KPUS Khairpur Sugar Mills Limited
Latest results: FY2025 · Sep 2025 Q3 FY2026 · Apr – Jun 2026
Last close · 16 Oct 2026
Rs 1,180.36 +10.00%
Financials
Khairpur Sugar Mills Limited (KPUS) financials
11 years of annual results (FY2015 – FY2025), 31 quarters.
Khairpur Sugar Mills Limited (KPUS) reported revenue of Rs 11.1 bn for FY2025 (Oct 2024 – Sep 2025), down 2.0% from FY2024.
Profit attributable to shareholders was Rs 61.5 mn (EPS Rs 3.84), up 2.8%, a net margin of 0.6%.
No cash dividend was declared for FY2025.
Net debt stood at Rs 3.3 bn.
Return on equity was 1.4%.
Over the last five years revenue grew at a compound 21.0% a year.
At Rs 1,180.36 (close on 16 Oct 2026) the shares trade at 207.4× earnings (TTM to Jun 2026) and 3.67× book value.
Fundamentals
KPUS at a glance
Revenue · FY2025
Rs 11.1 bn
▼ 2.0% year on year
Profit attributable to shareholders · FY2025
Rs 61.5 mn
▲ 2.8% year on year
EPS – basic (Rs) · FY2025
Rs 3.84
▲ 2.7% year on year
Dividend per share (Rs) · FY2025
Rs 0.00
Net margin · FY2025
0.6%
+0.0 pts year on year
Debt to equity · FY2025
69.4%
+7.8 pts year on year
Financial statements
Income statement
Revenue, costs, profit and earnings per share.
- Revenue · FY2025
- Rs 11.1 bn
- Profit attributable · FY2025
- Rs 61.5 mn
Balance sheet
Assets, liabilities, debt and shareholders' equity.
- Total assets · FY2025
- Rs 10.7 bn
- Equity · FY2025
- Rs 5.0 bn
Financial highlights
KPUS financial results
| Rs bn | FY2025 * Oct 2024 – Sep 2025 | FY2024 Oct 2023 – Sep 2024 | FY2023 Oct 2022 – Sep 2023 | FY2022 * Oct 2021 – Sep 2022 | FY2021 Oct 2020 – Sep 2021 | FY2020 Oct 2019 – Sep 2020 | FY2019 * Oct 2018 – Sep 2019 | FY2018 Oct 2017 – Sep 2018 | FY2017 Oct 2016 – Sep 2017 | FY2016 Oct 2015 – Sep 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.1 | 11.4 | 4.5 | 6.2 | 4.6 | 4.3 | 4.3 | 4.2 | 2.9 | 4.1 |
| Gross profit | 1.1 | 1.1 | 0.8 | 0.8 | 0.7 | 0.5 | 0.4 | 0.0 | 0.2 | 0.3 |
| Operating profit | 0.7 | 0.8 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | 0.3 | 0.1 | 0.2 |
| Profit after tax | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | (0.0) | (0.1) | 0.0 | (0.1) | 0.1 |
| Profit attributable to shareholders | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | (0.0) | (0.1) | 0.0 | (0.1) | 0.1 |
| EPS – basic (Rs) Rs | 3.84 | 3.74 | 1.08 | 7.31 | 5.15 | (2.12) | (4.00) | 0.23 | (5.84) | 3.54 |
| Dividend per share (Rs) Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total assets | 10.7 | 8.8 | 8.7 | 6.1 | 5.2 | 3.7 | 4.0 | 3.7 | 3.7 | 1.9 |
| Total equity | 5.0 | 4.1 | 4.0 | 2.7 | 1.6 | 1.0 | 1.0 | 0.2 | 0.2 | 0.2 |
| Total debt | 3.5 | 2.5 | 2.5 | 2.1 | 2.8 | 2.1 | 2.0 | 1.9 | 2.3 | 1.0 |
| Net cash from operating activities | (0.3) | 0.2 | (0.4) | 0.0 | (0.2) | 0.1 | (0.1) | 0.5 | (1.1) | 0.2 |
| Capital expenditure | (0.3) | (0.1) | (0.1) | (0.2) | (0.2) | (0.1) | (0.2) | (0.1) | (0.2) | (0.0) |
| Free cash flow (operating cash flow − capex) | (0.6) | 0.1 | (0.5) | (0.2) | (0.4) | (0.0) | (0.4) | 0.4 | (1.3) | 0.2 |
| Rs bn | TTM to Jun 2026 | Q3 FY2026 Apr – Jun 2026 | Q2 FY2026 Jan – Mar 2026 | Q1 FY2026 Oct – Dec 2025 | Q4 FY2025 Jul – Sep 2025 | Q3 FY2025 Apr – Jun 2025 | Q2 FY2025 Jan – Mar 2025 | Q1 FY2025 Oct – Dec 2024 | Q4 FY2024 Jul – Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.5 | 1.0 | 2.1 | 1.9 | 2.4 | 1.6 | 4.9 | 2.2 | 1.7 |
| Gross profit | 1.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0.4 | 0.3 | 0.2 |
| Operating profit | 0.7 | 0.1 | 0.2 | 0.2 | 0.2 | 0.0 | 0.3 | 0.2 | 0.2 |
| Profit after tax | 0.1 | 0.0 | 0.0 | 0.1 | (0.0) | 0.0 | 0.1 | 0.0 | (0.1) |
| Profit attributable to shareholders | 0.1 | 0.0 | 0.0 | 0.1 | (0.0) | 0.0 | 0.1 | 0.0 | (0.1) |
| EPS – basic (Rs) Rs | 5.69 | 1.42 | 0.99 | 5.80 | (2.52) | 1.24 | 3.62 | 1.43 | (6.95) |
| Dividend per share (Rs) Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total assets | 13.1 | 13.1 | 14.8 | 10.4 | 10.7 | 10.1 | 11.4 | 9.5 | 8.8 |
| Total equity | 5.1 | 5.1 | 5.1 | 5.1 | 5.0 | 4.2 | 4.1 | 4.1 | 4.1 |
| Total debt | 5.4 | 5.4 | 5.8 | 3.4 | 3.5 | 4.1 | 3.9 | 2.8 | 2.5 |
| Net cash from operating activities | (0.9) | 0.3 | (2.5) | 0.1 | 1.2 | (0.2) | (1.0) | (0.3) | 0.8 |
| Capital expenditure | (0.2) | (0.0) | (0.1) | (0.0) | (0.1) | (0.0) | (0.1) | (0.1) | (0.0) |
| Free cash flow (operating cash flow − capex) | (1.1) | 0.3 | (2.6) | 0.1 | 1.0 | (0.2) | (1.1) | (0.3) | 0.7 |
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets. Free cash flow and book value per share are calculated by Smart Money; TTM = the latest four quarters. * Some FY2025 figures do not fully reconcile in the source data. Updated 16 Oct 2026.