E.I.D.- Parry (India) Limited (EIDPARRY.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+141.4%

₹1,521.31

vs ₹630.10 price

Levered DCF

₹1,485.51

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

—

Rating

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	24.21×	15.97×	11.34×	8.78×	8.84×	12.6×	5.26×	23.8×
P/B	1.57×	1.77×	1.45×	1.37×	1.51×	1.23×	0.7×	1.17×
P/S	0.36×	0.6×	0.48×	0.4×	0.48×	0.37×	0.18×	0.27×
EV / EBITDA	4.85×	3.96×	3.77×	2.64×	3.27×	2.82×	3.71×	5.68×
Gross margin	17.9%	-4.7%	-8.0%	-36.4%	-7.1%	8.8%	7.8%	6.5%
Operating margin	7.0%	9.5%	10.7%	13.6%	12.7%	12.5%	12.3%	9.8%
Net margin	1.5%	3.8%	4.2%	4.6%	5.4%	3.0%	3.4%	1.2%
Current ratio	1.42×	1.57×	1.63×	1.49×	1.53×	1.54×	1.22×	1.1×
Debt / equity	0.4×	0.34×	0.25×	0.27×	0.24×	0.27×	1.44×	1.64×
Interest coverage	5.92×	6.56×	7.7×	9.54×	14.11×	8.03×	3.92×	3.09×
Dividend yield	1.7%	1.1%	2.2%	3.0%	4.3%	4.0%	2.0%	6.0%
Payout ratio	40.6%	17.6%	25.4%	26.0%	38.4%	49.8%	10.4%	143.5%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	6.5%	11.1%	12.7%	15.6%	17.0%	9.8%	13.3%	4.9%
Return on invested capital	9.4%	10.0%	12.7%	17.6%	16.3%	14.8%	11.3%	7.0%
Return on assets	1.9%	3.6%	4.2%	5.0%	5.7%	3.4%	3.1%	1.0%
Free cash flow yield	-2.0%	6.0%	9.8%	-6.0%	22.8%	78.7%	65.9%	-11.1%
Earnings yield	4.1%	6.2%	8.8%	11.4%	11.3%	7.9%	19.0%	4.2%
Enterprise value	₹161B	₹130.8B	₹107.7B	₹85B	₹85B	₹61.3B	₹74.2B	₹86.1B
Net debt / EBITDA	0.69×	-0.3×	0.2×	0.06×	0.19×	0.23×	2.48×	3.27×
Cash conversion cycle (days)	38	41	47	11	61	24	67	83