Nifty
Sensex
:
:
11483.25
38233.41
129.00 (1.14%)
424.50 (1.12%)

Household & Personal Products

Rating :
60/99

BSE: 531162 | NSE: EMAMILTD

393.25
1.10 (0.28%)
26-Mar-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  394.00
  •  396.00
  •  391.05
  •  392.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  204307
  •  803.44
  •  600.00
  •  336.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,776.10
  • 57.84
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,022.50
  • 0.89%
  • 8.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.74%
  • 4.14%
  • 4.20%
  • FII
  • DII
  • Others
  • 0.08%
  • 7.49%
  • 11.35%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.95
  • 6.81
  • 2.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.42
  • 8.20
  • 0.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.90
  • -5.19
  • -5.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 46.36
  • 62.09
  • 74.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.16
  • 14.99
  • 13.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.46
  • 32.04
  • 32.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
810.90
756.79
7.15%
628.02
627.93
0.01%
614.38
539.14
13.96%
616.98
575.86
7.14%
Expenses
544.27
492.11
10.60%
438.63
426.59
2.82%
490.86
458.97
6.95%
443.73
397.75
11.56%
EBITDA
266.63
264.68
0.74%
189.39
201.34
-5.94%
123.52
80.17
54.07%
173.25
178.11
-2.73%
EBIDTM
32.88%
34.97%
30.16%
32.06%
20.10%
14.87%
28.08%
30.93%
Other Income
5.53
5.52
0.18%
3.11
5.34
-41.76%
1.96
6.48
-69.75%
2.16
9.18
-76.47%
Interest
6.23
9.24
-32.58%
4.38
10.38
-57.80%
4.58
7.93
-42.24%
6.76
16.80
-59.76%
Depreciation
79.21
79.97
-0.95%
81.47
75.04
8.57%
83.64
75.04
11.46%
80.81
76.36
5.83%
PBT
176.92
180.99
-2.25%
106.65
121.26
-12.05%
37.26
3.68
912.50%
87.84
94.13
-6.68%
Tax
38.62
33.83
14.16%
23.97
22.66
5.78%
10.31
2.79
269.53%
26.98
10.83
149.12%
PAT
138.30
147.16
-6.02%
82.68
98.60
-16.15%
26.95
0.89
2,928.09%
60.86
83.30
-26.94%
PATM
17.06%
19.45%
13.17%
15.70%
4.39%
0.17%
9.86%
14.47%
EPS
3.03
3.24
-6.48%
1.82
2.17
-16.13%
0.59
0.02
2,850.00%
1.33
1.84
-27.72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
2,670.28
2,530.55
2,488.17
2,358.35
2,217.25
1,820.77
1,699.10
1,453.51
1,247.07
1,021.71
748.93
Net Sales Growth
6.82%
1.70%
5.50%
6.36%
21.78%
7.16%
16.90%
16.55%
22.06%
36.42%
 
Cost Of Goods Sold
887.14
809.85
791.00
812.13
779.96
680.28
715.45
556.86
467.55
380.52
267.09
Gross Profit
1,783.14
1,720.70
1,697.17
1,546.22
1,437.28
1,140.49
983.65
896.65
779.52
641.18
481.84
GP Margin
66.78%
68.00%
68.21%
65.56%
64.82%
62.64%
57.89%
61.69%
62.51%
62.76%
64.34%
Total Expenditure
1,917.49
1,887.71
1,786.88
1,735.82
1,767.76
1,387.27
1,255.46
1,072.60
891.55
674.44
619.90
Power & Fuel Cost
-
18.32
15.19
12.18
12.48
9.79
8.67
6.97
6.09
5.53
3.42
% Of Sales
-
0.72%
0.61%
0.52%
0.56%
0.54%
0.51%
0.48%
0.49%
0.54%
0.46%
Employee Cost
-
254.65
233.55
207.80
167.13
139.01
115.55
92.31
72.87
54.74
45.40
% Of Sales
-
10.06%
9.39%
8.81%
7.54%
7.63%
6.80%
6.35%
5.84%
5.36%
6.06%
Manufacturing Exp.
-
32.58
32.27
24.39
20.17
20.70
16.18
83.07
67.37
10.38
48.21
% Of Sales
-
1.29%
1.30%
1.03%
0.91%
1.14%
0.95%
5.72%
5.40%
1.02%
6.44%
General & Admin Exp.
-
109.63
101.79
73.50
66.23
48.76
44.17
40.39
39.93
30.55
30.30
% Of Sales
-
4.33%
4.09%
3.12%
2.99%
2.68%
2.60%
2.78%
3.20%
2.99%
4.05%
Selling & Distn. Exp.
-
542.07
515.54
501.90
600.02
455.90
433.13
360.96
319.03
279.76
200.71
% Of Sales
-
21.42%
20.72%
21.28%
27.06%
25.04%
25.49%
24.83%
25.58%
27.38%
26.80%
Miscellaneous Exp.
-
120.62
97.55
103.92
121.77
32.81
24.40
34.12
20.79
15.05
200.71
% Of Sales
-
4.77%
3.92%
4.41%
5.49%
1.80%
1.44%
2.35%
1.67%
1.47%
3.31%
EBITDA
752.79
642.84
701.29
622.53
449.49
433.50
443.64
380.91
355.52
347.27
129.03
EBITDA Margin
28.19%
25.40%
28.18%
26.40%
20.27%
23.81%
26.11%
26.21%
28.51%
33.99%
17.23%
Other Income
12.76
96.10
88.93
109.20
182.41
73.07
55.68
54.12
44.91
42.05
24.28
Interest
21.95
34.31
58.01
54.03
5.14
5.38
6.57
15.21
15.23
54.73
39.08
Depreciation
325.13
310.86
308.58
254.93
34.31
35.17
124.06
120.89
116.09
117.52
8.35
PBT
408.67
393.77
423.62
422.77
592.44
466.02
368.68
298.94
269.12
217.07
105.87
Tax
99.88
86.26
83.62
59.71
107.00
54.70
54.00
40.12
40.41
35.21
14.12
Tax Rate
24.44%
21.91%
19.74%
14.12%
18.06%
11.97%
14.65%
13.42%
15.02%
17.18%
13.34%
PAT
308.79
308.35
340.42
363.53
485.61
402.47
314.74
258.84
228.72
169.73
91.63
PAT before Minority Interest
309.93
307.51
340.01
363.06
485.45
402.43
314.68
258.81
228.71
169.73
91.75
Minority Interest
1.14
0.84
0.41
0.47
0.16
0.04
0.06
0.03
0.01
0.00
-0.12
PAT Margin
11.56%
12.19%
13.68%
15.41%
21.90%
22.10%
18.52%
17.81%
18.34%
16.61%
12.23%
PAT Growth
-6.41%
-9.42%
-6.36%
-25.14%
20.66%
27.87%
21.60%
13.17%
34.76%
85.23%
 
