Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Sugar

Rating :
N/A

BSE: 500125 | NSE: EIDPARRY

959.15
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  981.75
  •  983.85
  •  941.50
  •  981.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  650007
  •  6258.32
  •  997.00
  •  539.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,110.47
  • 23.26
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,106.45
  • 0.42%
  • 2.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.22%
  • 4.26%
  • 26.32%
  • FII
  • DII
  • Others
  • 10.66%
  • 12.94%
  • 3.60%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.74
  • 11.42
  • 7.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.85
  • 6.43
  • 1.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.65
  • 13.86
  • -0.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.02
  • 10.45
  • 10.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 1.54
  • 1.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.45
  • 3.60
  • 3.23

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
50.68
65.9
80.8
P/E Ratio
16.82
12.93
10.55
Revenue
29376
33090
36531
37892
EBITDA
2616
3411
4005
Net Income
107
1125
1385
2628
ROA
4.5
4.9
7.1
P/Bk Ratio
2.14
5.29
5.48
ROE
3.69
3.13
6.01
FCFF
849.81
2557.79
2814.15
9813.22
FCFF Yield
4.83
14.55
16.01
55.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
9,330.35
9,059.48
2.99%
6,746.79
7,026.45
-3.98%
5,557.04
6,860.31
-19.00%
7,770.14
9,916.61
-21.65%
Expenses
8,358.64
8,002.01
4.46%
6,263.37
6,358.73
-1.50%
5,087.66
6,216.80
-18.16%
7,349.16
9,002.23
-18.36%
EBITDA
971.71
1,057.47
-8.11%
483.42
667.72
-27.60%
469.38
643.51
-27.06%
420.98
914.38
-53.96%
EBIDTM
10.41%
11.67%
7.17%
9.50%
8.45%
9.38%
5.42%
9.22%
Other Income
69.38
150.83
-54.00%
60.19
-11.18
-
122.98
4.97
2,374.45%
41.18
-61.25
-
Interest
93.90
74.24
26.48%
83.58
81.99
1.94%
86.28
87.14
-0.99%
52.92
87.35
-39.42%
Depreciation
123.26
101.24
21.75%
116.94
93.88
24.56%
113.37
105.07
7.90%
112.29
91.48
22.75%
PBT
823.93
1,032.82
-20.23%
343.09
480.67
-28.62%
392.71
456.27
-13.93%
296.95
674.30
-55.96%
Tax
219.27
246.83
-11.17%
101.54
151.68
-33.06%
87.98
141.26
-37.72%
71.16
182.11
-60.92%
PAT
604.66
785.99
-23.07%
241.55
328.99
-26.58%
304.73
315.01
-3.26%
225.79
492.19
-54.13%
PATM
6.48%
8.68%
3.58%
4.68%
5.48%
4.59%
2.91%
4.96%
EPS
17.21
25.48
-32.46%
5.15
6.13
-15.99%
12.41
10.08
23.12%
6.66
14.13
-52.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
29,404.32
29,413.11
35,243.80
23,521.06
18,595.25
17,128.92
16,555.53
15,372.77
14,391.25
15,357.73
13,952.64
Net Sales Growth
-10.52%
-16.54%
49.84%
26.49%
8.56%
3.46%
7.69%
6.82%
-6.29%
10.07%
 
