E.I.D. Parry (I)

₹738.8 18.2 | 2.5%

WEBSITE BSE:500125 NSE : E.I.D.PAR 18 Mar, 16:01

Market Cap ₹13134 Cr.

Stock P/E 8.1

P/B 1.7

Current Price ₹738.8

Book Value ₹ 441.4

Face Value 1

52W High ₹997.6

Dividend Yield 0.54%

52W Low ₹ 540

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 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Net Sales	11326	9914	6860	7026	9059	7770	5557	6747	9330	8720
Other Income	30	-59	5	-11	151	41	123	60	69	117
Total Income	11356	9855	6865	7015	9210	7811	5680	6807	9400	8838
Total Expenditure	10378	9002	6217	6359	8002	7349	5088	6263	8359	8018
Operating Profit	978	853	648	657	1208	462	592	544	1041	819
Interest	79	87	87	82	74	53	86	84	94	99
Depreciation	92	91	105	94	101	112	113	117	123	130
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	807	674	456	481	1033	297	393	343	824	590
Provision for Tax	242	182	141	152	247	71	88	102	219	166
Profit After Tax	565	492	315	329	786	226	305	242	605	424
Adjustments	-324	-241	-136	-220	-334	-108	-84	-150	-299	-229
Profit After Adjustments	241	251	179	109	452	118	220	91	306	195
Adjusted Earnings Per Share	13.6	14.1	10.1	6.1	25.5	6.7	12.4	5.1	17.2	11

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

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	12114	13953	15358	14391	15373	16556	17129	18595	23521	35244	29413	30354
Other Income	109	115	155	159	237	112	130	136	253	214	341	369
Total Income	12223	14068	15513	14550	15610	16668	17259	18731	23774	35458	29754	30725
Total Expenditure	11215	12945	14517	12965	14068	15110	15241	16514	21146	32225	26835	27728
Operating Profit	1008	1123	996	1585	1542	1557	2018	2217	2628	3233	2919	2996
Interest	465	420	451	417	336	425	430	236	152	298	295	363
Depreciation	226	244	250	248	251	272	319	332	334	376	421	483
Exceptional Income / Expenses	-1	-4	25	0	-87	-24	0	-112	-14	44	0	0
Profit Before Tax	315	455	319	920	868	837	1266	1539	2129	2564	2175	2150
Provision for Tax	97	179	144	211	351	399	377	540	555	737	558	575
Profit After Tax	219	276	175	708	517	438	889	1000	1574	1828	1618	1576
Adjustments	-141	-160	-141	-187	-262	-284	-421	-552	-667	-880	-718	-762
Profit After Adjustments	78	117	35	521	256	154	468	447	907	947	900	812
Adjusted Earnings Per Share	4.4	6.6	2	29.6	14.5	8.7	26.4	25.3	51.1	53.4	50.7	45.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-17%	17%	12%	9%
Operating Profit CAGR	-10%	10%	13%	11%
PAT CAGR	-11%	17%	30%	22%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	31%	19%	41%	15%
ROE Average	25%	30%	28%	21%
ROCE Average	32%	38%	33%	23%

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

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	2417	2227	2387	2750	2970	3128	3519	4583	5326	6085	7058
Minority's Interest	931	897	1040	1138	1266	1325	1707	2246	2774	3454	4154
Borrowings	1564	1137	1027	843	410	452	610	79	79	111	204
Other Non-Current Liabilities	277	262	200	117	91	84	509	603	656	658	738
Total Current Liabilities	6469	8377	9477	8516	9790	10912	8590	5745	7108	8471	9333
Total Liabilities	11659	12899	14131	13364	14528	15901	14936	13257	15943	18778	21487
Fixed Assets	3788	3476	3343	3271	3171	3055	3833	3550	3732	3845	4839
Other Non-Current Assets	754	685	881	686	684	843	655	833	1371	2340	1454
Total Current Assets	7117	8738	9906	9401	10672	11966	10418	8809	10795	12593	15190
Total Assets	11659	12899	14131	13364	14528	15901	14936	13257	15943	18778	21487

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

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	396	464	229	252	231	545	171	106	731	778	1440
Cash Flow from Operating Activities	1591	222	437	1969	259	-52	1986	4771	2278	359	1972
Cash Flow from Investing Activities	-229	-307	-190	-148	13	-358	-292	-560	-1733	486	-1740
Cash Flow from Financing Activities	-1263	-142	-221	-1842	42	34	-1769	-3598	-499	-184	-497
Net Cash Inflow / Outflow	100	-228	26	-21	314	-376	-75	613	46	660	-265
Closing Cash & Cash Equivalent	464	237	252	231	545	171	106	731	778	1440	1174