Unadjusted EPS
6.77
13.53
15.00
16.02
21.40
17.73
13.87
17.11
15.12
11.63
14.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
2,013.61
1,754.69
1,611.61
1,230.64
932.12
777.47
706.63
689.85
625.42
301.25
Share Capital
22.70
22.70
22.70
22.70
22.70
15.13
15.13
15.13
15.13
12.43
Total Reserves
1,990.91
1,732.00
1,588.91
1,207.94
909.42
762.34
691.50
674.72
610.29
288.12
Non-Current Liabilities
69.73
64.87
341.83
54.59
51.22
58.06
78.65
94.86
266.01
454.18
Secured Loans
0.00
0.00
0.00
1.71
17.45
28.17
52.68
69.65
149.23
373.06
Unsecured Loans
0.00
0.00
300.00
0.00
0.00
0.00
0.00
0.00
109.82
75.16
Long Term Provisions
23.83
23.88
18.99
24.53
17.13
7.37
3.89
3.81
0.00
0.00
Current Liabilities
713.94
782.19
734.68
386.53
318.93
524.36
496.10
404.10
220.06
176.35
Trade Payables
242.03
184.70
248.72
193.23
142.97
102.00
104.54
69.49
89.00
120.13
Other Current Liabilities
81.96
361.07
64.57
62.01
50.45
56.34
73.61
62.17
3.68
6.79
Short Term Borrowings
325.91
172.96
371.44
17.70
4.37
57.56
55.55
112.08
0.00
0.00
Short Term Provisions
64.03
63.46
49.95
113.59
121.14
308.46
262.40
160.35
127.39
49.43
Total Liabilities
2,797.85
2,603.16
2,692.22
1,676.32
1,302.28
1,359.94
1,281.50
1,188.88
1,111.49
931.78
Net Block
1,746.17
1,939.94
1,917.51
452.90
395.86
396.79
407.70
485.22
561.08
612.76
Gross Block
2,618.74
2,499.48
2,354.84
641.10
1,035.97
944.02
841.90
800.06
763.80
706.72
Accumulated Depreciation
872.57
559.53
437.32
188.19
640.11
547.23
434.20
314.83
200.91
93.95
Non Current Assets
2,097.09
2,162.24
2,186.94
532.83
456.58
485.17
519.31
551.81
573.90
656.13
Capital Work in Progress
30.47
21.52
67.09
28.77
11.91
47.46
76.81
6.48
6.21
36.70
Non Current Investment
241.42
148.20
92.00
6.61
6.62
6.78
6.77
6.61
6.62
6.67
Long Term Loans & Adv.
51.79
43.57
110.34
44.55
42.20
34.15
24.58
50.12
0.00
0.00
Other Non Current Assets
27.24
9.00
0.00
0.00
0.00
0.00
3.45
3.38
0.00
0.00
Current Assets
700.76
440.92
505.28
1,143.49
845.71
874.77
762.19
637.07
538.97
275.52
Current Investments
128.06
33.32
11.93
494.65
289.22
156.34
73.56
0.00
55.00
32.67
Inventories
193.95
179.16
150.53
126.65
141.15
113.98
112.20
123.36
82.65
73.80
Sundry Debtors
155.89
97.01
130.88
101.77
79.29
112.22
100.54
108.71
75.46
71.04
Cash & Bank
79.52
50.05
108.43
354.11
269.96
281.71
275.94
210.50
161.43
14.11
Other Current Assets
143.34
8.85
12.75
7.91
66.07
210.51
199.95
194.51
164.43
83.90
Short Term Loans & Adv.
84.43
72.52
90.75
58.40
57.94
203.44
191.61
166.63
164.43
80.76
Net Current Assets
-13.18
-341.27
-229.40
756.96
526.77
350.41
266.08
232.98
318.90
99.17
Total Assets
2,797.85
2,603.16
2,692.22
1,676.32
1,302.29
1,359.94
1,281.50
1,188.88
1,111.50
931.78

