EID Parry India Limited
EIDPARRY · General/Diversified · NSE
₹730
Current Market Price
Fair Value (DCF)
₹839
Discount to FV
+15.0%
Updated just now
YieldIQ Score
52/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
46%
ROE
11.1%
Debt/Equity
0.34
WACC
9.8%
Market Cap
₹12,983 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
31.1%
Return on capital employed
EV / EBITDA
3.9×
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
8.3×
EBIT covers interest
Current Ratio
1.57×
Short-term liquidity
Asset Turnover
1.58×
Revenue per ₹ of assets
Revenue CAGR (3Y)
23.9%
3-year revenue growth
Revenue CAGR (5Y)
18.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹729.55
Bear case
Margin of Safety -36.8%
Implied upside -26.9%
Base case
Margin of Safety +11.5%
Implied upside +13.0%
Bull case
Margin of Safety +31.8%
Implied upside +46.6%
Ratio Trends
EIDPARRY · last 7 annual periods
ROE
11.1%
ROCE
31.1%
Operating Margin
—
Debt / Equity
0.34×
PE
8.8×
EV / EBITDA
2.6×
Historical Financials
EIDPARRY · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2020 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹17.1K Cr | ₹16.7K Cr | ₹20.7K Cr | ₹21.2K Cr | ₹23.4K Cr | +8.1% |
| EBITDA | — | ₹2596 Cr | ₹3216 Cr | ₹2859 Cr | ₹3304 Cr | +6.2% |
| EBIT | ₹1699 Cr | ₹2280 Cr | ₹2901 Cr | ₹2499 Cr | — | +10.1% |
| PAT | ₹889 Cr | ₹907 Cr | ₹947 Cr | ₹900 Cr | ₹878 Cr | -0.3% |
| EPS (diluted) | ₹26.34 | ₹51.04 | ₹53.25 | ₹50.61 | — | +17.7% |
| CFO | — | ₹2278 Cr | ₹359 Cr | ₹1974 Cr | ₹1936 Cr | -4.0% |
| CapEx | — | ₹-449 Cr | ₹-860 Cr | ₹-975 Cr | ₹-1046 Cr | — |
| FCF | — | ₹1829 Cr | ₹-501 Cr | ₹999 Cr | ₹890 Cr | -16.5% |
| Total Assets | — | ₹15.9K Cr | ₹18.8K Cr | ₹21.5K Cr | ₹24.4K Cr | +11.2% |
| Total Debt | — | ₹1259 Cr | ₹1618 Cr | ₹1740 Cr | ₹2704 Cr | +21.1% |
| Shareholders' Equity | — | ₹5326 Cr | ₹6085 Cr | ₹7058 Cr | ₹7936 Cr | +10.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EIDPARRY vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 PARADEEP Paradeep Phosphates Limited | -56.7%-36.2% upside | 25 | Above Fair Value | 14.7% | — |
 CHAMBLFERT Chambal Fertilizers & Chemicals Limited | +1.9%+1.9% upside | 41 | Near Fair Value | 18.8% | 8.8× |
 SHARDACROP Sharda Cropchem Limited | +27.8%+38.5% upside | 50 | Near Fair Value | 21.7% | — |
 RCF RASHTRIYA CHEMICALS & FER | -91.2%-47.7% upside | 27 | Data Limited | 5.1% | — |
 GSFC GSFC | — | — | Pending | 5.5% | 8.2× |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹24.50/sh
Last payout
2023-11-21
₹4.00
Peak payout
₹5.50
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. EID Parry India Limited (EIDPARRY.NS) trades at 729.55 vs a model fair value of 838.98, a gap of 15.0%. Piotroski F-score: 6/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EIDPARRY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EIDPARRY →
Compare
Head-to-head with peers
Compare EIDPARRY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EIDPARRYNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.