E.I.D. Parry (I)

₹607.5 -2.5 | 0.4%

WEBSITE BSE:500125 NSE : E.I.D.PAR 10 May, 16:01

Market Cap ₹10783 Cr.

Stock P/E 12.6

P/B 1.6

Current Price ₹607.5

Book Value ₹ 387.5

Face Value 1

52W High ₹663.8

Dividend Yield 1.56%

52W Low ₹ 452.6

Edit Ratio

E.I.D. Parry (I) Research see more...

Overview Inc. Year: 1975Industry: Sugar

E.I.D.- Parry (India) Ltd, collectively with its subsidiaries, engages inside the manufacture and sale of sugar, nutraceutical, and sanitizer merchandise in India and internationally. The corporation offers sugar for use in food, bakery, confectioneries, beverage, and pharmaceutical industries. It also offers nutraceuticals products, together with organic spirulina and chlorella, carotenoid, astaxanthin, and lutein and zeaxanthin. In addition, the employer gives hand sanitization products; and generates approximately 140 MW of power. E.I.D.- Parry (India) Ltd become incorporated in 1788 and is situated in Chennai, India.

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

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

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

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	6978	6529	5666	7144	11326	9914	6860	7026	9059	7770
Other Income	26	42	91	62	30	-59	5	-11	151	41
Total Income	7005	6571	5756	7206	11356	9855	6865	7015	9210	7811
Total Expenditure	6232	5915	5048	6453	10378	9002	6217	6359	8002	7349
Operating Profit	773	656	708	753	978	853	648	657	1208	462
Interest	42	38	38	45	79	87	87	82	74	53
Depreciation	82	84	88	88	92	91	105	94	101	112
Exceptional Income / Expenses	0	-14	0	44	0	0	0	0	0	0
Profit Before Tax	649	520	583	664	807	674	456	481	1033	297
Provision for Tax	178	126	152	171	242	182	141	152	247	71
Profit After Tax	471	394	430	494	565	492	315	329	786	226
Adjustments	-227	-166	-128	-217	-324	-241	-136	-220	-334	-108
Profit After Adjustments	244	228	303	276	241	251	179	109	452	118
Adjusted Earnings Per Share	13.8	12.8	17.1	15.6	13.6	14.1	10.1	6.1	25.5	6.7

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

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	11383	12114	13953	15358	14391	15373	16556	17129	18595	23521	35244	30715
Other Income	105	109	115	155	159	237	112	130	136	253	214	186
Total Income	11488	12223	14068	15513	14550	15610	16668	17259	18731	23774	35458	30901
Total Expenditure	10367	11215	12945	14517	12965	14068	15110	15241	16514	21146	32225	27927
Operating Profit	1121	1008	1123	996	1585	1542	1557	2018	2217	2628	3233	2975
Interest	388	465	420	451	417	336	425	430	236	152	298	296
Depreciation	215	226	244	250	248	251	272	319	332	334	376	412
Exceptional Income / Expenses	0	-1	-4	25	0	-87	-24	0	-112	-14	44	0
Profit Before Tax	519	315	455	319	920	868	837	1266	1539	2129	2564	2267
Provision for Tax	155	97	179	144	211	351	399	377	540	555	737	611
Profit After Tax	363	219	276	175	708	517	438	889	1000	1574	1828	1656
Adjustments	-156	-141	-160	-141	-187	-262	-284	-421	-552	-667	-880	-798
Profit After Adjustments	207	78	117	35	521	256	154	468	447	907	947	858
Adjusted Earnings Per Share	11.8	4.4	6.6	2	29.6	14.5	8.7	26.4	25.3	51.1	53.4	48.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	50%	27%	18%	12%
Operating Profit CAGR	23%	17%	16%	11%
PAT CAGR	16%	27%	29%	18%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	19%	11%	27%	14%
ROE Average	32%	30%	26%	20%
ROCE Average	43%	37%	30%	21%

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

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	2433	2417	2227	2387	2750	2970	3128	3519	4583	5326	6085
Minority's Interest	933	931	897	1040	1138	1266	1325	1707	2246	2774	3454
Borrowings	2018	1564	1137	1027	843	410	452	610	79	79	111
Other Non-Current Liabilities	334	277	262	200	117	91	84	509	603	656	658
Total Current Liabilities	6715	6469	8377	9477	8516	9790	10912	8590	5745	7108	8471
Total Liabilities	12433	11659	12899	14131	13364	14528	15901	14936	13257	15943	18778
Fixed Assets	3851	3788	3476	3343	3271	3171	3055	3833	3550	3732	3845
Other Non-Current Assets	875	754	685	881	686	684	843	655	833	1371	2340
Total Current Assets	7708	7117	8738	9906	9401	10672	11966	10418	8809	10795	12593
Total Assets	12433	11659	12899	14131	13364	14528	15901	14936	13257	15943	18778

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

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1016	396	464	229	252	231	545	171	106	731	778
Cash Flow from Operating Activities	838	1591	222	437	1969	259	-52	1986	4771	2278	359
Cash Flow from Investing Activities	-962	-229	-307	-190	-148	13	-358	-292	-560	-1733	486
Cash Flow from Financing Activities	-503	-1263	-142	-221	-1842	42	34	-1769	-3598	-499	-184
Net Cash Inflow / Outflow	-627	100	-228	26	-21	314	-376	-75	613	46	660
Closing Cash & Cash Equivalent	396	464	237	252	231	545	171	106	731	778	1440

