Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹12983 Cr.
Stock P/E
7.3
P/B
1.5
Current Price
₹729.6
Book Value
₹ 492.7
Face Value
1
52W High
₹1246.5
52W Low
₹ 705
Dividend Yield
0.27%

E.I.D. Parry (I) Overview

Business

E.I.D. - Parry (India) Ltd. is a prominent Indian company primarily engaged in the manufacturing and sale of sugar, co-generated power, and distillery products (including ethanol). As part of the Murugappa Group, it operates multiple integrated sugar complexes across South India. The core business model involves cultivating and procuring sugarcane, processing it into various grades of sugar, and utilizing by-products like bagasse for power generation and molasses for ethanol production. The company also has a significant presence in the nutraceuticals segment. It makes money by selling sugar to consumers and industrial clients, ethanol to oil marketing companies, power to state grids, and specialty nutraceutical products globally.

Revenue Mix

E.I.D. - Parry's revenue mix is typically diversified, aiming to mitigate the cyclicality of sugar. While exact contributions vary annually based on sugar and ethanol prices, the major segments include:

Sugar: Core business of manufacturing and selling various grades of sugar.

Co-generation: Producing electricity from bagasse (a sugar by-product) and selling it to the grid.

Distillery: Manufacturing ethanol, rectified spirit, and other alcohol products from molasses, primarily for the government's Ethanol Blending Program (EBP).

Nutraceuticals: Production and sale of health and wellness products, often through subsidiaries or group synergies.

Industry

The Indian sugar industry is highly regulated, cyclical, and dependent on agro-climatic conditions. It is characterized by government intervention in pricing (Minimum Support Price for sugar, Fair and Remunerative Price for sugarcane), export/import policies, and the Ethanol Blending Program. E.I.D. - Parry is one of India's leading and most integrated sugar manufacturers, particularly strong in the southern states. Its diversified operations (sugar, distillery, co-generation) and strong farmer relationships position it as a major, stable player compared to many standalone sugar mills.

MOAT

Integrated Operations & Scale: Ownership of multiple sugar mills, co-generation plants, and distilleries allows for cost efficiencies, optimal utilization of by-products, and reduced reliance on a single revenue stream.

Agronomic Expertise & Farmer Relationships: Long-standing presence in its operating regions and robust farmer outreach programs help ensure a consistent and quality supply of sugarcane, a critical raw material.

Diversification: Presence in higher-margin segments like ethanol (due to EBP) and nutraceuticals reduces the overall business risk associated with the volatile sugar commodity cycle.

Promoter Strength: Being part of the Murugappa Group provides financial stability, access to management expertise, and a strong corporate governance framework.

Growth Drivers

Ethanol Blending Program (EBP): The Indian government's ambitious targets for ethanol blending (E20 by 2025) provide a structural demand uplift and predictable pricing for ethanol, driving growth and improving profitability for sugar mills with distillery capacities.

Domestic Sugar Consumption: Steady population growth and rising disposable incomes continue to drive consistent domestic demand for sugar.

Nutraceuticals Segment: Growing global demand for natural health products and ingredients presents an opportunity for expansion in this higher-margin segment.

Operational Efficiency: Continuous investment in modernizing mills, improving sugarcane yields, and enhancing energy efficiency can drive cost reduction and margin expansion.

Premiumization: Focusing on value-added sugar products or branded sugar, though a smaller part of the business, could offer margin growth.

Risks

Monsoon Dependency: Sugarcane cultivation is heavily reliant on monsoons, making the business vulnerable to adverse weather patterns (droughts or floods) affecting yield and quality.

Government Policies: High regulatory risk due to government intervention in sugarcane pricing (FRP), sugar pricing (MSP), export/import policies, and ethanol procurement prices. Any adverse change can significantly impact profitability.

Raw Material Price Volatility: Fluctuations in sugarcane prices (often government-mandated) directly affect the cost of production.

Global Sugar Prices: While domestic market-focused, global sugar price trends can influence government decisions on export/import and overall industry sentiment.

Environmental Regulations: Stringent norms regarding water usage, effluent treatment, and emissions can lead to increased compliance costs.

Management & Ownership

E.I.D. - Parry is promoted by the Murugappa Group, a well-established and respected diversified conglomerate in South India known for its strong ethical standards, conservative financial management, and professional approach. The management team typically comprises experienced professionals with deep industry knowledge, leveraging synergies and best practices from across the Murugappa Group. The ownership structure features a significant promoter holding, alongside institutional investors (domestic and foreign) and public shareholders, reflecting confidence in the company's long-term prospects.

