Nifty
:
17274.30
Sensex
:
58065.47
386.95 (2.29%)
1276.66 (2.25%)
Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Emami Ltd.

Household & Personal Products

Rating :
57/99

BSE: 531162 | NSE: EMAMILTD

NSE BSE
505.45
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 500.50
  • 509.75
  • 494.50
  • 498.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  162140
  •  811.54
  •  578.50
  •  393.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,015.59
  • 26.67
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,163.30
  • 1.60%
  • 10.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.27%
  • 3.20%
  • 3.93%
  • FII
  • DII
  • Others
  • 11.47%
  • 26.43%
  • 0.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.51
  • 4.75
  • 6.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.94
  • 8.18
  • 6.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.49
  • 22.59
  • 40.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.73
  • 52.32
  • 42.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.57
  • 10.10
  • 9.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.45
  • 23.61
  • 20.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
778.29
660.95
17.75%
770.39
730.76
5.42%
971.85
933.61
4.10%
788.84
734.82
7.35%
Expenses
604.97
491.24
23.15%
606.45
567.96
6.78%
630.31
593.42
6.22%
511.66
477.73
7.10%
EBITDA
173.32
169.71
2.13%
163.94
162.80
0.70%
341.54
340.19
0.40%
277.18
257.09
7.81%
EBIDTM
22.27%
25.68%
21.28%
22.28%
35.14%
36.44%
35.14%
34.99%
Other Income
6.33
10.72
-40.95%
30.29
46.50
-34.86%
16.63
9.18
81.15%
37.61
7.89
376.68%
Interest
2.49
0.64
289.06%
1.82
4.72
-61.44%
1.83
1.37
33.58%
0.78
2.48
-68.55%
Depreciation
88.11
83.00
6.16%
83.46
82.96
0.60%
84.44
94.37
-10.52%
83.88
114.83
-26.95%
PBT
89.05
96.79
-8.00%
103.77
121.62
-14.68%
271.90
253.63
7.20%
230.13
147.67
55.84%
Tax
11.99
17.48
-31.41%
-256.27
32.55
-
49.09
43.78
12.13%
41.04
28.40
44.51%
PAT
77.06
79.31
-2.84%
360.04
89.07
304.22%
222.81
209.85
6.18%
189.09
119.27
58.54%
PATM
9.90%
12.00%
46.73%
12.19%
22.93%
22.48%
23.97%
16.23%
EPS
1.67
1.75
-4.57%
8.07
1.97
309.64%
4.95
4.70
5.32%
4.17
2.66
56.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
3,309.37
3,192.03
2,880.53
2,654.88
2,694.63
2,530.55
2,488.17
2,358.35
2,217.25
1,820.77
1,699.10
Net Sales Growth
8.14%
10.81%
8.50%
-1.48%
6.48%
1.70%
5.50%
6.36%
21.78%
7.16%
 
Cost Of Goods Sold
1,144.33
1,077.88
929.23
876.09
923.01
809.85
791.00
812.13
779.96
680.28
715.45
Gross Profit
2,165.04
2,114.16
1,951.30
1,778.78
1,771.62
1,720.70
1,697.17
1,546.22
1,437.28
1,140.49
983.65
GP Margin
65.42%
66.23%
67.74%
67.00%
65.75%
68.00%
68.21%
65.56%
64.82%
62.64%
57.89%
Total Expenditure
2,353.39
2,239.66
1,997.47
1,964.33
1,967.41
1,887.71
1,786.88
1,735.82
1,767.76
1,387.27
1,255.46
Power & Fuel Cost
-
22.52
21.50
22.47
22.64
18.32
15.19
12.18
12.48
9.79
8.67
% Of Sales
-
0.71%
0.75%
0.85%
0.84%
0.72%
0.61%
0.52%
0.56%
0.54%
0.51%
Employee Cost
-
317.77
309.17
299.51
279.72
254.65
233.55
207.80
167.13
139.01
115.55
% Of Sales
-
9.96%
10.73%
11.28%
10.38%
10.06%
9.39%
8.81%
7.54%
7.63%
6.80%
Manufacturing Exp.
-
42.87
36.12
38.22
83.51
32.58
32.27
24.39
20.17
20.70
16.18
% Of Sales
-
1.34%
1.25%
1.44%
3.10%
1.29%
1.30%
1.03%
0.91%
1.14%
0.95%
General & Admin Exp.
-
124.50
117.32
142.26
75.65
109.63
101.79
73.50
66.23
48.76
44.17
% Of Sales
-
3.90%
4.07%
5.36%
2.81%
4.33%
4.09%
3.12%
2.99%
2.68%
2.60%
Selling & Distn. Exp.
-
616.00
539.88
540.94
542.54
542.07
515.54
501.90
600.02
455.90
433.13
% Of Sales
-
19.30%
18.74%
20.38%
20.13%
21.42%
20.72%
21.28%
27.06%
25.04%
25.49%
Miscellaneous Exp.
-
38.12
44.26
44.83
40.34
120.62
97.55
103.92
121.77
32.81
433.13
% Of Sales
-
1.19%
1.54%
1.69%
1.50%
4.77%
3.92%
4.41%
5.49%
1.80%
1.44%
EBITDA
955.98
952.37
883.06
690.55
727.22
642.84
701.29
622.53
449.49
433.50
443.64
EBITDA Margin
28.89%
29.84%
30.66%
26.01%
26.99%
25.40%
28.18%
26.40%
20.27%
23.81%
26.11%
Other Income
90.86
95.25
70.27
57.07
34.90
96.10
88.93
109.20
182.41
73.07
55.68
Interest
6.92
5.07
13.27
21.01
21.40
34.31
58.01
54.03
5.14
5.38
6.57
Depreciation
339.89
334.78
366.95
336.33
325.31
310.86
308.58
254.93
34.31
35.17
124.06
PBT
694.85
707.77
573.10
390.28
415.41
393.77
423.62
422.77
592.44
466.02
368.68
Tax
-154.15
-148.66
114.21
71.27
100.88
86.26
83.62
59.71
107.00
54.70
54.00
Tax Rate
-22.18%
-21.16%
19.93%
18.78%
24.87%
21.91%
19.74%
14.12%
18.06%
11.97%
14.65%
PAT
849.00
853.57
458.88
308.93
305.43
308.35
340.42
363.53
485.61
402.47
314.74
PAT before Minority Interest
852.46
851.25
458.89
308.32
304.73
307.51
340.01
363.06
485.45
402.43
314.68
Minority Interest
3.46
2.32
-0.01
0.61
0.70
0.84
0.41
0.47
0.16
0.04
0.06
PAT Margin
25.65%
26.74%
15.93%
11.64%
11.33%
12.19%
13.68%
15.41%
21.90%
22.10%
18.52%
PAT Growth
70.65%
86.01%
48.54%
1.15%
-0.95%
-9.42%
-6.36%
-25.14%
20.66%
27.87%
 
