
+12%
70
N/A
123
+75%
157
+28%
277
+76%
231
-16%
107
-54%
237
+122%
204
-14%
315
+55%
335
+7%
160
-52%
121
-25%
148
+23%
184
+24%
254
+38%
206
-19%
253
+22%
295
+17%
346
+17%
436
+26%
459
+5%
453
-1%
408
-10%
461
+13%
559
+21%
589
+5%
613
+4%
431
-30%
273
-37%
405
+48%
480
+19%
540
+12%
334
-38%
488
+46%
400
-18%
398
-1%
560
+41%
614
+10%
668
+9%
704
+5%
Pre-Tax Income
Interest Income Expense
(31)
(54)
(60)
(88)
(103)
(103)
(122)
(115)
(115)
(119)
(111)
(123)
(130)
(128)
(132)
(125)
(132)
(148)
(148)
(151)
(147)
(139)
(142)
(141)
(149)
(132)
(135)
(122)
(107)
(113)
(104)
(137)
(21)
(27)
(41)
(51)
(114)
(151)
(179)
(170)
(150)
(156)
(128)
(99)
(123)
(103)
(106)
(93)
(114)
(127)
(131)
(116)
(115)
(116)
(103)
(169)
(181)
(185)
(126)
(175)
(150)
Non-Reccuring Items
0
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
(0)
0
0
0
(1)
0
0
0
(3)
0
0
0
0
0
0
(10)
0
0
0
(15)
0
0
Total Other Income
6
14
15
25
23
27
25
20
30
23
47
45
33
21
10
8
20
27
33
36
32
13
17
19
28
29
48
53
42
31
21
64
14
26
68
116
156
167
163
97
94
88
56
34
50
41
59
42
103
123
124
64
52
55
16
92
96
82
16
77
94
Pre-Tax Income
(157)
N/A
(231)
-47%
(303)
-31%
(195)
+36%
(69)
+64%
(111)
-60%
(107)
+4%
(149)
-40%
(109)
+27%
39
N/A
144
+272%
4
-97%
(92)
N/A
(247)
-170%
(291)
-18%
(186)
+36%
(124)
+33%
(108)
+13%
(156)
-44%
(161)
-3%
(155)
+4%
(56)
+64%
(2)
+96%
35
N/A
155
+339%
128
-17%
21
-84%
169
+720%
138
-18%
232
+68%
252
+8%
90
-64%
114
+27%
147
+29%
210
+43%
320
+52%
248
-22%
269
+8%
279
+4%
281
+1%
380
+35%
391
+3%
381
-3%
342
-10%
389
+14%
497
+28%
542
+9%
559
+3%
419
-25%
269
-36%
398
+48%
428
+8%
477
+11%
273
-43%
391
+44%
322
-18%
312
-3%
457
+46%
489
+7%
570
+16%
648
+14%
Net Income
Tax Provision
(1)
(45)
(45)
(45)
(44)
(12)
(12)
(12)
(12)
3
3
4
4
64
64
64
64
(5)
(5)
(5)
(5)
(6)
(6)
(6)
(6)
(2)
(2)
(7)
(12)
(17)
(17)
(15)
(47)
(58)
(42)
(78)
(50)
(58)
(103)
(96)
(125)
(106)
(97)
(80)
(79)
(121)
(135)
(145)
(111)
(77)
(104)
(114)
(123)
(68)
(110)
(93)
(90)
(135)
(134)
(153)
(175)
Income from Continuing Operations
(159)
(276)
(348)
(239)
(113)
(123)
(119)
(162)
(121)
42
148
8
(88)
(183)
(227)
(122)
(60)
(113)
(161)
(165)
(159)
(62)
(8)
29
149
126
19
162
126
215
235
74
67
89
168
242
198
211
176
185
255
286
284
262
310
376
408
415
309
192
294
314
354
204
281
229
222
322
356
417
473
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(155)
N/A
(276)
-78%
(339)
-22%
(246)
+27%
(120)
+51%
(121)
-1%
(117)
+3%
(144)
-23%
(103)
+28%
42
N/A
144
+241%
4
-97%
(92)
N/A
(183)
-100%
(227)
-24%
(122)
+46%
(57)
+53%
(112)
-98%
(161)
-43%
(165)
-3%
(163)
+2%
(62)
+62%
(8)
+87%
29
N/A
149
+411%
126
-15%
19
-85%
162
+770%
126
-22%
215
+70%
235
+9%
74
-68%
67
-10%
89
+33%
168
+89%
242
+44%
198
-18%
211
+7%
176
-16%
185
+5%
255
+38%
286
+12%
284
-1%
262
-8%
310
+18%
376
+21%
408
+9%
415
+2%
309
-26%
192
-38%
294
+53%
314
+7%
354
+13%
204
-42%
281
+38%
229
-18%
222
-3%
322
+45%
356
+11%
417
+17%
473
+13%
EPS (Diluted)
-1.68
N/A
-3
-79%
-3.67
-22%
-2.88
+22%
-1.79
+38%
-1.32
+26%
-1.27
+4%
-1.6
-26%
-1.12
+30%
0.46
N/A
1.56
+239%
0.04
-97%
-0.99
N/A
-1.99
-101%
-2.47
-24%
-1.32
+47%
-0.61
+54%
-1.22
-100%
-1.74
-43%
-1.8
-3%
-1.76
+2%
-0.68
+61%
-0.1
+85%
0.31
N/A
1.61
+419%
1.37
-15%
0.21
-85%
1.77
+743%
1.38
-22%
2.34
+70%
2.56
+9%
0.81
-68%
0.73
-10%
0.97
+33%
1.83
+89%
2.63
+44%
2.14
-19%
2.33
+9%
1.91
-18%
2.01
+5%
2.77
+38%
3.1
+12%
3.1
N/A
2.85
-8%
3.36
+18%
4.08
+21%
4.43
+9%
4.51
+2%
3.37
-25%
2.1
-38%
3.21
+53%
3.41
+6%
3.84
+13%
2.21
-42%
3.05
+38%
2.48
-19%
2.41
-3%
3.49
+45%
3.86
+11%
4.54
+18%
5.15
+13%

See Also

Summary
KMSUGAR intrinsic value, competitors valuation, and company profile.
DCF Valuation
KMSUGAR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KMSUGAR stock valuation using valuation multiples.
Wall Street Estimates
KMSUGAR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KMSUGAR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.