Outlook

E.I.D. - Parry faces a dual dynamic. The sugar segment remains inherently cyclical and susceptible to weather and government policy risks. However, the company's integrated business model, particularly its strong focus on the distillery segment, offers significant tailwinds. The government's push for ethanol blending provides a structural demand driver and revenue stability, potentially de-risking the core sugar business by ensuring alternative revenue streams for molasses. Furthermore, its growing nutraceuticals segment offers diversification into higher-margin, less volatile areas. The outlook will be largely shaped by the continued efficacy of the Ethanol Blending Program, coupled with favorable monsoons and stable government policies that support both the sugar and ethanol value chains.

E.I.D. Parry (I) Share Price

Live · BSE / NSE · Inception: 1975
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

E.I.D. Parry (I) Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 7770 5557 6747 9330 8720 6811 8724 11624 10316 7882
Other Income 41 123 60 69 117 112 90 151 60 49
Total Income 7811 5680 6807 9400 8838 6924 8813 11776 10375 7931
Total Expenditure 7349 5088 6263 8359 8018 6281 7918 10427 9481 7271
Operating Profit 462 592 544 1041 819 642 895 1349 895 660
Interest 53 86 84 94 99 96 104 129 103 119
Depreciation 112 113 117 123 130 142 176 158 204 226
Exceptional Income / Expenses 0 0 0 0 0 347 0 0 0 -478
Profit Before Tax 297 393 343 824 590 751 616 1062 588 -162
Provision for Tax 71 88 102 219 166 195 151 296 151 125
Profit After Tax 226 305 242 605 424 556 465 766 437 -287
Adjustments -108 -84 -150 -299 -229 -270 -218 -342 -205 -46
Profit After Adjustments 118 220 91 306 195 287 246 424 232 -333
Adjusted Earnings Per Share 6.7 12.4 5.1 17.2 11 16.1 13.9 23.9 13 -18.7

E.I.D. Parry (I) Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 13953 15358 14391 15373 16556 17129 18595 23521 35244 29413 31609 38546
Other Income 115 155 159 237 112 130 136 253 214 341 439 350
Total Income 14068 15513 14550 15610 16668 17259 18731 23774 35458 29754 32048 38895
Total Expenditure 12945 14517 12965 14068 15110 15241 16514 21146 32225 26835 29001 35097
Operating Profit 1123 996 1585 1542 1557 2018 2217 2628 3233 2919 3046 3799
Interest 420 451 417 336 425 430 236 152 298 295 372 455
Depreciation 244 250 248 251 272 319 332 334 376 421 512 764
Exceptional Income / Expenses -4 25 0 -87 -24 0 -112 -14 44 0 347 -478
Profit Before Tax 455 319 920 868 837 1266 1539 2129 2564 2175 2455 2104
Provision for Tax 179 144 211 351 399 377 540 555 737 558 682 723
Profit After Tax 276 175 708 517 438 889 1000 1574 1828 1618 1773 1381
Adjustments -160 -141 -187 -262 -284 -421 -552 -667 -880 -718 -894 -811
Profit After Adjustments 117 35 521 256 154 468 447 907 947 900 878 569
Adjusted Earnings Per Share 6.6 2 29.6 14.5 8.7 26.4 25.3 51.1 53.4 50.7 49.4 32.1

E.I.D. Parry (I) Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 2227 2387 2750 2970 3128 3519 4583 5326 6085 7058 7936
Minority's Interest 897 1040 1138 1266 1325 1707 2246 2774 3454 4154 4996
Borrowings 1137 1027 843 410 452 610 79 79 111 204 227
Other Non-Current Liabilities 262 200 117 91 84 509 603 656 658 771 818
Total Current Liabilities 8377 9477 8516 9790 10912 8590 5745 7108 8471 9300 10395
Total Liabilities 12899 14131 13364 14528 15901 14936 13257 15943 18778 21487 24371
Fixed Assets 3476 3343 3271 3171 3055 3833 3550 3732 3845 4839 6088
Other Non-Current Assets 685 881 686 684 843 655 833 1371 2340 1461 1965
Total Current Assets 8738 9906 9401 10672 11966 10418 8809 10795 12593 15183 16318
Total Assets 12899 14131 13364 14528 15901 14936 13257 15943 18778 21487 24371

E.I.D. Parry (I) Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 464 229 252 231 545 171 106 731 778 1440 1176
Cash Flow from Operating Activities 222 437 1969 259 -52 1986 4771 2278 359 1974 1936
Cash Flow from Investing Activities -307 -190 -148 13 -358 -292 -560 -1733 486 -1740 -2782
Cash Flow from Financing Activities -142 -221 -1842 42 34 -1769 -3598 -499 -184 -497 74
Net Cash Inflow / Outflow -228 26 -21 314 -376 -75 613 46 660 -263 -772
Closing Cash & Cash Equivalent 237 252 231 545 171 106 731 778 1440 1176 404