EPS
19.24
19.35
10.40
7.00
6.92
6.99
7.72
8.24
11.01
9.12
7.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,076.59
1,762.65
1,823.75
2,076.06
2,013.61
1,754.69
1,611.61
1,230.64
932.12
777.47
Share Capital
44.12
44.45
45.32
45.39
22.70
22.70
22.70
22.70
22.70
15.13
Total Reserves
2,032.48
1,718.20
1,778.43
2,030.67
1,990.91
1,732.00
1,588.91
1,207.94
909.42
762.34
Non-Current Liabilities
-216.34
57.75
63.55
62.72
69.73
64.87
341.83
54.59
51.22
58.06
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.71
17.45
28.17
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
300.00
0.00
0.00
0.00
Long Term Provisions
25.23
22.97
23.10
19.95
23.83
23.88
18.99
24.53
17.13
7.37
Current Liabilities
915.72
700.17
792.04
679.94
713.94
782.19
734.68
386.53
318.93
524.36
Trade Payables
408.73
350.68
324.46
291.36
242.03
184.70
248.72
193.23
142.97
102.00
Other Current Liabilities
79.84
91.04
100.62
157.11
81.96
361.07
64.57
62.01
50.45
56.34
Short Term Borrowings
263.71
91.91
210.23
109.87
325.91
172.96
371.44
17.70
4.37
57.56
Short Term Provisions
163.44
166.54
156.73
121.61
64.03
63.46
49.95
113.59
121.14
308.46
Total Liabilities
2,773.67
2,519.68
2,678.48
2,818.52
2,797.85
2,603.16
2,692.22
1,676.32
1,302.28
1,359.94
Net Block
1,343.92
1,131.83
1,404.72
1,625.29
1,746.17
1,939.94
1,917.51
452.90
395.86
396.79
Gross Block
3,559.72
3,025.95
2,929.52
2,815.07
2,619.10
2,499.48
2,354.84
641.10
1,035.97
944.02
Accumulated Depreciation
2,215.80
1,894.12
1,524.80
1,189.79
872.93
559.53
437.32
188.19
640.11
547.23
Non Current Assets
1,700.93
1,392.90
1,645.16
1,969.19
2,097.09
2,162.24
2,186.94
532.83
456.58
485.17
Capital Work in Progress
3.08
6.43
8.05
36.33
30.47
21.52
67.09
28.77
11.91
47.46
Non Current Investment
263.17
166.42
142.54
233.90
241.42
148.20
92.00
6.61
6.62
6.78
Long Term Loans & Adv.
18.54
24.75
47.79
44.31
51.79
43.57
110.34
44.55
42.20
34.15
Other Non Current Assets
72.22
63.47
42.06
29.36
27.24
9.00
0.00
0.00
0.00
0.00
Current Assets
1,072.75
1,126.79
1,033.32
849.33
700.76
440.92
505.28
1,143.49
845.71
874.77
Current Investments
39.52
88.91
68.33
7.86
128.06
33.32
11.93
494.65
289.22
156.34
Inventories
357.61
300.45
244.65
221.73
193.95
179.16
150.53
126.65
141.15
113.98
Sundry Debtors
320.92
231.75
308.01
216.35
155.89
97.01
130.88
101.77
79.29
112.22
Cash & Bank
116.00
360.37
119.06
203.41
79.52
50.05
108.43
354.11
269.96
281.71
Other Current Assets
238.70
51.64
97.10
55.57
143.33
81.37
103.50
66.31
66.07
210.51
Short Term Loans & Adv.
208.74
93.67
196.18
144.41
82.78
72.52
90.75
58.40
57.94
203.44
Net Current Assets
157.03
426.62
241.28
169.39
-13.18
-341.27
-229.40
756.96
526.77
350.41
Total Assets
2,773.68
2,519.69
2,678.48
2,818.52
2,797.85
2,603.16
2,692.22
1,676.32
1,302.29
1,359.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
643.85
921.53
530.75
553.74
587.81
729.63
561.62
534.05
428.22
322.95
PBT
688.00
568.92
373.57
403.41
393.77
423.62
422.77
592.44
466.02
368.68
Adjustment
267.54
330.26
313.18
316.97
336.18
354.15
291.05
-36.34
-16.52