Cost Of Goods Sold
22,806.71
22,646.55
27,911.38
17,620.32
13,234.36
12,159.97
11,957.46
11,170.19
10,258.22
11,819.75
10,462.07
Gross Profit
6,597.61
6,766.56
7,332.42
5,900.74
5,360.89
4,968.95
4,598.07
4,202.58
4,133.03
3,537.98
3,490.57
GP Margin
22.44%
23.01%
20.80%
25.09%
28.83%
29.01%
27.77%
27.34%
28.72%
23.04%
25.02%
Total Expenditure
27,058.83
26,834.97
32,224.68
21,146.17
16,514.25
15,241.13
15,110.44
14,067.70
12,965.14
14,516.76
12,944.66
Power & Fuel Cost
-
492.69
517.11
416.53
367.49
339.66
296.40
296.10
282.11
293.36
310.43
% Of Sales
-
1.68%
1.47%
1.77%
1.98%
1.98%
1.79%
1.93%
1.96%
1.91%
2.22%
Employee Cost
-
926.58
866.05
767.43
722.98
661.97
593.32
527.67
474.20
453.81
433.92
% Of Sales
-
3.15%
2.46%
3.26%
3.89%
3.86%
3.58%
3.43%
3.30%
2.95%
3.11%
Manufacturing Exp.
-
513.24
573.68
442.54
360.19
314.52
1,464.73
1,359.58
1,224.81
1,168.21
1,006.31
% Of Sales
-
1.74%
1.63%
1.88%
1.94%
1.84%
8.85%
8.84%
8.51%
7.61%
7.21%
General & Admin Exp.
-
1,502.58
1,607.48
1,343.45
1,652.55
1,599.46
605.09
593.63
506.39
486.96
471.16
% Of Sales
-
5.11%
4.56%
5.71%
8.89%
9.34%
3.65%
3.86%
3.52%
3.17%
3.38%
Selling & Distn. Exp.
-
80.75
67.06
64.00
14.29
17.08
11.88
9.34
9.91
10.77
18.05
% Of Sales
-
0.27%
0.19%
0.27%
0.08%
0.10%
0.07%
0.06%
0.07%
0.07%
0.13%
Miscellaneous Exp.
-
672.58
681.92
491.90
162.39
148.47
181.56
111.19
209.50
283.90
18.05
% Of Sales
-
2.29%
1.93%
2.09%
0.87%
0.87%
1.10%
0.72%
1.46%
1.85%
1.74%
EBITDA
2,345.49
2,578.14
3,019.12
2,374.89
2,081.00
1,887.79
1,445.09
1,305.07
1,426.11
840.97
1,007.98
EBITDA Margin
7.98%
8.77%
8.57%
10.10%
11.19%
11.02%
8.73%
8.49%
9.91%
5.48%
7.22%
Other Income
293.73
341.22
213.70
253.13
135.63
130.23
112.32
237.13
158.59
155.33
115.08
Interest
316.68
295.43
298.20
151.91
235.61
430.49
424.51
335.51
417.32
451.20
419.74
Depreciation
465.86
420.78
376.47
333.99
331.70
318.96
272.33
251.30
248.04
249.61
244.10
PBT
1,856.68
2,203.15
2,558.15
2,142.12
1,649.32
1,268.57
860.57
955.39
919.34
295.49
459.22
Tax
479.95
557.65
736.51
555.41
539.50
377.36
399.30
350.72
211.35
143.67
178.93
Tax Rate
25.85%
25.31%
28.30%
26.10%
35.10%
29.75%
47.72%
40.40%
22.99%
44.83%
39.30%
PAT
1,376.73
899.67
947.48
906.83
445.29
470.20
153.26
255.87
520.55
36.11
116.79
PAT before Minority Interest
783.88
1,617.57
1,827.74
1,573.70
997.74
891.21
437.42
517.48
707.99
176.82
276.35
Minority Interest
-592.85
-717.90
-880.26
-666.87
-552.45
-421.01
-284.16
-261.61
-187.44
-140.71
-159.56
PAT Margin
4.68%
3.06%
2.69%
3.86%
2.39%
2.75%
0.93%
1.66%
3.62%
0.24%
0.84%
PAT Growth
-28.38%
-5.05%
4.48%
103.65%
-5.30%
206.80%
-40.10%
-50.85%
1,341.57%
-69.08%
 
