Emami, 531162, EMAMILTD Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

18,710.57
23.91
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

18,524.02
2.33%
5.84

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.91
5.75
3.80

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.11
3.03
3.51

PAT CAGR (%)

10 Years
5 Years
3 Years

8.29
12.14
8.04

P:E (Median)

8 Years
5 Years
3 Years

35.91
31.29
31.34

P:BV (Average)

8 Years
5 Years
3 Years

9.23
9.56
9.19

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.31
22.54
23.57

Earnings Forecasts:

(Updated: 16-05-2026)

Description 2024 2025 2026 2027
Adj EPS 19.46 20.33 22.35 24.07
P/E Ratio 22.36 21.40 19.47 18.07
Revenue 3897.7 4211.6 4556.75 4907.96
EBITDA 1022.66 1123.14 1233.53 1359.15
Net Income 840.73 875.49 966.83 1069.02
ROA 20.77 19.5 19.4
P/B Ratio 5.95 5.40 4.87 3.90
ROE 28.78 26.8 26.85 24
FCFF 813.58 866.08 928.89 1367.05
FCFF Yield 4.49 4.78 5.13 7.55
Net Debt -752.97 -1003.48 -1260.87 -2179.1
BVPS 73.07 80.53 89.37 111.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 957.72 878.64 9.00% 604.47 709.01 -14.74% 756.46 755.30 0.15% 780.60 709.43 10.03%
Expenses 572.42 550.17 4.04% 436.85 482.67 -9.49% 555.89 563.63 -1.37% 589.80 521.13 13.18%
EBITDA 385.30 328.47 17.30% 167.62 226.34 -25.94% 200.57 191.67 4.64% 190.80 188.30 1.33%
EBIDTM 40.23% 37.38% 27.73% 31.92% 26.51% 25.38% 24.44% 26.54%
Other Income 19.21 9.83 95.42% 53.85 34.48 56.18% 20.91 46.68 -55.21% 66.45 26.32 152.47%
Interest 0.49 0.46 6.52% 0.47 0.61 -22.95% 0.50 0.45 11.11% 0.59 0.85 -30.59%
Depreciation 40.09 39.98 0.28% 40.15 39.68 1.18% 39.45 39.27 0.46% 39.44 42.92 -8.11%
PBT 353.78 297.86 18.77% 180.85 220.53 -17.99% 181.53 198.63 -8.61% 217.22 170.85 27.14%
Tax 23.98 18.45 29.97% -1.49 6.43 - 18.44 22.65 -18.59% 27.49 19.10 43.93%
PAT 329.80 279.41 18.03% 182.34 214.10 -14.83% 163.09 175.98 -7.32% 189.73 151.75 25.03%
PATM 34.44% 31.80% 30.17% 30.20% 21.56% 23.30% 24.31% 21.39%
EPS 7.56 6.40 18.12% 4.18 4.90 -14.69% 3.74 4.03 -7.20% 4.35 3.48 25.00%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 1,151.81 1,049.48 9.75% 798.51 890.59 -10.34% 904.09 906.07 -0.22% 963.05 891.24 8.06%
Expenses 767.61 710.79 7.99% 619.98 640.12 -3.15% 689.87 689.56 0.04% 743.61 680.26 9.31%
EBITDA 384.20 338.69 13.44% 178.53 250.47 -28.72% 214.22 216.51 -1.06% 219.44 210.98 4.01%
EBIDTM 33.36% 32.27% 22.36% 28.12% 23.69% 23.90% 22.79% 23.67%
Other Income 18.97 14.93 27.06% 21.37 21.56 -0.88% 21.59 10.46 106.41% 21.16 10.70 97.76%
Interest 2.92 2.17 34.56% 2.63 2.33 12.88% 2.43 2.06 17.96% 2.78 2.88 -3.47%
Depreciation 45.32 45.60 -0.61% 45.27 44.65 1.39% 44.50 44.43 0.16% 43.53 48.00 -9.31%
PBT 344.78 305.85 12.73% 152.00 225.05 -32.46% 188.88 180.48 4.65% 194.29 170.80 13.75%
Tax 25.57 22.37 14.30% 1.83 9.44 -80.61% 22.51 27.78 -18.97% 31.53 22.48 40.26%
PAT 319.21 283.48 12.60% 150.17 215.61 -30.35% 166.37 152.70 8.95% 162.76 148.32 9.74%