-8.54
Changes in Working Capital
-169.10
108.82
-80.02
-73.93
-61.24
22.56
-56.47
73.51
59.56
12.92
Cash after chg. in Working capital
786.45
1,008.00
606.73
646.46
668.71
800.34
657.35
629.62
509.06
373.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-142.60
-86.47
-75.98
-92.72
-80.90
-70.72
-95.73
-95.57
-76.56
-50.12
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
0.00
0.00
0.00
0.00
-4.28
0.00
Cash From Investing Activity
-234.90
-226.95
-227.69
-23.39
-279.12
-297.48
-1,306.43
-233.70
-141.87
-123.64
Net Fixed Assets
-482.19
-84.67
-73.95
-199.44
-121.64
-100.48
-1,751.69
387.80
-52.06
-64.24
Net Investments
-96.53
-58.74
27.04
129.78
-189.36
-77.95
406.63
-205.42
-132.73
-82.78
Others
343.82
-83.54
-180.78
46.27
31.88
-119.05
38.63
-416.08
42.92
23.38
Cash from Financing Activity
-402.14
-688.18
-405.36
-427.66
-323.74
-495.82
501.82
-215.39
-301.30
-188.47
Net Cash Inflow / Outflow
6.81
6.40
-102.29
102.68
-15.05
-63.67
-243.00
84.96
-14.95
10.84
Opening Cash & Equivalents
19.81
10.84
116.47
16.19
28.40
100.51
349.75
268.03
280.85
275.94
Closing Cash & Equivalent
27.57
19.81
10.84
116.47
16.19
28.40
100.51
349.75
268.03
280.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
47.07
39.65
40.24
45.73
44.36
38.66
35.50
27.11
20.53
17.13
ROA
32.16%
17.66%
11.22%
10.85%
11.39%
12.84%
16.62%
32.60%
30.23%
23.83%
ROE
44.34%
25.59%
15.81%
14.90%
16.32%
20.20%
25.55%
44.89%
47.08%
42.41%
ROCE
33.74%
30.16%
18.99%
18.87%
18.75%
21.36%
26.87%
53.44%
49.68%
42.77%
Fixed Asset Turnover
0.97
0.97
0.92
0.99
0.99
1.04
1.60
2.69
1.87
1.94
Receivable days
31.60
34.20
36.05
25.21
18.17
16.45
17.71
14.64
18.85
22.39
Inventory Days
37.62
34.54
32.06
28.15
26.80
23.80
21.10
21.66
25.12
23.81
Payable days
128.58
132.60
52.73
44.28
39.14
41.21
43.84
38.14
32.52
26.43
Cash Conversion Cycle
-59.36
-63.86
15.37
9.09
5.83
-0.95
-5.03
-1.84
11.45
19.77
Total Debt/Equity
0.13
0.05
0.12
0.05
0.16
0.27
0.42
0.03
0.04
0.15
Interest Cover
139.50
44.18
19.07
19.95
12.48
8.30
8.82
116.24
85.93
57.13

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Emami - Quarterly Results
    29th Jul 2022, 14:01 PM

    Read More
  • Emami acquires 30% stake in ‘Cannis Lupus Services India’
    22nd Jul 2022, 09:11 AM

    Cannis Lupus under the brand ‘Fur Ball Story’ would thus be focusing on the fast-growing pet care segment

    Read More
  • Emami Agrotech launches branded spices on pan-India scale
    21st Jul 2022, 15:06 PM

    The company launched Mantra Spices under the Emami Healthy & Tasty brand offering a range of blended powder spices and tastemakers

    Read More
  • Emami acquires additional stake in Brillaire Science
    4th Jul 2022, 16:37 PM

    Consequently, the company's stake in Brillaire has been increased from 72.02% to 77.53%

    Read More
  • Emami increases stake in Helios Lifestyle to 50.40%
    2nd Jul 2022, 10:18 AM

    Helios Lifestyle has become subsidiary of Emami with effective from July 1, 2022

    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.