E.I.D. - Parry (India) Ltd. benchmarking: Perfomance to industry peers

Financial

	E.I.D. Parry (I)	Balrampur Chini Mill	Triveni Engg. & Inds
Operational Metrics
Processed Sugar
Sugar Recovery	7.97 %	11.38 %	10.8 %
Realization / Litre - Distillery	67.5 Rs/L	61.28 Rs/L	63.3 Rs/L
Realization / Unit - Cogeneration	4.04 Rs/Unit	4.5 Rs/Unit	n/a
Realization / Kg - Sugar	41.19 Rs/Kg	40.53 Rs/Kg	40.64 Rs/Kg
Capacity Utilization - Cogeneration	25.0 %	n/a	11.04 %
Capacity Utilization - Sugar	22.0 %	n/a	n/a
Sugarcane Crushed - Daily	4066.67 TPD	1210.0 TPD	22438.36 TPD
Distillery Sold Volume - Quarterly	4.09 Cr Lts	n/a	n/a
Ethanol Sold Volume - Quarterly	2.33 Cr Lts	n/a	n/a
Financials
5 yr Average ROE	13.24 %	14.43 %	25.96 %
5yr average Equity Multiplier	3.02	1.98	2.0
5yr Average Asset Turnover Ratio	1.49	0.84	1.1
5yr Avg Net Profit Margin	2.96 %	8.65 %	11.98 %
Price to Book	2.12	2.36	2.56
P/E	15.87	22.78	30.24
5yr Avg Cash Conversion Cycle	60.28 Days	183.49 Days	120.74 Days
Inventory Days	75.2 Days	179.5 Days	134.65 Days
Days Receivable	20.74 Days	9.05 Days	23.14 Days
Days Payable	47.72 Days	41.49 Days	49.86 Days
5yr Average Interest Coverage Ratio	9.62	12.64	14.49
5yr Avg ROCE	23.48 %	15.26 %	19.33 %
5yr Avg Operating Profit Margin	9.38 %	13.45 %	11.53 %
5 yr average Debt to Equity	0.19	0.57	0.58
5yr CAGR Net Profit	14.45 %	-1.85 %	-3.76 %
5yr Average Return on Assets	4.38 %	7.35 %	13.98 %
Shareholdings
Promoter Holding	41.49 %	42.86 %	60.98 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-3.06 %	0.44 %	-7.28 %
Change in Mutual Fund Holding (3 Yrs)	10.84 %	10.68 %	1.02 %

Business

	E.I.D. Parry (I)	Balrampur Chini Mill	Triveni Engg. & Inds
Product Wise Break-Up	Product Wise Break-Up Fertilizers 71.7 Sugar 14.22 Crop Protection 8.19 Distillery 3.34 Nutraceuticals 0.3 Co-Generation 0.09 Single Super Phosphate 0 Muriate Of Potash 0 Urea 0 Phosphatic Fertilizers 0 Government Subsidies 0 Bagasse 0 Power 0 Industrial Alcohol 0 Raw Sugar 0 Waste Water 0 Construction Contract Revenue 0 Bought Outs And Spares 0 Gears/Gear Boxes 0 Alcohol 0 Others 2.16	Product Wise Break-Up Phosphatic Fertilizers 0 Bagasse 2.06 Construction Contract Revenue 0 Waste Water 0 Urea 0 Industrial Alcohol 25.61 Single Super Phosphate 0 Nutraceuticals 0 Crop Protection 0 Co-Generation 0 Government Subsidies 0 Bought Outs And Spares 0 Power 2.88 Distillery 0 Alcohol 0 Muriate Of Potash 0 Gears/Gear Boxes 0 Sugar 67.96 Fertilizers 0 Raw Sugar 0 Others 1.49	Product Wise Break-Up Phosphatic Fertilizers 0 Bagasse 0.14 Construction Contract Revenue 0 Waste Water 0 Urea 0 Industrial Alcohol 0 Single Super Phosphate 0 Nutraceuticals 0 Crop Protection 0 Co-Generation 0 Government Subsidies 0 Bought Outs And Spares 0 Power 0.83 Distillery 0 Alcohol 37.87 Muriate Of Potash 0 Gear and Gear products 5.5 Sugar 53.18 Fertilizers 0 Raw Sugar 0 Others 2.48
Location Wise Break-Up	Location Wise Break-Up India 82.31 Europe 0 North America 0 Rest of the World 0 Others 17.69	Location Wise Break-Up North America 0 India 99.67 Europe 0 Rest of the World 0.33	Location Wise Break-Up North America 0 India 97.91 Europe 0 Rest of the World 0 Others 2.09
Distribution Channel	Distribution Channel Institutional Business 59.0 Retail 18.0 Others 23.0	-	-
Operating Profit Break-Up	Operating Profit Break-Up Nutraceuticals 82.73 Crop Protection 14.61 Distillery 2.66 Sugar 0 Nutraceuticals 0 Co-Generation 0 Water 0 Power Transmission 0	Operating Profit Break-Up Nutraceuticals 0 Sugar 38.23 Crop Protection 0 Power Transmission 0 Co-Generation 0 Water 0 Distillery 61.77	Operating Profit Break-Up Nutraceuticals 0 Processed Sugar 14.1 Crop Protection 0 Transmission & Distribution 22.4 Co-Generation 0 Water 20.41 Distillery 42.98 Others 0.11
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise India 88.92 Europe 0 North America 0 Others 11.08	-	Asset Break-Up - Segment Wise North America 0 India 99.94 Europe 0 Others 0.06
Asset Break-Up	Asset Break-Up Nutrient & Allied Business 51.37 Processed Sugar 10.24 Crop Protection 7.72 Distillery 3.75 Nutraceuticals 0.95 Co-generation 0.75 Polylactic Acid 0 Water 0 Power Transmission 0 Others 25.22	Asset Break-Up Nutraceuticals 0 Crop Protection 0 Co-generation 0 Power Transmission 0 Nutrient & Allied Business 0 Water 0 Polylactic Acid 13.98 Processed Sugar 0 Distillery 20.93 Others 65.09	Asset Break-Up Nutraceuticals 0 Crop Protection 0 Co-generation 0 Transmission & Distribution 7.33 Nutrient & Allied Business 0 Water 11.23 Polylactic Acid 0 Processed Sugar 0 Distillery 25.78 Others 55.66

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

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

Financial

Business

SIGN UP FOR FREE