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	2.07	2.23	2.44
P/E	16.55	61.07	23.76
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 Single Super Phosphate 0 Fertilisers 48.69 Muriate Of Potash 0 Ammonium Phosphate Sulphate (APS) 0 Industrial Products 0 Industrial Chemicals 10.51 Own Fertilizers 0 Distillery 0 Muriate of Potash (MOP) 0 Government Subsidies 0 Phosphatic Fertilizers 0 Co-Generation 0 Fertilizer Trading 0 Trading 40.73 Nutraceuticals 0 Crop Protection 0 Sugar 0 Gas Swapping (Sale) 0 Urea 0 Others 0.07	Product Wise Break-Up Single Super Phosphate 0 Fertilizers 0 Muriate Of Potash 0 Ammonium Phosphate Sulphate (APS) 0 Industrial Products 0 Industrial Chemicals 0 Fertilizers 63.5 Distillery 0 Muriate of Potash (MOP) 0 Government Subsidies 0 Phosphatic Fertilizers 0 Co-Generation 0 Fertilizer Trading 27.84 Trading 0 Nutraceuticals 0 Crop Protection 0 Sugar 0 Gas Swapping (Sale) 0 Urea 0 Others 8.66
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 Industrial Chemicals 77.46 Fertilizers 0 Trading 22.54 Sugar 0 Nutraceuticals 0 Own Fertilizers 0 Distillery 0 Co-Generation 0 Crop Protection 0 Fertilizers Trading 0	Operating Profit Break-Up Industrial Chemicals 0 Fertilizers 0 Trading 0 Sugar 0 Nutraceuticals 0 Own Fertilizers 1.62 Distillery 0 Co-Generation 0 Crop Protection 0 Fertilizers 58.08 Others 40.3
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 Industrial Chemicals 4.67 Trading 16.06 Processed Sugar 0 Nutraceuticals 0 Own Fertilizers 0 Distillery 0 Fertilizer 60.32 Crop Protection 0 Nutrient & Allied Business 0 Fertilizers Trading 0 Others 18.95	Asset Break-Up Co-generation 0 Industrial Chemicals 0 Trading 0 Processed Sugar 0 Nutraceuticals 0 Own Fertilizers 60.0 Distillery 0 Fertilizer 0 Crop Protection 0 Nutrient & Allied Business 0 Fertilizers 28.12 Others 11.88

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

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

SIGN UP FOR FREE