E.I.D. - Parry (India) Ltd.

Financial

	E.I.D. Parry (I)	RCF	National Fertilizers
Operational Metrics
Sugar Sector
Sugar Recovery	8.6 %	n/a	n/a
Realization / Litre - Distillery	64.31 Rs/L	n/a	n/a
Realization / Unit - Cogeneration	4.84 Rs/Unit	n/a	n/a
Realization / Kg - Sugar	38.6 Rs/Kg	n/a	n/a
Capacity Utilization - Cogeneration	25.0 %	n/a	n/a
Capacity Utilization - Sugar	22.0 %	n/a	n/a
Sugarcane Crushed - Daily	2144.44 TPD	n/a	n/a
Distillery Sold Volume - Quarterly	3.9 Cr Lts	n/a	n/a
Ethanol Sold Volume - Quarterly	2.17 Cr Lts	n/a	n/a
Financials
5 yr Average ROE	13.68 %	12.4 %	4.18 %
5yr average Equity Multiplier	3.25	2.56	5.2
5yr Average Asset Turnover Ratio	1.46	1.39	1.65
5yr Avg Net Profit Margin	2.95 %	3.62 %	0.44 %
Price to Book	2.1	2.22	2.44
P/E	16.76	60.75	23.72
5yr Avg Cash Conversion Cycle	58.13 Days	49.73 Days	63.46 Days
Inventory Days	80.97 Days	45.14 Days	33.45 Days
Days Receivable	16.42 Days	66.19 Days	63.17 Days
Days Payable	54.46 Days	78.16 Days	39.3 Days
5yr Average Interest Coverage Ratio	8.89	4.6	1.53
5yr Avg ROCE	25.22 %	14.76 %	11.03 %
5yr Avg Operating Profit Margin	10.79 %	7.69 %	5.25 %
5 yr average Debt to Equity	0.36	0.8	1.97
5yr CAGR Net Profit	13.97 %	1.69 %	n/a
5yr Average Return on Assets	4.29 %	5.13 %	1.12 %
Shareholdings
Promoter Holding	42.23 %	75.0 %	74.71 %
Share Pledged by Promoters	0.01 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-2.51 %	0.0	0.0
Change in Mutual Fund Holding (3 Yrs)	8.11 %	-0.02 %	0.03 %

Business

	E.I.D. Parry (I)	RCF	National Fertilizers
Product Wise Break-Up	Product Wise Break-Up Fertilizers 60.73 Sugar 23.39 Crop Protection 7.95 Distillery 3.79 Nutraceuticals 0.84 Co-Generation 0.17 Single Super Phosphate 0 Muriate Of Potash 0 Urea 0 Phosphatic Fertilizers 0 Government Subsidies 0 Industrial Chemicals 0 Trading 0 Fertilizers 0 Own Fertilizers 0 Fertilizer Trading 0 Ammonium Phosphate Sulphate (APS) 0 Muriate of Potash (MOP) 0 Gas Swapping (Sale) 0 Industrial Products 0 Others 3.13	Product Wise Break-Up Trading 40.73 Single Super Phosphate 0 Gas Swapping (Sale) 0 Sugar 0 Own Fertilizers 0 Government Subsidies 0 Industrial Chemicals 10.51 Industrial Products 0 Fertilisers 48.69 Muriate of Potash (MOP) 0 Urea 0 Distillery 0 Muriate Of Potash 0 Ammonium Phosphate Sulphate (APS) 0 Phosphatic Fertilizers 0 Co-Generation 0 Crop Protection 0 Fertilizer Trading 0 Nutraceuticals 0 Others 0.07	Product Wise Break-Up Trading 0 Single Super Phosphate 0 Gas Swapping (Sale) 0 Sugar 0 Fertilizers 68.37 Government Subsidies 0 Industrial Chemicals 0 Industrial Products 0 Fertilizers 0 Muriate of Potash (MOP) 0 Urea 0 Distillery 0 Muriate Of Potash 0 Ammonium Phosphate Sulphate (APS) 0 Phosphatic Fertilizers 0 Co-Generation 0 Crop Protection 0 Fertilizer Trading 23.61 Nutraceuticals 0 Others 8.02
Location Wise Break-Up	Location Wise Break-Up India 80.8 Europe 0 North America 0 Rest of the World 0 Others 19.2	Location Wise Break-Up North America 0 India 100.0 Rest of the World 0 Europe 0	Location Wise Break-Up North America 0 India 100.0 Rest of the World 0 Europe 0
Distribution Channel	Distribution Channel Institutional Business 59.0 Retail 18.0 Others 23.0	-	-
Operating Profit Break-Up	Operating Profit Break-Up Nutraceuticals 84.9 Crop Protection 12.36 Distillery 2.52 Nutraceuticals 0.21 Sugar 0 Co-Generation 0 Industrial Chemicals 0 Trading 0 Fertilizers 0 Fertilizers Trading 0 Own Fertilizers 0 Others 0.01	Operating Profit Break-Up Trading 22.54 Fertilizers 0 Co-Generation 0 Crop Protection 0 Fertilizers Trading 0 Sugar 0 Own Fertilizers 0 Distillery 0 Industrial Chemicals 77.46 Nutraceuticals 0	Operating Profit Break-Up Trading 0 Fertilizers 0 Co-Generation 0 Crop Protection 0 Fertilizers 54.43 Sugar 0 Own Fertilizers 0 Distillery 0 Industrial Chemicals 0 Nutraceuticals 0 Others 45.57
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise India 99.57 Europe 0 North America 0 Others 0.43	-	-
Asset Break-Up	Asset Break-Up Nutraceuticals 53.19 Processed Sugar 13.11 Crop Protection 8.71 Distillery 3.6 Nutrient & Allied Business 1.2 Co-generation 1.05 Industrial Chemicals 0 Trading 0 Fertilizer 0 Fertilizers Trading 0 Own Fertilizers 0 Others 19.14	Asset Break-Up Co-generation 0 Trading 16.06 Fertilizer 60.32 Crop Protection 0 Fertilizers Trading 0 Own Fertilizers 0 Distillery 0 Nutraceuticals 0 Processed Sugar 0 Industrial Chemicals 4.67 Nutrient & Allied Business 0 Others 18.95	Asset Break-Up Co-generation 0 Trading 0 Fertilizer 0 Crop Protection 0 Fertilizers 20.5 Own Fertilizers 66.85 Distillery 0 Nutraceuticals 0 Processed Sugar 0 Industrial Chemicals 0 Nutrient & Allied Business 0 Others 12.65

E.I.D. - Parry (India) Ltd.

E.I.D. - Parry (India) Ltd.

SIGN UP FOR FREE