E.I.D. Parry (I) Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 6.64 1.96 29.61 14.45 8.69 26.43 25.26 51.12 53.38 50.69 49.4
CEPS(Rs) 29.6 24.17 54.37 43.43 40.11 68.24 75.18 107.54 124.18 114.84 128.51
DPS(Rs) 3 0 4 3 3 0 0 11 9.5 4 0
Book NAV/Share(Rs) 126.39 135.75 156.24 167.38 176.02 198.15 258.15 299.7 342.12 396.69 445.41
Core EBITDA Margin(%) 7.1 5.39 9.72 8.45 8.73 11.02 11.19 10.1 8.57 8.77 8.25
EBIT Margin(%) 6.17 4.94 9.12 7.8 7.62 9.91 9.55 9.7 8.12 8.4 8.94
Pre Tax Margin(%) 3.21 2.04 6.27 5.62 5.06 7.39 8.28 9.05 7.28 7.4 7.77
PAT Margin (%) 1.95 1.12 4.83 3.35 2.64 5.19 5.38 6.69 5.19 5.5 5.61
Cash Profit Margin (%) 3.67 2.72 6.52 4.98 4.29 7.05 7.16 8.11 6.25 6.93 7.23
ROA(%) 2.25 1.3 5.15 3.71 2.88 5.77 7.09 10.78 10.53 8.03 7.73
ROE(%) 11.93 7.6 27.59 18.12 14.4 26.84 24.75 31.83 32.1 24.67 23.7
ROCE(%) 12.73 10.57 18.82 17.06 16.08 21.66 27.74 39.57 42.65 31.68 30.76
Receivable days 44.3 44.01 48.5 43.49 43 44.62 29.22 11.13 7.17 16.42 20.74
Inventory Days 89.56 93.33 94.39 90.65 108.46 107.58 82.68 73.2 59.85 81.55 78.72
Payable days 68.67 98.13 150.01 110.38 63.26 71.98 76.72 51.18 32.59 38.92 39.18
PER(x) 26.48 111.08 9.58 19.13 23.69 5.29 12.62 8.84 8.76 10.77 15.9
Price/Book(x) 1.39 1.61 1.81 1.65 1.17 0.71 1.23 1.51 1.37 1.38 1.76
Dividend Yield(%) 1.71 0 1.41 1.09 1.46 0 0 2.43 2.03 0.73 0
EV/Net Sales(x) 0.54 0.56 0.6 0.57 0.51 0.36 0.3 0.3 0.23 0.27 0.39
EV/Core EBITDA(x) 6.71 8.68 5.46 5.64 5.45 3.09 2.55 2.66 2.48 2.71 4.07
Net Sales Growth(%) 15.18 10.07 -6.29 6.82 7.69 3.46 8.56 26.49 49.84 -16.54 7.46
EBIT Growth(%) 12.07 -11.99 73.61 -9.97 4.8 34.51 4.61 28.51 25.49 -13.69 14.42
PAT Growth(%) 26.41 -36.59 304.21 -26.94 -15.43 103.1 12.48 57.4 16.14 -11.5 9.58
EPS Growth(%) 49.79 -70.45 1408.32 -51.19 -39.9 204.32 -4.44 102.36 4.42 -5.05 -2.53
Debt/Equity(x) 2.17 2.16 1.43 1.51 1.64 1.11 0.17 0.15 0.2 0.18 0.27
Current Ratio(x) 1.04 1.05 1.1 1.09 1.1 1.21 1.53 1.52 1.49 1.63 1.57
Quick Ratio(x) 0.57 0.62 0.68 0.67 0.57 0.71 0.82 0.76 0.76 0.89 0.93
Interest Cover(x) 2.08 1.71 3.2 3.59 2.97 3.94 7.53 15.02 9.6 8.36 7.59
Total Debt/Mcap(x) 1.56 1.34 0.79 0.91 1.41 1.58 0.14 0.1 0.14 0.13 0.15

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +7% +10% +13% +9%
Operating Profit CAGR +4% +5% +9% +10%
PAT CAGR +10% +4% +15% +20%
Share Price CAGR -26% +16% +11% +11%
ROE Average +24% +27% +27% +22%
ROCE Average +31% +35% +34% +24%

E.I.D. Parry (I) Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 41.44 %
FII 12.21 %
DII (MF + Insurance) 16.75 %
Public (retail) 58.56 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 42.2342.2342.2342.2241.6941.6141.5441.4941.4441.44
FII 8.718.8510.2210.6612.6412.1712.6612.7712.6112.21
DII 4.9211.8712.4513.2913.2913.8314.4615.5716.2816.75
Public 57.7757.7757.7757.7858.3158.3958.4658.5158.5658.56
Others 0000000000
Total 100100100100100100100100100100

E.I.D. Parry (I) Peer Comparison

E.I.D. Parry (I) Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

E.I.D. Parry (I) Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 27%
  • Company is almost debt free.

Cons

  • Promoter holding is low: 41.44%.
  • Debtor days have increased from 38.92 to 39.18days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp