Nifty
:
18268.40
Sensex
:
61350.26
143.00 (0.79%)
383.21 (0.63%)
Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Colgate-Palmolive (India) Ltd.

Household & Personal Products

Rating :
56/99

BSE: 500830 | NSE: COLPAL

NSE BSE
1546.60
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1520.00
  •  1549.75
  •  1520.00
  •  1532.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  642134
  •  9860.92
  •  1823.40
  •  1434.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 41,699.48
  • 38.96
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 40,831.84
  • 2.48%
  • 29.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.00%
  • 0.86%
  • 18.81%
  • FII
  • DII
  • Others
  • 19.14%
  • 7.02%
  • 3.17%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.04
  • 3.99
  • 2.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.07
  • 9.86
  • 4.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.78
  • 12.39
  • 10.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.35
  • 45.86
  • 45.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.56
  • 26.56
  • 26.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.95
  • 28.05
  • 28.70

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Mar 03
Net Sales
-
1,962.46
1,695.21
1,473.85
1,295.62
1,125.94
967.45
942.31
950.86
Net Sales Growth
-
15.77%
15.02%
13.76%
15.07%
16.38%
2.67%
-0.90%
 
Cost Of Goods Sold
-
761.51
680.92
598.22
572.66
494.31
471.17
462.22
448.57
Gross Profit
-
1,200.95
1,014.29
875.63
722.96
631.63
496.28
480.08
502.29
GP Margin
-
61.20%
59.83%
59.41%
55.80%
56.10%
51.30%
50.95%
52.82%
Total Expenditure
-
1,525.59
1,410.35
1,222.94
1,145.54
938.98
795.03
785.12
814.67
Power & Fuel Cost
-
14.26
15.22
8.82
7.89
7.12
4.38
4.96
5.68
% Of Sales
-
0.73%
0.90%
0.60%
0.61%
0.63%
0.45%
0.53%
0.60%
Employee Cost
-
143.95
145.40
113.21
159.60
91.34
72.14
67.32
69.24
% Of Sales
-
7.34%
8.58%
7.68%
12.32%
8.11%
7.46%
7.14%
7.28%
Manufacturing Exp.
-
191.00
166.75
90.75
66.38
39.59
22.22
21.63
19.65
% Of Sales
-
9.73%
9.84%
6.16%
5.12%
3.52%
2.30%
2.30%
2.07%
General & Admin Exp.
-
56.82
52.59
50.59
45.90
31.32
15.03
12.42
10.77
% Of Sales
-
2.90%
3.10%
3.43%
3.54%
2.78%
1.55%
1.32%
1.13%
Selling & Distn. Exp.
-
299.69
272.34
296.97
242.47
223.29
158.37
170.07
207.65
% Of Sales
-
15.27%
16.07%
20.15%
18.71%
19.83%
16.37%
18.05%
21.84%
Miscellaneous Exp.
-
58.35
77.13
64.39
50.64
52.01
51.73
46.49
53.10
% Of Sales
-
2.97%
4.55%
4.37%
3.91%
4.62%
5.35%
4.93%
5.58%
EBITDA
-
436.87
284.86
250.91
150.08
186.96
172.42
157.19
136.19
EBITDA Margin
-
22.26%
16.80%
17.02%
11.58%
16.60%
17.82%
16.68%
14.32%
Other Income
-
95.69
93.45
77.18
65.93
47.72
31.94
30.65
31.32
Interest
-
1.50
1.54
1.23
0.98
0.66
1.72
1.79
1.43
Depreciation
-
30.66
28.25
20.93
19.57
43.30
25.27
27.62
23.39
PBT
-
500.39
348.53
305.94
195.45
190.72
177.37
158.43
142.68
Tax
-
64.78
60.30
69.26
47.06
50.68
64.94
46.04
57.26
Tax Rate
-
12.95%
17.30%
22.64%
24.08%
26.57%
36.61%
29.06%
40.13%
PAT
-
434.10
285.78
235.76
148.40
140.04
112.43
112.39
85.42
PAT before Minority Interest
-
435.61
288.23
236.68
148.40
140.04
112.43
112.39
85.42
Minority Interest
-
-1.51
-2.45
-0.92
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
22.12%
16.86%
16.00%
11.45%
12.44%
11.62%
11.93%
8.98%
PAT Growth
-
51.90%
21.22%
58.87%
5.97%
24.56%
0.04%
31.57%
 
EPS
-
15.96
10.51
8.67
5.46
5.15
4.13
4.13
3.14

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Mar 03
Mar 02
Shareholder's Funds
330.22
215.27
167.29
278.40
280.71
256.97
252.38
278.70
254.56
Share Capital
13.60
13.60
13.60
135.99
135.99
135.99
135.99
135.99
135.99
Total Reserves
316.62
201.67
153.69
142.40
144.72
120.98
116.38
142.71
118.57
Non-Current Liabilities
-13.03
-10.12
-23.62
-21.39
-3.25
4.27
12.97
31.43
49.31
Secured Loans
0.00
0.00
0.00
0.00
0.00
5.22
11.25
14.06
14.06
Unsecured Loans
4.59
4.69
4.69
4.28
4.36
3.98
2.17
2.14
9.25
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
549.91
574.94
553.19
422.92
353.11
318.72
300.12
333.57
305.59
Trade Payables
368.61
362.00
306.49
273.13
240.48
208.40
184.17
202.69
235.22
Other Current Liabilities
56.12
57.10
45.61
32.60
43.71
12.62
19.65
49.24
18.70
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
125.18
155.83
201.08
117.19
68.92
97.70
96.31
81.63
51.66
Total Liabilities
867.10
783.84
700.94
679.93
630.57
579.96
565.47
643.70
609.46
Net Block
254.29
249.38
209.79
167.68
164.21
96.51
111.95
179.97
199.16
Gross Block
560.99
546.34
517.54
440.71
433.22
357.59
358.51
355.36
361.18
Accumulated Depreciation
306.69
296.96
307.69
269.44
257.25
261.08
246.56
175.39
162.02
Non Current Assets
280.30
292.01
305.52
322.24
318.68
317.72
221.50
277.06
244.96
Capital Work in Progress
6.43
7.74
30.52
24.34
9.27
67.49
4.29
2.51
3.36
Non Current Investment
19.57
34.89
65.21
130.21
145.21
150.15
105.26
94.59
42.44
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
586.80
491.82
395.41
357.68
311.90
262.25
343.97
366.64
364.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.42
Inventories
111.36
90.24
86.25
80.33
75.84
78.42
65.91
59.99
80.19
Sundry Debtors
9.77
11.13
9.39
9.41
6.59
17.74
33.17
44.17
72.89
Cash & Bank
347.67
253.40
148.13
114.86
89.21
57.42
130.43
100.48
104.60
Other Current Assets
118.00
6.19
2.59
3.86
140.25
108.67
114.45
162.01
106.42
Short Term Loans & Adv.
112.59
130.86
149.05
149.22
136.01
103.20
109.81
157.51
104.45
Net Current Assets
36.89
-83.11
-157.78
-65.24
-41.22
-56.48
43.85
33.07
58.92
Total Assets
867.10
783.83
700.93
679.92
630.58
579.97
565.47
643.70
609.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
404.00
349.67
291.35
157.68
187.78
121.16
PBT
500.39
348.53
305.94
195.45
190.72
177.37
Adjustment
5.97
7.23
0.43
-4.89
21.33
1.91
Changes in Working Capital
-22.45
49.58
33.89
28.90
44.35
14.64
Cash after chg. in Working capital
483.91
405.34
340.26
219.46
256.40
193.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-79.91
-55.67
-48.91
-61.78
-68.63
-72.75
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
29.08
22.46
9.61
4.01
-35.37
-84.99
Net Fixed Assets
-110.78
27.25
-21.38
-23.17
-20.72
Net Investments
17.33
34.26
60.75
15.00
12.44
Others
122.53
-39.05
-29.76
12.18
-27.09
Cash from Financing Activity
-338.80
-263.47
-278.13
-136.04
-120.62
-109.19
Net Cash Inflow / Outflow
94.27
108.65
22.83
25.66
31.79
-73.01
Opening Cash & Equivalents
253.40
148.13
114.86
89.21
57.42
130.43
Closing Cash & Equivalent
347.67
253.40
148.13
114.86
89.21
57.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Mar 03
Mar 02
Book Value (Rs.)
12.14
7.91
6.15
10.24
10.32
9.45
9.28
10.25
9.36
ROA
52.77%
38.83%
34.28%
22.65%
23.14%
19.63%
18.59%
13.63%
10.87%
ROE
159.71%
150.69%
106.21%
53.08%
52.09%
44.15%
42.32%
32.04%
26.02%
ROCE
180.94%
178.63%
135.12%
69.20%
69.44%
67.33%
57.15%
50.32%
40.46%
Fixed Asset Turnover
3.66
3.31
3.24
3.17
3.08
3.00
2.93
2.96
3.22
Receivable days
1.88
2.13
2.21
2.11
3.64
8.64
13.50
20.15
22.86
Inventory Days
18.17
18.32
19.57
20.57
23.09
24.49
21.98
24.13
25.15
Payable days
90.30
92.14
86.17
74.42
76.76
79.07
81.72
99.18
90.35
Cash Conversion Cycle
-70.25
-71.69
-64.40
-51.74
-50.02
-45.95
-46.24
-54.91
-42.35
Total Debt/Equity
0.01
0.02
0.03
0.02
0.02
0.04
0.05
0.06
0.09
Interest Cover
333.64
227.66
250.54
200.36
289.88
104.08
89.42
100.88
104.47

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Colgate-Palmolive (India) reports marginal fall in Q2 net profit
    25th Oct 2021, 15:28 PM

    Total income of the company increased by 5.09% at Rs 1,358.93 crore for Q2FY22

    Read More
  • Colgate-Palmolive rolling out recyclable toothpaste tubes in India: Report
    26th Aug 2021, 14:19 PM

    Initially, it will be rolled out for Colgate’s Active Salt and Vedshakti variants

    Read More
  • Colgate Palmolive reports 18% rise in Q1 net profit
    29th Jul 2021, 17:12 PM

    Total income of the company increased by 11.87% at Rs 1171.18 crore for Q1FY22

    Read More

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