With the first year of operation of new 100 KLD distillery, the company was able to sell 8.5 crore litre of ethanol/ENA in FY20. With the ramping up of utilisation, we expect 24% increase in ethanol offtake by OMCs. Moreover, with higher proportion of B heavy ethanol, distillery realisation would also improve. We expect distillery revenue to grow at 14.4% CAGR to | 512 crore. This coupled with expected hike in MSP by | 2/kg would lead to earnings growth of 11.7% CAGR to | 418.5 crore by FY22E....