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)

Pros:
Stock is trading at 1.01 times its book value
Promoter's stake has increased
Company has been maintaining a healthy dividend payout of 22.95%
Cons:
The company has delivered a poor growth of 6.46% over past five years.
Company has a low return on equity of 11.65% for last 3 years.

Peer Comparison Sector: Sugar // Industry: Sugar

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019
3,418 3,375 3,313 5,115 3,558 3,387 3,363 5,838 3,713 3,652 3,126 5,677
3,047 2,954 3,135 4,525 3,206 3,127 3,288 5,235 3,371 3,181 2,966 5,017
Operating Profit 371 421 178 591 352 259 75 603 341 470 160 660
OPM % 11% 12% 5% 12% 10% 8% 2% 10% 9% 13% 5% 12%
Other Income 32 51 18 73 -12 -4 8 -11 31 16 27 21
Interest 101 91 85 81 77 91 109 110 93 112 129 115
Depreciation 63 63 61 62 62 66 63 64 66 79 69 81
Profit before tax 239 318 50 521 200 98 -90 418 213 296 -11 484
Tax % 25% 6% 59% 33% 46% 59% -77% 40% 32% 32% 72% 21%
Net Profit 132 248 -9 214 40 11 -195 250 84 158 -28 380
EPS in Rs 7.50 13.91 -0.53 12.08 2.26 0.65 -11.02 5.99 4.77 8.93 -1.56 10.25
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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

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
4,578 10,317 7,556 9,359 12,491 11,383 12,114 13,952 15,358 14,391 15,373 16,565 16,167
4,164 9,437 6,644 8,277 11,290 10,358 11,216 12,944 14,517 12,965 14,072 15,105 14,536
Operating Profit 414 880 912 1,083 1,202 1,025 898 1,008 841 1,426 1,301 1,460 1,631
OPM % 9% 9% 12% 12% 10% 9% 7% 7% 5% 10% 8% 9% 10%
Other Income 81 1,016 198 124 75 96 109 112 179 159 154 73 95
Interest 103 115 127 209 294 388 465 420 451 417 336 425 449
Depreciation 103 106 133 174 190 215 226 244 250 248 251 272 295
Profit before tax 289 1,675 850 823 793 519 315 455 319 920 868 837 982
Tax % 37% 31% 33% 33% 34% 30% 31% 39% 45% 23% 40% 48%
Net Profit 105 954 394 312 313 207 78 117 35 521 256 153 595
EPS in Rs 5.83 54.52 22.80 18.36 16.16 10.97 3.68 5.73 1.96 29.61 14.45 8.67 22.39
Dividend Payout % 4% 18% 22% 11% 22% 74% 62% 89% 0% 14% 21% 35%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:4.85%
5 Years:6.46%
3 Years:2.56%
TTM:0.14%
Compounded Profit Growth
10 Years:-9.38%
5 Years:19.81%
3 Years:90.65%
TTM:261.32%
Stock Price CAGR
10 Years:1.38%
5 Years:-4.43%
3 Years:-9.72%
1 Year:-19.64%
Return on Equity
10 Years:10.05%
5 Years:8.57%
3 Years:11.65%
Last Year:5.52%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

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 1,054 1,592 1,810 2,224 2,406 2,415 2,399 2,209 2,370 2,733 2,952 3,110 3,266
Borrowings 1,615 2,389 3,006 3,173 4,583 5,199 4,288 4,823 5,144 3,923 4,470 5,125 3,739
1,464 2,699 2,208 3,206 4,097 4,931 4,954 6,070 6,919 7,076 8,163 8,716 7,562
Total Liabilities 4,151 6,697 7,041 8,620 11,103 12,562 11,659 13,121 14,450 13,749 15,602 16,969 14,584
1,335 1,688 1,996 2,582 3,108 3,851 3,788 3,476 3,343 3,297 3,197 3,077 3,735
CWIP 102 98 182 343 605 489 163 75 77 39 54 203 156
Investments 122 537 588 183 156 180 358 369 688 569 430 418 432
2,591 4,374 4,275 5,511 7,235 8,043 7,350 9,200 10,342 9,844 11,922 13,271 10,262
Total Assets 4,151 6,697 7,041 8,620 11,103 12,562 11,659 13,121 14,450 13,749 15,602 16,969 14,584

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
473 88 783 301 370 838 1,591 222 437 1,969 259 -52
-749 -181 -381 46 -979 -956 -260 -307 -192 -148 13 -357
35 382 133 -417 648 -503 -1,263 -142 -221 -1,842 42 34
Net Cash Flow -241 289 535 -70 39 -621 68 -227 23 -21 314 -375

Ratios Consolidated Figures in Rs. Crores / View Standalone

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 % 18% 32% 22% 20% 18% 12% 11% 13% 10% 19% 18% 16%
Debtor Days 17 8 12 15 36 65 52 45 49 47 43 46
Inventory Turnover 5.40 7.93 5.43 5.41 5.35 4.43 4.27 4.01 3.85 3.79 4.01 3.37