EPS
77.52
50.66
53.35
51.06
25.07
26.48
8.63
14.41
29.31
2.03
6.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
7,058.25
6,084.84
5,325.74
4,583.02
3,519.48
3,127.90
2,969.94
2,750.31
2,387.33
2,227.00
Share Capital
17.75
17.75
17.74
17.71
17.70
17.70
17.70
17.59
17.58
17.58
Total Reserves
7,023.41
6,054.92
5,298.98
4,554.08
3,489.61
3,097.92
2,944.96
2,730.64
2,368.91
2,209.42
Non-Current Liabilities
942.09
768.54
735.18
682.86
1,119.46
536.19
500.76
960.03
1,226.99
1,398.94
Secured Loans
203.94
89.04
59.23
59.15
590.30
433.60
391.56
722.57
906.37
1,104.54
Unsecured Loans
0.00
21.82
20.17
20.27
19.70
18.46
18.41
120.08
120.32
32.81
Long Term Provisions
33.61
28.88
23.12
22.87
31.00
22.25
22.03
19.32
18.25
16.92
Current Liabilities
9,332.79
8,470.95
7,107.59
5,744.98
8,590.00
10,912.43
9,790.49
8,515.74
9,477.19
8,376.87
Trade Payables
7,597.69
6,456.45
5,000.91
3,961.85
4,000.26
4,859.05
4,641.98
4,204.45
4,227.34
3,886.36
Other Current Liabilities
700.24
885.35
1,280.11
1,213.28
1,360.59
1,548.73
1,495.33
1,439.18
1,578.12
1,170.96
Short Term Borrowings
994.65
1,035.70
721.20
497.27
3,155.63
4,432.55
3,614.38
2,829.59
3,609.92
3,255.04
Short Term Provisions
40.21
93.45
105.37
72.58
73.52
72.10
38.80
42.52
61.81
64.51
Total Liabilities
21,486.88
18,778.48
15,942.64
13,256.53
14,935.74
15,901.08
14,527.67
13,363.77
14,131.02
12,899.36
Net Block
4,838.85
3,845.07
3,732.35
3,549.91
3,832.84
3,054.62
3,171.47
3,270.83
3,343.40
3,476.49
Gross Block
8,300.60
6,995.13
6,515.55
6,040.98
5,951.85
4,868.92
4,761.58
4,648.25
4,516.27
5,545.38
Accumulated Depreciation
3,461.75
3,150.06
2,783.20
2,491.07
2,119.01
1,814.30
1,590.11
1,377.42
1,172.87
2,068.89
Non Current Assets
6,293.12
6,185.34
5,103.24
4,383.33
4,487.95
3,897.99
3,855.62
3,904.04
4,181.06
4,161.41
Capital Work in Progress
520.49
486.08
159.92
205.74
85.35
203.16
54.12
38.58
76.84
75.36
Non Current Investment
629.20
596.97
551.25
446.98
420.25
415.95
414.58
501.29
630.84
357.99
Long Term Loans & Adv.
241.04
1,208.77
624.15
179.21
147.75
184.66
174.86
63.08
80.35
244.14
Other Non Current Assets
6.89
4.21
4.49
1.49
1.76
39.60
40.59
30.26
49.63
7.43
Current Assets
15,189.74
12,593.14
10,795.33
8,873.20
10,447.79
12,003.09
10,672.05
9,459.73
9,949.96
8,737.95
Current Investments
645.95
12.15
11.88
39.56
17.96
24.60
40.74
93.70
57.60
10.85
Inventories
6,948.37
6,194.89
5,362.99
4,070.58
4,354.05
5,743.42
4,095.88
3,572.01
4,013.76
3,963.02
Sundry Debtors
1,834.60
811.95
573.49
861.41
2,115.97
2,071.87
1,828.83
1,850.22
2,047.51
1,713.76
Cash & Bank
2,916.74
1,466.37
1,839.13
793.06
138.24
281.30
663.69
257.16
332.59
376.37
Other Current Assets
2,844.08
2,558.85
546.06
964.32
3,821.57
3,881.90
4,042.91