E.I.D. Parry (I) Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	4.44	6.64	1.96	29.61	14.45	8.69	26.43	25.26	51.12	53.38	50.69
CEPS(Rs)	25.3	29.6	24.17	54.37	43.43	40.11	68.24	75.18	107.54	124.18	114.84
DPS(Rs)	0	3	0	4	3	3	0	0	11	9.5	4
Book NAV/Share(Rs)	137.19	126.39	135.75	156.24	167.38	176.02	198.15	258.15	299.7	342.12	396.69
Core EBITDA Margin(%)	7.29	7.1	5.39	9.72	8.45	8.73	11.02	11.19	10.1	8.57	8.77
EBIT Margin(%)	6.33	6.17	4.94	9.12	7.8	7.62	9.91	9.55	9.7	8.12	8.4
Pre Tax Margin(%)	2.56	3.21	2.04	6.27	5.62	5.06	7.39	8.28	9.05	7.28	7.4
PAT Margin (%)	1.77	1.95	1.12	4.83	3.35	2.64	5.19	5.38	6.69	5.19	5.5
Cash Profit Margin (%)	3.61	3.67	2.72	6.52	4.98	4.29	7.05	7.16	8.11	6.25	6.93
ROA(%)	1.81	2.25	1.3	5.15	3.71	2.88	5.77	7.09	10.78	10.53	8.03
ROE(%)	9.03	11.93	7.6	27.59	18.12	14.4	26.84	24.75	31.83	32.1	24.67
ROCE(%)	10.9	12.73	10.57	18.82	17.06	16.08	21.66	27.74	39.57	42.65	31.68
Receivable days	55.7	44.3	44.01	48.5	43.49	43	44.62	29.22	11.13	7.17	16.42
Inventory Days	83.91	89.56	93.33	94.39	90.65	108.46	107.58	82.68	73.2	59.85	81.55
Payable days	64.92	68.67	98.13	150.01	110.38	63.26	71.98	76.72	51.18	32.59	39.84
PER(x)	30.29	26.48	111.08	9.58	19.13	23.69	5.29	12.62	8.84	8.76	10.77
Price/Book(x)	0.98	1.39	1.61	1.81	1.65	1.17	0.71	1.23	1.51	1.37	1.38
Dividend Yield(%)	0	1.71	0	1.41	1.09	1.46	0	0	2.43	2.03	0.73
EV/Net Sales(x)	0.5	0.54	0.56	0.6	0.57	0.51	0.36	0.3	0.3	0.23	0.27
EV/Core EBITDA(x)	6.05	6.71	8.68	5.46	5.64	5.45	3.09	2.55	2.66	2.48	2.75
Net Sales Growth(%)	6.42	15.18	10.07	-6.29	6.82	7.69	3.46	8.56	26.49	49.84	-16.54
EBIT Growth(%)	-13.85	12.07	-11.99	73.61	-9.97	4.8	34.51	4.61	28.51	25.49	-13.69
PAT Growth(%)	-39.82	26.41	-36.59	304.21	-26.94	-15.43	103.1	12.48	57.4	16.14	-11.5
EPS Growth(%)	-62.32	49.79	-70.45	1408.32	-51.19	-39.9	204.32	-4.44	102.36	4.42	-5.05
Debt/Equity(x)	1.78	2.17	2.16	1.43	1.51	1.64	1.11	0.17	0.15	0.2	0.18
Current Ratio(x)	1.1	1.04	1.05	1.1	1.09	1.1	1.21	1.53	1.52	1.49	1.63
Quick Ratio(x)	0.64	0.57	0.62	0.68	0.67	0.57	0.71	0.82	0.76	0.76	0.88
Interest Cover(x)	1.68	2.08	1.71	3.2	3.59	2.97	3.94	7.53	15.02	9.6	8.36
Total Debt/Mcap(x)	1.82	1.56	1.34	0.79	0.91	1.41	1.58	0.14	0.1	0.14	0.13

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

#	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoter	44.55	44.55	44.55	44.51	44.51	42.23	42.23	42.23	42.22	41.69
FII	11.51	11.65	11.27	10.4	9.03	8.71	8.85	10.22	10.66	12.64
DII	4.47	4.43	4.92	4.76	4.52	4.92	11.87	12.45	13.29	13.29
Public	39.47	39.37	39.27	40.32	41.94	44.13	37.05	35.1	33.83	32.38
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoter	7.91	7.91	7.91	7.9	7.9	7.5	7.5	7.5	7.5	7.4
FII	2.04	2.07	2	1.85	1.6	1.55	1.57	1.81	1.89	2.24
DII	0.79	0.79	0.87	0.85	0.8	0.87	2.11	2.21	2.36	2.36
Public	7	6.99	6.97	7.16	7.45	7.83	6.58	6.23	6.01	5.75
Others	0	0	0	0	0	0	0	0	0	0
Total	17.75	17.75	17.75	17.75	17.75	17.75	17.75	17.75	17.76	17.76

Pros

Company has delivered good profit growth of 29% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 30%
Company is almost debt free.

Cons

Promoter holding is low: 41.69%.
Debtor days have increased from 32.59 to 39.84days.

* 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

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

Please Login!

Error!

Enter Your Complaint