Sugar · Founded 1975 · www.eidparry.com · BSE 500125 · NSE E.I.D.PAR · ISIN INE126A01031
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -26% | 16% | 11% | 11% |
| ROE Average | 24% | 27% | 27% | 22% |
| ROCE Average | 31% | 35% | 34% | 24% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 42.23 | 42.23 | 42.23 | 42.22 | 41.69 | 41.61 | 41.54 | 41.49 | 41.44 | 41.44 |
| FII | 8.71 | 8.85 | 10.22 | 10.66 | 12.64 | 12.17 | 12.66 | 12.77 | 12.61 | 12.21 |
| DII | 4.92 | 11.87 | 12.45 | 13.29 | 13.29 | 13.83 | 14.46 | 15.57 | 16.28 | 16.75 |
| Public | 44.13 | 37.05 | 35.1 | 33.83 | 32.38 | 32.39 | 31.34 | 30.17 | 29.66 | 29.6 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.5 | 7.5 | 7.5 | 7.5 | 7.4 | 7.4 | 7.39 | 7.38 | 7.37 | 7.37 |
| FII | 1.55 | 1.57 | 1.81 | 1.89 | 2.24 | 2.16 | 2.25 | 2.27 | 2.24 | 2.17 |
| DII | 0.87 | 2.11 | 2.21 | 2.36 | 2.36 | 2.46 | 2.57 | 2.77 | 2.9 | 2.98 |
| Public | 7.83 | 6.58 | 6.23 | 6.01 | 5.75 | 5.76 | 5.57 | 5.37 | 5.28 | 5.27 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 17.75 | 17.75 | 17.75 | 17.76 | 17.76 | 17.78 | 17.78 | 17.79 | 17.79 | 17.79 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 42.23 | 42.23 | 42.23 | 42.22 | 41.69 | 41.61 | 41.54 | 41.49 | 41.44 | 41.44 |
| FII | 8.71 | 8.85 | 10.22 | 10.66 | 12.64 | 12.17 | 12.66 | 12.77 | 12.61 | 12.21 |
| DII | 4.92 | 11.87 | 12.45 | 13.29 | 13.29 | 13.83 | 14.46 | 15.57 | 16.28 | 16.75 |
| Public | 57.77 | 57.77 | 57.77 | 57.78 | 58.31 | 58.39 | 58.46 | 58.51 | 58.56 | 58.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.5 | 7.5 | 7.5 | 7.5 | 7.4 | 7.4 | 7.39 | 7.38 | 7.37 | 7.37 |
| FII | 1.55 | 1.57 | 1.81 | 1.89 | 2.24 | 2.16 | 2.25 | 2.27 | 2.24 | 2.17 |
| DII | 0.87 | 2.11 | 2.21 | 2.36 | 2.36 | 2.46 | 2.57 | 2.77 | 2.9 | 2.98 |
| Public | 10.25 | 10.25 | 10.25 | 10.26 | 10.35 | 10.38 | 10.39 | 10.41 | 10.42 | 10.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 17.75 | 17.75 | 17.75 | 17.76 | 17.76 | 17.78 | 17.78 | 17.79 | 17.79 | 17.79 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.