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: 5,275 Cr.
  • Current Price: 298.05
  • 52 weeks High / Low 315.00 / 100.00
  • Book Value: 198.85
  • Stock P/E: 10.05
  • Dividend Yield: 1.01 %
  • ROCE: 21.07 %
  • ROE: 14.10 %
  • Sales Growth (3Yrs): 5.98 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 1.00
Edit ratios
Pros:
Company has been maintaining a healthy dividend payout of 18.45%
Cons:
The company has delivered a poor growth of 4.19% over past five years.
Company has a low return on equity of 10.18% for last 3 years.

Peer comparison Sector: Sugar // Industry: Sugar

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
5,115 3,558 3,387 3,363 5,838 3,713 3,646 3,126 5,677 4,082 4,245 4,142
4,525 3,206 3,127 3,288 5,235 3,395 3,181 2,966 5,017 3,594 3,622 3,712
Operating Profit 591 352 259 75 603 318 465 160 660 488 623 431
OPM % 12% 10% 8% 2% 10% 9% 13% 5% 12% 12% 15% 10%
Other Income 73 -12 -4 8 -11 55 22 27 21 21 16 18
Interest 81 77 91 109 110 93 112 129 115 90 96 89
Depreciation 62 62 66 63 64 66 79 69 81 82 87 84
Profit before tax 521 200 98 -90 418 213 296 -11 484 337 456 276
Tax % 33% 46% 59% -77% 40% 32% 32% 72% 21% 22% 45% 53%
Net Profit 214 40 11 -195 250 84 158 -28 182 157 157 29
EPS in Rs 12.08 2.26 0.65 -11.02 5.99 4.77 8.93 -1.56 10.25 8.86 8.88 1.66
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
10,317 7,556 9,359 12,491 11,383 12,114 13,952 15,358 14,391 15,373 16,556 17,129 18,145
9,437 6,644 8,277 11,290 10,358 11,216 12,944 14,517 12,965 14,072 15,105 15,242 15,944
Operating Profit 880 912 1,083 1,202 1,025 898 1,008 841 1,426 1,301 1,450 1,887 2,201
OPM % 9% 12% 12% 10% 9% 7% 7% 5% 10% 8% 9% 11% 12%
Other Income 1,016 198 124 75 96 109 112 179 159 154 83 129 76
Interest 115 127 209 294 388 465 420 451 417 336 425 430 390
Depreciation 106 133 174 190 215 226 244 250 248 251 272 319 334
Profit before tax 1,675 850 823 793 519 315 455 319 920 868 837 1,266 1,553
Tax % 31% 33% 33% 34% 30% 31% 39% 45% 23% 40% 48% 30%
Net Profit 954 394 312 313 207 78 117 35 521 256 153 468 525
EPS in Rs 54.52 22.81 18.36 16.16 10.97 3.68 5.73 1.96 29.61 14.45 8.67 26.43 29.65
Dividend Payout % 18% 22% 11% 22% 74% 62% 89% 0% 14% 21% 35% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:8.53%
5 Years:4.19%
3 Years:5.98%
TTM:11.16%
Compounded Profit Growth
10 Years:1.83%
5 Years:33.40%
3 Years:-3.22%
TTM:9.57%
Stock Price CAGR
10 Years:4.67%
5 Years:15.15%
3 Years:-0.50%
1 Year:93.35%
Return on Equity
10 Years:9.73%
5 Years:10.49%
3 Years:10.18%
Last Year:14.10%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
17 17 17 17 18 18 18 18 18 18 18 18
Reserves 1,592 1,810 2,224 2,406 2,415 2,399 2,209 2,370 2,733 2,952 3,110 3,502
Borrowings 2,389 3,006 3,173 4,583 5,199 4,288 4,823 5,144 3,923 4,470 5,125 4,347
2,670 2,194 3,163 4,091 4,802 4,954 5,849 6,600 6,691 7,088 7,649 7,069
Total Liabilities 6,668 7,027 8,577 11,097 12,433 11,659 12,899 14,131 13,364 14,528 15,901 14,936
1,688 1,996 2,582 3,108 3,851 3,788 3,476 3,343 3,297 3,197 3,077 3,858
CWIP 98 182 343 605 489 163 75 77 39 54 203 85
Investments 537 588 183 156 180 358 369 688 569 430 418 413
4,345 4,260 5,468 7,229 7,914 7,350 8,979 10,022 9,459 10,847 12,203 10,579
Total Assets 6,668 7,027 8,577 11,097 12,433 11,659 12,899 14,131 13,364 14,528 15,901 14,936

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
88 783 301 370 838 1,591 222 437 1,969 259 -52 1,986
-181 -381 46 -979 -956 -260 -307 -192 -148 13 -357 -290
382 133 -417 648 -503 -1,263 -142 -221 -1,842 42 34 -1,769
Net Cash Flow 289 535 -70 39 -621 68 -227 23 -21 314 -375 -73

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 32% 22% 20% 18% 12% 11% 13% 10% 19% 18% 16% 21%
Debtor Days 8 12 15 36 65 52 45 49 47 43 46 45
Inventory Turnover 6.52 4.05 4.04 4.10 3.31 3.22 3.09 3.04 2.78 2.99 2.49 2.48

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
45.00 45.00 45.00 45.00 45.00 45.00 44.89 44.77 44.77 44.77 44.77 44.77
9.94 10.38 9.99 9.54 6.61 6.36 6.39 6.28 6.01 6.09 6.02 5.98
5.85 5.39 4.91 4.90 4.84 4.85 4.15 4.61 3.93 1.59 2.72 2.87
39.21 39.24 40.10 40.56 43.54 43.79 44.57 44.33 45.29 47.55 46.49 46.38