PATM 27.71% 27.01% 18.81% 24.21% 18.40% 16.85% 16.90% 16.64%
EPS 7.32 6.39 14.55% 3.40 4.87 -30.18% 3.76 3.50 7.43% 3.72 3.41 9.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 3,099.25 3,123.55 2,921.57 2,906.83 2,866.87 2,582.29 2,389.92 2,488.70 2,353.99 2,301.71 2,149.93 Net Sales Growth 1.54% 6.91% 0.51% 1.39% 11.02% 8.05% -3.97% 5.72% 2.27% 7.06% Cost Of Goods Sold 945.34 977.68 958.23 1,047.81 977.04 845.95 806.24 875.47 778.10 758.23 770.32 Gross Profit 2,153.91 2,145.87 1,963.34 1,859.02 1,889.84 1,736.34 1,583.68 1,613.23 1,575.89 1,543.48 1,379.60 GP Margin 69.50% 68.70% 67.20% 63.95% 65.92% 67.24% 66.26% 64.82% 66.95% 67.06% 64.17% Total Expenditure 2,154.96 2,186.27 2,069.58 2,129.39 1,969.69 1,738.96 1,797.89 1,782.27 1,731.15 1,620.55 1,560.43 Power & Fuel Cost - 22.20 22.27 21.48 21.91 20.90 21.81 22.18 17.82 14.51 11.56 % Of Sales - 0.71% 0.76% 0.74% 0.76% 0.81% 0.91% 0.89% 0.76% 0.63% 0.54% Employee Cost - 351.87 318.76 296.93 278.93 266.75 255.70 237.29 215.94 194.96 171.76 % Of Sales - 11.27% 10.91% 10.21% 9.73% 10.33% 10.70% 9.53% 9.17% 8.47% 7.99% Manufacturing Exp. - 48.35 48.60 48.45 41.99 35.20 37.47 37.08 31.93 31.50 23.45 % Of Sales - 1.55% 1.66% 1.67% 1.46% 1.36% 1.57% 1.49% 1.36% 1.37% 1.09% General & Admin Exp. - 144.86 126.54 134.70 112.25 108.27 130.08 110.39 99.43 93.02 60.55 % Of Sales - 4.64% 4.33% 4.63% 3.92% 4.19% 5.44% 4.44% 4.22% 4.04% 2.82% Selling & Distn. Exp. - 590.97 547.61 506.80 496.54 424.12 439.19 470.04 476.95 438.17 423.47 % Of Sales - 18.92% 18.74% 17.43% 17.32% 16.42% 18.38% 18.89% 20.26% 19.04% 19.70% Miscellaneous Exp. - 50.35 47.57 73.22 41.04 37.77 107.40 29.82 110.98 90.16 423.47 % Of Sales - 1.61% 1.63% 2.52% 1.43% 1.46% 4.49% 1.20% 4.71% 3.92% 4.62% EBITDA 944.29 937.28 851.99 777.44 897.18 843.33 592.03 706.43 622.84 681.16 589.50 EBITDA Margin 30.47% 30.01% 29.16% 26.75% 31.29% 32.66% 24.77% 28.39% 26.46% 29.59% 27.42% Other Income 160.42 157.44 69.24 48.00 122.94 104.05 94.09 37.20 104.88 103.04 103.79 Interest 2.05 2.11 2.12 3.73 3.45 12.01 18.90 19.29 33.17 57.62 53.75 Depreciation 159.13 158.38 166.57 215.38 327.61 361.15 326.10 318.04 305.31 304.67 252.13 PBT 933.38 934.22 752.54 606.33 689.06 574.22 341.11 406.29 389.24 421.91 387.40 Tax 68.42 75.02 53.26 32.83 -161.61 99.09 48.74 91.25 79.72 75.54 55.25 Tax Rate 7.33% 8.03% 7.13% 5.41% -23.45% 17.26% 14.43% 23.01% 20.48% 17.90% 14.26% PAT 864.96 859.20 693.39 573.50 850.68 475.13 289.12 305.24 309.52 346.37 332.15 PAT before Minority Interest 864.96 859.20 693.39 573.50 850.68 475.13 289.12 305.24 309.52 346.37 332.15 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 27.91% 27.51% 23.73% 19.73% 29.67% 18.40% 12.10% 12.27% 13.15% 15.05% 15.45% PAT Growth 5.32% 23.91% 20.90% -32.58% 79.04% 64.34% -5.28% -1.38% -10.64% 4.28% EPS 19.82 19.68 15.89 13.14 19.49 10.88 6.62 6.99 7.09 7.94 7.61