3,686.64
3,498.50
2,673.95
Short Term Loans & Adv.
1,304.69
1,548.93
2,461.78
2,144.27
1,106.75
1,301.92
1,301.30
848.93
786.66
2,648.62
Net Current Assets
5,856.95
4,122.19
3,687.74
3,128.22
1,857.79
1,090.66
881.56
943.99
472.77
361.08
Total Assets
21,482.86
18,778.48
15,898.57
13,256.53
14,935.74
15,901.08
14,527.67
13,363.77
14,131.02
12,899.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,972.37
358.56
2,278.40
4,770.99
1,985.97
-52.41
259.27
1,968.83
437.02
221.67
PBT
2,175.22
2,564.25
2,129.11
1,539.32
1,266.24
836.95
868.15
919.60
318.89
455.28
Adjustment
471.00
513.68
443.97
420.51
875.67
564.16
550.31
629.08
806.24
722.40
Changes in Working Capital
-25.21
-2,021.66
216.76
3,306.16
227.12
-1,059.22
-793.72
728.19
-508.53
-808.38
Cash after chg. in Working capital
2,621.01
1,056.27
2,789.84
5,265.99
2,369.03
341.89
624.74
2,276.87
616.60
369.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-648.64
-697.71
-511.44
-495.00
-383.06
-394.30
-365.47
-308.04
-179.58
-147.63
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,740.06
485.53
-1,733.08
-559.99
-292.39
-358.27
12.80
-148.20
-190.03
-307.01
Net Fixed Assets
-438.19
-210.89
-144.79
48.94
-165.90
-2.52
-14.54
-32.29
805.04
-28.96
Net Investments
-81.93
127.02
-75.19
-19.34
-23.12
-97.83
-91.90
-0.15
-128.41
-138.15
Others
-1,219.94
569.40
-1,513.10
-589.59
-103.37
-257.92
119.24
-115.76
-866.66
-139.90
Cash from Financing Activity
-497.41
-184.28
-498.99
-3,597.99
-1,769.02
34.44
41.84
-1,841.65
-221.18
-142.33
Net Cash Inflow / Outflow
-265.10
659.81
46.33
613.01
-75.44
-376.24
313.91
-21.02
25.81
-227.67
Opening Cash & Equivalents
1,439.59
778.17
730.99
105.99
170.60
545.38
231.45
252.48
229.08
464.04
Closing Cash & Equivalent
1,174.43
1,439.59
778.17
730.99
105.99
170.60
545.38
231.45
252.48
236.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
396.69
342.12
299.70
258.15
198.15
176.02
167.38
156.24
135.75
126.39
ROA
8.03%
10.53%
10.78%
7.08%
5.78%
2.88%
3.71%
5.15%
1.31%
2.25%
ROE
24.67%
32.10%
31.83%
24.70%
26.91%
14.39%
18.12%
27.58%
7.67%
11.93%
ROCE
31.68%
42.65%
39.57%
27.71%
21.69%
16.07%
17.06%
18.82%
10.59%
12.73%
Fixed Asset Turnover
3.85
5.22
3.75
3.10
3.17
3.44
3.28
3.20
3.10
2.53
Receivable days
16.42
7.17
11.13
29.22
44.62
43.00
43.49
48.50
44.01
44.30
Inventory Days
81.55
59.85
73.20
82.68
107.58
108.46
90.65
94.39
93.33
89.56
Payable days
39.84
32.59
76.25
76.72
65.54
48.30
87.43
125.74
84.46
97.84
Cash Conversion Cycle
58.13
34.43
8.08
35.19
86.66
103.16
46.71
17.15
52.88
36.01
Total Debt/Equity
0.18
0.20
0.15
0.17
1.11
1.64
1.51
1.43
2.16
2.17
Interest Cover
8.36
9.60
15.02
7.52
3.95
2.97
3.59
3.20
1.71
2.08

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.