E.I.D. Parry (I) Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	11.77	4.44	6.64	1.96	29.61	14.45	8.69	26.43	25.26	51.12	53.38
CEPS(Rs)	32.9	25.3	29.6	24.17	54.37	43.43	40.11	68.24	75.18	107.54	124.18
DPS(Rs)	6	0	3	0	4	3	3	0	0	11	9.5
Book NAV/Share(Rs)	138.09	137.19	126.39	135.75	156.24	167.38	176.02	198.15	258.15	299.7	342.12
Core EBITDA Margin(%)	8.78	7.29	7.1	5.39	9.72	8.45	8.73	11.02	11.19	10.1	8.57
EBIT Margin(%)	7.83	6.33	6.17	4.94	9.12	7.8	7.62	9.91	9.55	9.7	8.12
Pre Tax Margin(%)	4.48	2.56	3.21	2.04	6.27	5.62	5.06	7.39	8.28	9.05	7.28
PAT Margin (%)	3.14	1.77	1.95	1.12	4.83	3.35	2.64	5.19	5.38	6.69	5.19
Cash Profit Margin (%)	5	3.61	3.67	2.72	6.52	4.98	4.29	7.05	7.16	8.11	6.25
ROA(%)	3.09	1.81	2.25	1.3	5.15	3.71	2.88	5.77	7.09	10.78	10.53
ROE(%)	14.99	9.03	11.93	7.6	27.59	18.12	14.4	26.84	24.75	31.83	32.1
ROCE(%)	12.39	10.9	12.73	10.57	18.82	17.06	16.08	21.66	27.74	39.57	42.65
Receivable days	51.43	55.7	44.3	44.01	48.5	43.49	43	44.62	29.22	11.13	7.17
Inventory Days	81.09	83.91	89.56	93.33	94.39	90.65	108.46	107.58	82.68	73.2	59.85
Payable days	62.93	64.92	68.67	98.13	150.01	110.38	63.26	71.98	76.72	76.25	74.89
PER(x)	12.66	30.29	26.48	111.08	9.58	19.13	23.69	5.29	12.62	8.84	8.76
Price/Book(x)	1.08	0.98	1.39	1.61	1.81	1.65	1.17	0.71	1.23	1.51	1.37
Dividend Yield(%)	4.03	0	1.71	0	1.41	1.09	1.46	0	0	2.43	2.03
EV/Net Sales(x)	0.64	0.5	0.54	0.56	0.6	0.57	0.51	0.36	0.3	0.3	0.23
EV/Core EBITDA(x)	6.47	6.05	6.71	8.68	5.46	5.64	5.45	3.09	2.55	2.66	2.48
Net Sales Growth(%)	-8.88	6.42	15.18	10.07	-6.29	6.82	7.69	3.46	8.56	26.49	49.84
EBIT Growth(%)	-16.62	-13.85	12.07	-11.99	73.61	-9.97	4.8	34.51	4.61	28.51	25.49
PAT Growth(%)	-31.02	-39.82	26.41	-36.59	304.21	-26.94	-15.43	103.1	12.48	57.4	16.14
EPS Growth(%)	-34.61	-62.32	49.79	-70.45	1408.32	-51.19	-39.9	204.32	-4.44	102.36	4.42
Debt/Equity(x)	2.14	1.78	2.17	2.16	1.43	1.51	1.64	1.11	0.17	0.15	0.2
Current Ratio(x)	1.15	1.1	1.04	1.05	1.1	1.09	1.1	1.21	1.53	1.52	1.49
Quick Ratio(x)	0.75	0.64	0.57	0.62	0.68	0.67	0.57	0.71	0.82	0.76	0.76
Interest Cover(x)	2.34	1.68	2.08	1.71	3.2	3.59	2.97	3.94	7.53	15.02	9.6
Total Debt/Mcap(x)	1.98	1.82	1.56	1.34	0.79	0.91	1.41	1.58	0.14	0.1	0.14

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

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	44.64	44.64	44.61	44.55	44.55	44.55	44.51	44.51	42.23	42.23
FII	8.2	8.76	10.21	11.51	11.65	11.27	10.4	9.03	8.71	8.85
DII	4.1	4.26	4.45	4.47	4.43	4.92	4.76	4.52	4.92	11.87
Public	43.02	42.34	40.73	39.47	39.37	39.27	40.32	41.94	44.13	37.05
Others	0.04	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	7.92	7.92	7.92	7.91	7.91	7.91	7.9	7.9	7.5	7.5
FII	1.46	1.55	1.81	2.04	2.07	2	1.85	1.6	1.55	1.57
DII	0.73	0.76	0.79	0.79	0.79	0.87	0.85	0.8	0.87	2.11
Public	7.63	7.51	7.23	7	6.99	6.97	7.16	7.45	7.83	6.58
Others	0.01	0	0	0	0	0	0	0	0	0
Total	17.74	17.74	17.74	17.75	17.75	17.75	17.75	17.75	17.75	17.75

Pros

Company has delivered good profit growth of 28% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 30%
Debtor days have improved from 76.25 to 74.89days.
Company is almost debt free.

Cons

Promoter holding is low: 42.23%.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

E.I.D. Parry (I) News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

E.I.D. Parry (I)

Add Watchlist

E.I.D. Parry (I) Research see more...

Overview Inc. Year: 1975Industry: Sugar

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

Alert Data

Quarterly Price

Peer Comparison

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

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

Growth Rates

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

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

E.I.D. Parry (I) Ratios

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

E.I.D. Parry (I) News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!