EID Parry (India) Ltd

₹ 467 1.21%
Jan 27 12:03 p.m.
About

E.I.D. Parry (India) (E.I.D. Parry) is a listed company engaged in the business of Sugar and Nutraceuticals. (Source : 202003 Annual Report Page No:53)

  • Market Cap 8,280 Cr.
  • Current Price 467
  • High / Low 574 / 302
  • Stock P/E 16.3
  • Book Value 278
  • Dividend Yield 1.16 %
  • ROCE 27.5 %
  • ROE 11.8 %
  • Face Value 1.00

Pros

  • Company has reduced debt.
  • Company has delivered good profit growth of 71.21% CAGR over last 5 years

Cons

  • The company has delivered a poor sales growth of 3.89% over past five years.
  • Company has a low return on equity of 10.60% for last 3 years.

* 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.

Peer comparison

Sector: Sugar Industry: Sugar

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021
3,713 3,646 3,126 5,675 4,082 4,245 4,142 5,836 4,701 3,908 4,354 6,978
3,395 3,181 2,966 5,017 3,605 3,622 3,712 4,961 4,136 3,607 3,920 6,233
Operating Profit 318 465 160 658 477 623 431 876 565 301 434 746
OPM % 9% 13% 5% 12% 12% 15% 10% 15% 12% 8% 10% 11%
Other Income 55 22 27 23 32 16 18 15 -104 6 59 26
Interest 93 112 129 115 90 96 89 59 48 40 34 42
Depreciation 66 79 69 81 82 87 84 84 83 81 81 82
Profit before tax 213 296 -11 484 337 456 276 748 330 186 379 648
Tax % 32% 32% 72% 21% 22% 45% 53% 25% 26% 67% 26% 27%
Net Profit 84 158 -28 182 157 157 29 318 107 -6 133 244
EPS in Rs 4.77 8.93 -1.57 10.26 8.86 8.88 1.66 17.96 6.02 -0.36 7.49 13.75

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
7,556 9,359 12,491 11,383 12,114 13,952 15,358 14,391 15,373 16,556 17,129 18,587 19,942
6,648 8,304 11,290 10,356 11,212 12,938 14,517 12,965 14,068 15,105 15,242 16,467 17,896
Operating Profit 908 1,056 1,202 1,027 902 1,014 841 1,426 1,305 1,450 1,887 2,121 2,046
OPM % 12% 11% 10% 9% 7% 7% 5% 10% 8% 9% 11% 11% 10%
Other Income 202 151 75 95 105 105 179 159 150 83 129 -14 -12
Interest 127 209 294 388 465 420 451 417 336 425 430 236 164
Depreciation 133 174 190 215 226 244 250 248 251 272 319 332 327
Profit before tax 850 823 793 519 315 455 319 920 868 837 1,266 1,539 1,543
Tax % 33% 33% 34% 30% 31% 39% 45% 23% 40% 48% 30% 35%
Net Profit 394 312 313 207 78 117 35 521 256 153 468 447 477
EPS in Rs 22.79 18.03 18.01 11.77 4.44 6.64 1.96 29.61 14.45 8.67 26.43 25.26 26.90
Dividend Payout % 22% 11% 22% 74% 62% 89% -0% 14% 21% 35% -0% -0%
Compounded Sales Growth
10 Years: 7%
5 Years: 4%
3 Years: 7%
TTM: 9%
Compounded Profit Growth
10 Years: 5%
5 Years: 71%
3 Years: 20%
TTM: -24%
Stock Price CAGR
10 Years: 8%
5 Years: 9%
3 Years: 32%
1 Year: 35%
Return on Equity
10 Years: 10%
5 Years: 12%
3 Years: 11%
Last Year: 12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Sep 2021
17 17 17 18 18 18 18 18 18 18 18 18 18
Reserves 1,810 2,224 2,406 2,415 2,399 2,209 2,370 2,733 2,952 3,110 3,502 4,565 4,911
Borrowings 3,006 3,173 4,583 5,199 4,288 4,823 5,144 3,923 4,470 5,125 4,347 1,229 1,749
2,194 3,163 4,091 4,802 4,954 5,849 6,600 6,691 7,088 7,649 7,069 7,444 9,254
Total Liabilities 7,027 8,577 11,097 12,433 11,659 12,899 14,131 13,364 14,528 15,901 14,936 13,257 15,932
1,996 2,582 3,108 3,851 3,788 3,476 3,343 3,297 3,197 3,077 3,858 3,583 3,635
CWIP 182 343 605 489 163 75 77 39 54 203 85 206 196
Investments 588 183 156 180 358 369 688 569 430 418 413 453 564
4,260 5,468 7,229 7,914 7,350 8,979 10,022 9,459 10,847 12,203 10,579 9,014 11,537
Total Assets 7,027 8,577 11,097 12,433 11,659 12,899 14,131 13,364 14,528 15,901 14,936 13,257 15,932

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
783 301 370 838 1,591 222 437 1,969 259 -52 1,986 4,771
-381 46 -979 -956 -260 -307 -192 -148 13 -357 -282 -548
133 -417 648 -503 -1,263 -142 -221 -1,842 42 34 -1,769 -3,598
Net Cash Flow 535 -70 39 -621 68 -227 23 -21 314 -375 -65 625

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Debtor Days 12 15 36 65 52 45 49 47 43 46 45 17
Inventory Days 84 117 96 118 123 138 124 127 134 175 131 112
Days Payable 62 93 58 -0 74 74 131 150 83 148 96 65
Cash Conversion Cycle 34 39 73 183 101 109 42 24 94 73 80 64
Working Capital Days 95 83 91 115 85 96 100 93 101 120 107 60
ROCE % 22% 20% 18% 12% 11% 13% 10% 19% 18% 16% 21% 27%

Shareholding Pattern

Numbers in percentages

Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021
44.89 44.77 44.77 44.77 44.77 44.77 44.77 44.75 44.74 44.74 44.68 44.66
6.39 6.28 6.01 6.09 6.02 5.98 7.93 9.06 8.90 8.28 7.81 8.21
4.15 4.61 3.93 1.59 2.72 2.87 1.99 1.94 2.37 3.89 4.40 4.10
44.57 44.33 45.29 47.55 46.49 46.38 45.31 44.25 43.98 43.09 43.11 43.04

Documents