First Time Loading...

E I D-Parry (India) Ltd
NSE:EIDPARRY

Watchlist Manager
E I D-Parry (India) Ltd Logo
E I D-Parry (India) Ltd
NSE:EIDPARRY
Watchlist
Price: 631.35 INR 1.67%
Updated: May 16, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

307.1B
-7%
Revenue
Growth Rates:
1 Year
-10%
3 Years
+62%
5 Years
+88%
7 Years
+95%
10 Years
+154%
23.7B
-18%
Operating Income
Growth Rates:
1 Year
-16%
3 Years
+6%
5 Years
+138%
7 Years
+101%
10 Years
+304%
8.6B
-13%
Net Income
Growth Rates:
1 Year
-20%
3 Years
+40%
5 Years
+12 711%
7 Years
+81%
10 Years
-

Earnings Waterfall
E I D-Parry (India) Ltd

Revenue
307.1B INR
Cost of Revenue
-237.7B INR
Gross Profit
69.4B INR
Operating Expenses
-45.7B INR
Operating Income
23.7B INR
Other Expenses
-15.1B INR
Net Income
8.6B INR

Income Statement
E I D-Parry (India) Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
120 944
N/A
121 141
+0%
123 290
+2%
125 607
+2%
129 256
+3%
139 526
+8%
142 304
+2%
145 429
+2%
148 109
+2%
155 979
+5%
157 974
+1%
160 956
+2%
157 110
-2%
146 671
-7%
149 947
+2%
154 038
+3%
154 791
+0%
154 376
0%
154 223
0%
161 454
+5%
163 001
+1%
165 654
+2%
163 292
-1%
161 673
-1%
165 363
+2%
171 289
+4%
181 445
+6%
183 042
+1%
189 238
+3%
185 875
-2%
187 999
+1%
199 421
+6%
217 696
+9%
235 279
+8%
263 200
+12%
306 692
+17%
340 571
+11%
352 438
+3%
351 237
0%
328 556
-6%
307 092
-7%
Gross Profit
Cost of Revenue
(89 482)
(92 469)
(90 268)
(91 383)
(94 792)
(108 854)
(108 407)
(112 294)
(115 687)
(124 824)
(120 016)
(120 705)
(114 624)
(109 721)
(108 715)
(110 325)
(110 897)
(116 848)
(112 245)
(118 775)
(119 409)
(124 284)
(116 883)
(115 381)
(117 481)
(126 448)
(129 394)
(128 143)
(133 156)
(137 784)
(132 864)
(145 660)
(162 768)
(182 545)
(199 993)
(238 843)
(268 700)
(287 235)
(278 008)
(254 905)
(237 736)
Gross Profit
31 463
N/A
28 673
-9%
33 023
+15%
34 224
+4%
34 463
+1%
30 672
-11%
33 896
+11%
33 135
-2%
32 423
-2%
31 155
-4%
37 959
+22%
40 252
+6%
42 486
+6%
36 951
-13%
41 232
+12%
43 714
+6%
43 895
+0%
37 528
-15%
41 980
+12%
42 680
+2%
43 593
+2%
41 370
-5%
46 409
+12%
46 292
0%
47 882
+3%
44 842
-6%
52 051
+16%
54 900
+5%
56 083
+2%
48 091
-14%
55 136
+15%
53 762
-2%
54 928
+2%
52 735
-4%
63 207
+20%
67 848
+7%
71 871
+6%
65 204
-9%
73 229
+12%
73 651
+1%
69 356
-6%
Operating Income
Operating Expenses
(25 592)
(19 267)
(25 592)
(26 041)
(26 163)
(21 007)
(27 786)
(28 066)
(27 703)
(23 172)
(30 119)
(30 308)
(30 678)
(24 141)
(29 450)
(30 582)
(30 952)
(26 133)
(32 608)
(32 337)
(33 628)
(27 797)
(32 288)
(31 778)
(31 932)
(27 836)
(32 697)
(33 410)
(33 724)
(29 487)
(36 647)
(36 551)
(37 243)
(31 783)
(39 910)
