E.I.D.- PARRY (INDIA) LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 797.2 INR | +1.96% |
|
+5.02% | +43.14% |
| May. 24 | EID- Parry (India) Names COO | MT |
| May. 24 | E.I.D.- Parry Limited Appoints Abdul Hakeem Ashiq J as Chief Operating Officer, Effective May 27, 2024 | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 36,222 | 24,611 | 56,381 | 83,202 | 141,508 | - | - |
| Enterprise Value (EV) 1 | 36,222 | 24,611 | 56,381 | 83,202 | 96,871 | 141,508 | 141,508 |
| P/E ratio | - | 1,391 x | 6.52 x | 42.3 x | 90.5 x | 41.1 x | 32.9 x |
| Yield | 1.47% | - | - | 2.03% | 1.19% | 1.51% | 1.88% |
| Capitalization / Revenue | 1.77 x | 1.22 x | 2.79 x | 2.87 x | 3.45 x | 4.54 x | 4.47 x |
| EV / Revenue | 1.77 x | 1.22 x | 2.79 x | 2.87 x | 3.45 x | 4.54 x | 4.47 x |
| EV / EBITDA | -172 x | 10.5 x | 33.1 x | 31 x | 75.9 x | 43.1 x | 34.4 x |
| EV / FCF | -8.95 x | -21.1 x | -37.1 x | -13.7 x | -19.1 x | 51.5 x | 33.1 x |
| FCF Yield | -11.2% | -4.74% | -2.7% | -7.28% | -5.22% | 1.94% | 3.02% |
| Price to Book | 2.11 x | 1.44 x | 2.17 x | 2.89 x | 3.32 x | 4.59 x | 4.36 x |
| Nbr of stocks (in thousands) | 176,995 | 176,995 | 177,102 | 177,518 | 177,518 | - | - |
| Reference price 2 | 204.6 | 139.0 | 318.4 | 468.7 | 797.2 | 797.2 | 797.2 |
| Announcement Date | 5/9/19 | 6/11/20 | 6/29/21 | 5/30/23 | 5/24/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 20,464 | 20,156 | 20,242 | 28,949 | 28,086 | 31,165 | 31,686 |
| EBITDA 1 | -211.2 | 2,352 | 1,705 | 2,685 | 1,276 | 3,281 | 4,117 |
| EBIT 1 | -1,349 | 1,156 | 505.4 | 1,334 | 1,592 | 4,798 | 5,877 |
| Operating Margin | -6.59% | 5.74% | 2.5% | 4.61% | 5.67% | 15.4% | 18.55% |
| Earnings before Tax (EBT) 1 | -217.5 | -200.4 | 10,584 | 2,445 | 1,152 | 4,467 | 5,562 |
| Net income 1 | 1,631 | 18.3 | 8,649 | 1,968 | 1,071 | 3,440 | 4,282 |
| Net margin | 7.97% | 0.09% | 42.72% | 6.8% | 3.81% | 11.04% | 13.51% |
| EPS 2 | - | 0.1000 | 48.85 | 11.09 | 6.030 | 19.40 | 24.20 |
| Free Cash Flow 1 | -4,045 | -1,166 | -1,521 | -6,059 | -5,060 | 2,748 | 4,280 |
| FCF margin | -19.77% | -5.78% | -7.51% | -20.93% | -18.02% | 8.82% | 13.51% |
| FCF Conversion (EBITDA) | - | - | - | - | 205.8% | 83.75% | 103.96% |
| FCF Conversion (Net income) | - | - | - | - | 211.01% | 79.88% | 99.95% |
| Dividend per Share 2 | 3.000 | - | - | 9.500 | 9.500 | 12.00 | 15.00 |
| Announcement Date | 5/9/19 | 6/11/20 | 6/29/21 | 5/30/23 | 5/24/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q3 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,542 | 4,497 | 4,381 | 6,862 | 6,458 | 7,274 | 8,072 | 6,984 | 7,431 | 7,262 | 8,508 | 5,743 |
| EBITDA 1 | 3,820 | -163.7 | -18.1 | 519.7 | 135.7 | 480.9 | 2,176 | -269.8 | 163 | 621 | 2,007 | -443 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income 1 | 3,392 | -331 | - | - | - | - | - | -457.7 | - | - | - | - |
| Net margin | 74.68% | -7.36% | - | - | - | - | - | -6.55% | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/8/21 | 8/12/21 | 11/8/21 | 2/8/22 | 11/11/22 | 2/14/23 | 5/30/23 | 8/9/23 | - | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -4,045 | -1,166 | -1,521 | -6,059 | -5,060 | 2,748 | 4,280 |
| ROE (net income / shareholders' equity) | 3.73% | 0.11% | 13% | 6.98% | 3.69% | 11.2% | 13.2% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 96.80 | 96.80 | 146.0 | 162.0 | 164.0 | 174.0 | 183.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 3,521 | 1,010 | 1,150 | 2,393 | 4,283 | 1,250 | 650 |
| Capex / Sales | 17.2% | 5.01% | 5.68% | 8.27% | 15.25% | 4.01% | 2.05% |
| Announcement Date | 5/9/19 | 6/11/20 | 6/29/21 | 5/30/23 | 5/24/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +43.14% | 1.69B | |
| +10.81% | 37.01B | |
| -.--% | 11.68B | |
| +35.24% | 8.44B | |
| -8.95% | 7.17B | |
| +11.03% | 7.08B | |
| -11.66% | 5.74B | |
| -9.79% | 5.44B | |
| +33.21% | 5.26B | |
| -4.09% | 5.06B |
- Stock Market
- Equities
- EIDPARRY Stock
- Financials E.I.D.- Parry (India) Limited