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
587.81
729.63
561.62
534.05
428.22
322.95
360.45
126.52
146.21
263.69
PBT
393.77
423.62
422.77
592.44
466.02
368.68
298.94
269.12
217.07
105.87
Adjustment
336.18
354.15
291.05
-36.34
-16.52
-8.54
18.23
13.67
32.28
36.56
Changes in Working Capital
-61.24
22.56
-56.47
73.51
59.56
12.92
69.98
-123.63
-59.57
133.92
Cash after chg. in Working capital
668.71
800.34
657.35
629.62
509.06
373.06
387.14
159.16
189.77
276.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-80.90
-70.72
-95.73
-95.57
-76.56
-50.12
-26.69
-32.64
-31.44
-12.66
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
-4.28
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-279.12
-297.48
-1,306.43
-233.70
-141.87
-123.64
-132.65
37.04
-33.63
-466.41
Net Fixed Assets
-121.64
-100.48
-1,751.69
387.80
-52.06
-64.24
-96.89
-33.77
-26.53
-623.94
Net Investments
-189.36
-77.95
406.63
-205.42
-132.73
-82.78
-73.72
55.00
-22.19
63.08
Others
31.88
-119.05
38.63
-416.08
42.92
23.38
37.96
15.81
15.09
94.45
Cash from Financing Activity
-323.74
-495.82
501.82
-215.39
-301.30
-188.47
-144.93
-102.24
34.03
219.74
Net Cash Inflow / Outflow
-15.05
-63.67
-243.00
84.96
-14.95
10.84
82.87
61.32
146.61
17.02
Opening Cash & Equivalents
28.40
100.51
349.75
268.03
280.85
275.94
210.50
161.43
14.11
6.62
Closing Cash & Equivalent
16.19
28.40
100.51
349.75
268.03
280.85
275.94
210.50
161.43
14.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
44.36
38.66
35.50
27.11
20.53
17.13
15.57
15.20
13.81
8.06
ROA
11.39%
12.84%
16.62%
32.60%
30.23%
23.83%
20.95%
19.88%
16.61%
12.19%
ROE
16.32%
20.20%
25.55%
44.89%
47.08%
42.41%
37.07%
34.74%
36.61%
31.28%
ROCE
18.75%
21.36%
26.87%
53.44%
49.68%
42.77%
35.37%
31.60%
31.76%
24.96%
Fixed Asset Turnover
0.99
1.04
1.60
2.69
1.87
1.94
1.80
1.62
1.41
1.87
Receivable days
18.17
16.45
17.71
14.64
18.85
22.39
25.84
26.55
25.76
25.93
Inventory Days
26.80
23.80
21.10
21.66
25.12
23.81
29.09
29.70
27.51
40.83
Payable days
39.14
41.21
43.84
38.14
32.52
26.43
26.35
26.77
44.55
55.05
Cash Conversion Cycle
5.83
-0.95
-5.03
-1.84
11.45
19.77
28.57
29.48
8.72
11.71
Total Debt/Equity
0.16
0.27
0.42
0.03
0.04
0.15
0.22
0.32
0.41
1.49
Interest Cover
12.48
8.30
8.82
116.24
85.93
57.13
20.65
18.67
4.74
3.71

News Update:


  • Emami Group's promoters divest 10% stake in Emami
    19th Feb 2019, 09:11 AM

    The stake sale proceeds will reduce promoter debt which was used in creation of assets like Cement, Solar Power etc.

    Read More
  • Emami reports 6% fall in Q3 consolidated net profit
    31st Jan 2019, 15:21 PM

    Total consolidated income of the company increased by 7.10% at Rs 816.43 crore for Q3FY19

    Read More
  • Emami - Quarterly Results
    31st Jan 2019, 15:06 PM

    Read More
  • Emami acquires Creme 21
    25th Jan 2019, 16:15 PM

    This international acquisition is in line with the company's strategy for growth through inorganic route

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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