EID Parry (India) Ltd

E.I.D. - Parry (India) is engaged in a significant player in Sugar with interests in promising area of Nutraceuticals.(Source : 201903 Annual Report Page No: 124)

  • Market Cap: 3,804 Cr.
  • Current Price: 214.90
  • 52 weeks High / Low 245.35 / 100.00
  • Book Value: 94.14
  • Stock P/E: 61.18
  • Dividend Yield: 1.40 %
  • ROCE: 7.24 %
  • ROE: 7.40 %
  • Sales Growth (3Yrs): -10.66 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 1.00
Edit ratios
Pros:
Company has reduced debt.
Company has good consistent profit growth of 113.12% over 5 years
Market value of investments Rs.8999.50 Cr. is more than the Market Cap Rs.3803.62 Cr.
Company has been maintaining a healthy dividend payout of 36.64%
Cons:
Company has low interest coverage ratio.
The company has delivered a poor growth of 0.81% over past five years.
Tax rate seems low
Company has a low return on equity of 12.73% for last 3 years.
Earnings include an other income of Rs.192.08 Cr.
** Remarks:
Some businesses are provided tax benefits to encourage their development

Peer comparison Sector: Sugar // Industry: Sugar

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
694 453 612 424 432 456 351 479 569 388 442 437
542 434 586 392 345 571 385 496 424 438 465 430
Operating Profit 151 19 26 32 88 -116 -33 -18 146 -50 -24 8
OPM % 22% 4% 4% 8% 20% -25% -10% -4% 26% -13% -5% 2%
Other Income 36 10 104 -63 79 183 73 27 79 19 75 19
Interest 45 28 28 26 31 30 26 27 30 32 34 31
Depreciation 33 28 28 28 29 28 29 29 28 29 30 31
Profit before tax 109 -27 73 -85 107 10 -16 -46 166 -92 -12 -34
Tax % -51% 33% -10% 3% -14% -463% 170% 32% 22% 42% 151% 42%
Net Profit 164 -18 80 -83 122 54 11 -31 129 -53 6 -20
EPS in Rs 9.25 -1.04 4.52 -4.69 6.91 3.08 0.62 -1.77 7.29 -3.00 0.34 -1.13
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
613 756 1,146 1,271 1,542 1,992 1,782 2,081 2,601 2,248 1,921 1,855 1,836
677 712 940 1,248 1,438 1,760 1,683 1,875 2,540 1,903 1,758 1,876 1,756
Operating Profit -65 43 206 22 104 233 99 206 61 345 163 -21 80
OPM % -11% 6% 18% 2% 7% 12% 6% 10% 2% 15% 8% -1% 4%
Other Income 103 922 150 167 170 373 163 183 97 157 130 362 192
Interest 33 27 39 48 64 137 196 151 167 140 113 113 127
Depreciation 44 50 69 74 74 108 97 102 112 111 113 114 118
Profit before tax -38 888 247 67 136 361 -31 136 -122 252 67 114 27
Tax % 57% 22% 17% -18% -1% 8% 185% -9% 24% -13% -50% -43%
Net Profit -17 692 205 79 137 332 27 148 -92 284 101 163 62
EPS in Rs 0.00 39.30 11.90 4.91 7.91 18.87 1.51 8.43 0.00 16.12 5.71 9.22 3.50
Dividend Payout % -27% 25% 42% 44% 51% 32% 0% 36% -0% 25% 53% 33%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:9.40%
5 Years:0.81%
3 Years:-10.66%
TTM:6.86%
Compounded Profit Growth
10 Years:1.48%
5 Years:113.12%
3 Years:49.52%
TTM:-47.50%
Stock Price CAGR
10 Years:1.89%
5 Years:7.23%
3 Years:-13.10%
1 Year:17.43%
Return on Equity
10 Years:8.49%
5 Years:8.80%
3 Years:12.73%
Last Year:7.40%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
18 17 17 17 17 18 18 18 18 18 18 18 18
Reserves 494 952 1,079 1,133 1,200 1,329 1,262 1,352 1,265 1,460 1,620 1,696 1,649
Borrowings 582 539 576 654 885 1,834 1,977 1,845 1,319 943 1,018 832 690
221 363 453 278 342 454 573 681 1,128 1,019 1,386 1,339 1,315
Total Liabilities 1,315 1,871 2,125 2,082 2,444 3,635 3,829 3,895 3,730 3,440 4,042 3,885 3,671
535 795 816 783 765 1,230 1,481 1,481 1,508 1,480 1,391 1,287 1,306
CWIP 91 70 36 32 49 62 49 24 33 8 5 11 41
Investments 183 486 683 434 683 871 545 683 811 786 878 979 1,011
505 520 590 833 947 1,472 1,754 1,708 1,378 1,166 1,768 1,607 1,313
Total Assets 1,315 1,871 2,125 2,082 2,444 3,635 3,829 3,895 3,730 3,440 4,042 3,885 3,671

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-93 73 216 -108 -7 -93 146 293 945 518 -19 -4
-212 150 -126 138 -83 -188 143 -1 -95 27 45 397
169 -248 -103 -29 111 261 -262 -323 -808 -594 -26 -393
Net Cash Flow -136 -25 -12 -0 21 -20 27 -31 42 -48 -1 0

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % -1% 13% 17% 5% 10% 9% 4% 9% 2% 15% 10% 7%
Debtor Days 62 65 37 37 52 39 51 46 36 34 26 32
Inventory Turnover 2.75 2.91 3.78 4.72 4.65 2.41 1.31 1.30 2.13 1.85 1.39 1.33