(42 617)
(43 707)
(36 866)
(45 373)
(44 809)
(45 656)
Selling, General & Administrative
(4 171)
(17 006)
(4 209)
(4 215)
(4 237)
(18 566)
(4 452)
(4 511)
(4 547)
(20 678)
(4 581)
(4 641)
(4 701)
(21 664)
(4 871)
(5 009)
(5 157)
(23 840)
(5 472)
(5 654)
(5 763)
(25 320)
(6 122)
(6 239)
(6 482)
(24 850)
(6 733)
(6 904)
(7 127)
(26 356)
(7 463)
(7 412)
(7 468)
(28 613)
(7 898)
(8 375)
(8 618)
(33 268)
(8 866)
(8 962)
(9 168)
Depreciation & Amortization
(2 552)
(2 261)
(2 222)
(2 181)
(2 122)
(2 441)
(2 457)
(2 492)
(2 496)
(2 493)
(2 484)
(2 464)
(2 484)
(2 478)
(2 489)
(2 486)
(2 483)
(2 462)
(2 531)
(2 556)
(2 593)
(2 660)
(2 785)
(2 953)
(3 108)
(3 175)
(3 336)
(3 360)
(3 374)
(3 310)
(3 287)
(3 271)
(3 278)
(3 333)
(3 414)
(3 512)
(3 590)
(3 757)
(3 823)
(3 917)
(4 125)
Other Operating Expenses
(18 870)
0
(19 163)
(19 645)
(19 804)
0
(20 877)
(21 062)
(20 659)
0
(23 054)
(23 203)
(23 493)
0
(22 091)
(23 087)
(23 311)
169
(24 605)
(24 127)
(25 273)
183
(23 381)
(22 587)
(22 343)
189
(22 629)
(23 147)
(23 225)
179
(25 899)
(25 870)
(26 497)
163
(28 599)
(30 731)
(31 499)
159
(32 686)
(31 931)
(32 364)
Operating Income
5 870
N/A
9 405
+60%
7 430
-21%
8 182
+10%
8 300
+1%
9 665
+16%
6 111
-37%
5 070
-17%
4 721
-7%
7 983
+69%
7 840
-2%
9 944
+27%
11 808
+19%
12 809
+8%
11 781
-8%
13 131
+11%
12 943
-1%
11 395
-12%
9 372
-18%
10 343
+10%
9 964
-4%
13 573
+36%
14 121
+4%
14 515
+3%
15 951
+10%
17 005
+7%
19 355
+14%
21 489
+11%
22 358
+4%
18 604
-17%
18 487
-1%
17 209
-7%
17 684
+3%
20 952
+18%
23 296
+11%
25 231
+8%
28 163
+12%
28 337
+1%
27 857
-2%
28 842
+4%
23 700
-18%
Pre-Tax Income
Interest Income Expense
(4 673)
(5 347)
(4 575)
(4 603)
(4 401)
(5 185)
(4 212)
(4 160)
(4 274)
(5 493)
(4 476)
(4 498)
(4 443)
(4 112)
(3 858)
(3 591)
(3 356)
(2 985)
(3 594)
(3 879)
(4 028)
(4 924)
(4 438)
(4 487)
(4 468)
(4 662)
(3 901)
(3 325)
(2 896)
(2 229)
(1 792)
(1 640)
(1 537)
130
(1 630)
(1 996)
(2 600)
(3 144)
(3 782)
(3 776)
(3 419)
Non-Reccuring Items
(126)
(14)
(14)
112
73
(39)
(39)
(39)
250
248
250
250
0
0
0
0
(900)
(920)
0
(1 069)
(173)
(299)
(238)
(41)
(37)
(12)
0
0
(978)
(1 126)
(1 120)
(1 120)
(279)
(136)
305
305
442
446
0
0
0
Gain/Loss on Disposition of Assets
0
207
0
0
0
64
0
0
0
2
0
0
0
55
0
0
0
38
0
0
0
(54)
0
0
0
(12)
0
0
0
65
0
0
0
(73)
0
0
0
117
0
0
0
Total Other Income
1 172
(1 096)
1 109
1 026
821
47
1 154
1 424
1 614
448
1 510
1 499
1 438
444
1 514
1 735
2 193
1 154
1 508
867
630
73
(286)
(167)
(385)
343
74
1
(387)
79
851
979
1 465
418
2 183
2 204
1 170
(114)
(317)
905
1 930
Pre-Tax Income
2 243
N/A
3 155
+41%
3 950
+25%
4 718
+19%
4 793
+2%
4 553
-5%
3 013
-34%
2 294
-24%
2 310
+1%
3 189
+38%
5 124
+61%
7 195
+40%
8 804
+22%
9 196
+4%
9 438
+3%
11 276
+19%
10 880
-4%
8 682
-20%
7 286
-16%
6 262
-14%
6 393
+2%
8 370
+31%
9 159
+9%
9 820
+7%
11 061
+13%
12 662
+14%
15 527
+23%
18 164
+17%
18 095
0%
15 393
-15%
16 426
+7%
15 428
-6%
17 334
+12%
21 291
+23%
24 154
+13%
25 744
+7%
27 175
+6%
25 643
-6%
23 757
-7%
25 971
+9%
22 211
-14%
Net Income
Tax Provision
(1 130)
(969)
(1 033)
(1 405)
(1 694)
(1 789)
(1 691)
(1 458)
(1 408)
(1 437)
(1 441)
(2 003)
(2 191)
(2 114)
(2 341)
(2 793)
(3 107)
(3 507)
(3 911)
(3 872)
(3 630)
(3 993)
(3 219)
(2 579)
(2 659)
(3 774)
(5 307)
(6 120)
(6 211)
(5 395)
(4 931)
(4 857)
(5 271)
(5 554)
(6 274)
(6 916)
(7 476)
(7 365)
(7 172)
(7 219)
(6 109)
Income from Continuing Operations
1 114
2 186
2 917
3 314
3 099
2 764
1 322
835
902
1 752
3 683
5 192
6 612
7 083
7 096
8 482
7 773
5 174
3 376
2 391
2 765
4 377
5 941
7 243
8 403
8 889
10 221
12 044
11 885
9 998
11 496
10 573
12 064
15 737
17 881
18 828
19 699
18 277
16 585
18 753
16 102
Income to Minority Interest
(1 260)
(1 406)
(1 490)
(1 563)
(1 633)
(1 596)
(1 400)
(1 316)
(1 190)
(1 407)
(1 504)
(1 712)
(1 874)
(1 874)
(2 135)
(2 644)
(2 852)
(2 616)
(2 675)
(2 767)
(2 697)
(2 842)
(2 732)
(3 279)
(3 716)
(4 210)
(4 972)
(5 433)
(5 776)
(5 525)
(5 990)
(5 806)
(6 085)
(6 669)
(7 376)
(8 348)
(8 988)
(8 803)
(8 784)
(8 843)
(7 519)
Net Income (Common)
(146)
N/A
780
N/A
1 427
+83%
1 751
+23%
1 467
-16%
1 168
-20%
(77)
N/A
(480)
-523%
(288)
+40%
345
N/A
2 180
+532%
3 482
+60%
4 741
+36%
5 208
+10%
4 964
-5%
5 840
+18%
4 922
-16%
2 558
-48%
701
-73%
(376)
N/A
67
N/A
1 535
+2 191%
3 209
+109%
3 964
+24%
4 688
+18%
4 679
0%
5 249
+12%
6 611
+26%
6 109
-8%
4 474
-27%
5 507
+23%
4 767
-13%
5 980
+25%
9 068
+52%
10 504
+16%
10 480
0%
10 710
+2%
9 475
-12%
7 801
-18%
9 910
+27%
8 583
-13%
EPS (Diluted)
-0.82
N/A
4.44
N/A
8.11
+83%
9.95
+23%
8.34
-16%
6.64
-20%
-0.44
N/A
-2.75
-525%
-1.63
+41%
1.95
N/A
12.38
+535%
19.78
+60%
26.93
+36%
29.43
+9%
28.04
-5%
32.99
+18%
27.8
-16%
14.44
-48%
3.97
-73%
-2.11
N/A
0.36
N/A
8.67
+2 308%
18.11
+109%
22.4
+24%
26.47
+18%
26.43
0%
29.32
+11%
37.14
+27%
34.32
-8%
25.27
-26%
30.93
+22%
26.78
-13%
33.59
+25%
51.23
+53%
59.34
+16%
58.87
-1%
60.16
+2%
53.37
-11%
43.78
-18%
55.76
+27%
48.2
-14%

See Also

Summary
EIDPARRY intrinsic value, competitors valuation, and company profile.
DCF Valuation
EIDPARRY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EIDPARRY stock valuation using valuation multiples.
Wall Street Estimates
EIDPARRY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EIDPARRY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.