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 3,817.46 3,809.19 3,578.09 3,405.73 3,187.22 2,880.53 2,654.88 2,694.63 2,530.55 2,488.17 2,358.35 Net Sales Growth 2.14% 6.46% 5.06% 6.86% 10.65% 8.50% -1.48% 6.48% 1.70% 5.50% Cost Of Goods Sold 1,174.52 1,194.23 1,160.54 1,201.36 1,073.07 929.23 876.09 923.01 809.85 791.00 812.13 Gross Profit 2,642.94 2,614.95 2,417.56 2,204.37 2,114.16 1,951.30 1,778.78 1,771.62 1,720.70 1,697.17 1,546.22 GP Margin 69.23% 68.65% 67.57% 64.73% 66.33% 67.74% 67.00% 65.75% 68.00% 68.21% 65.56% Total Expenditure 2,821.07 2,784.08 2,628.56 2,542.97 2,234.85 1,997.47 1,964.33 1,967.41 1,887.71 1,786.88 1,735.82 Power & Fuel Cost - 23.29 23.37 22.62 22.52 21.50 22.47 22.64 18.32 15.19 12.18 % Of Sales - 0.61% 0.65% 0.66% 0.71% 0.75% 0.85% 0.84% 0.72% 0.61% 0.52% Employee Cost - 447.02 395.64 367.76 317.77 309.17 299.51 279.72 254.65 233.55 207.80 % Of Sales - 11.74% 11.06% 10.80% 9.97% 10.73% 11.28% 10.38% 10.06% 9.39% 8.81% Manufacturing Exp. - 52.16 52.23 51.70 42.87 36.12 38.22 37.85 32.58 32.27 24.39 % Of Sales - 1.37% 1.46% 1.52% 1.35% 1.25% 1.44% 1.40% 1.29% 1.30% 1.03% General & Admin Exp. - 177.15 151.53 156.98 123.45 117.32 142.26 121.31 109.63 101.79 73.50 % Of Sales - 4.65% 4.23% 4.61% 3.87% 4.07% 5.36% 4.50% 4.33% 4.09% 3.12% Selling & Distn. Exp. - 831.01 781.63 688.85 616.00 539.88 540.94 542.54 542.07 515.54 501.90 % Of Sales - 21.82% 21.84% 20.23% 19.33% 18.74% 20.38% 20.13% 21.42% 20.72% 21.28% Miscellaneous Exp. - 59.22 63.62 53.70 39.17 44.26 44.83 40.34 120.62 97.55 501.90 % Of Sales - 1.55% 1.78% 1.58% 1.23% 1.54% 1.69% 1.50% 4.77% 3.92% 4.41% EBITDA 996.39 1,025.11 949.53 862.76 952.37 883.06 690.55 727.22 642.84 701.29 622.53 EBITDA Margin 26.10% 26.91% 26.54% 25.33% 29.88% 30.66% 26.01% 26.99% 25.40% 28.18% 26.40% Other Income 83.09 68.11 46.80 68.93 95.25 70.27 57.07 34.90 96.10 88.93 109.20 Interest 10.76 9.34 9.98 7.39 5.07 13.27 21.01 21.40 34.31 58.01 54.03 Depreciation 178.62 178.21 185.91 247.25 334.78 366.95 336.33 325.31 310.86 308.58 254.93 PBT 879.95 905.67 800.45 677.05 707.77 573.10 390.28 415.41 393.77 423.62 422.77 Tax 81.44 91.12 66.70 42.14 -148.66 114.21 71.27 100.88 86.26 83.62 59.71 Tax Rate 9.26% 10.06% 8.39% 6.22% -21.16% 19.93% 18.78% 24.87% 21.91% 19.74% 14.12% PAT 798.51 806.46 723.53 639.57 838.98 454.70 302.91 303.23 307.14 340.42 363.53 PAT before Minority Interest 798.51 802.74 724.14 627.41 836.66 454.71 302.30 302.53 306.30 340.01 363.06 Minority Interest 0.00 3.72 -0.61 12.16 2.32 -0.01 0.61 0.70 0.84 0.41 0.47 PAT Margin 20.92% 21.17% 20.22% 18.78% 26.32% 15.79% 11.41% 11.25% 12.14% 13.68% 15.41% PAT Growth -0.20% 11.46% 13.13% -23.77% 84.51% 50.11% -0.11% -1.27% -9.78% -6.36% EPS 18.29 18.48 16.58 14.65 19.22 10.42 6.94 6.95 7.04 7.80 8.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,867.16 2,382.97 2,263.70 2,085.96 1,759.33 1,802.00 2,064.40 1,971.24 1,712.56 1,559.33 Share Capital 43.65 43.65 44.12 44.12 44.45 45.32 45.39 22.70 22.70 22.70 Total Reserves 2,823.51 2,339.32 2,219.58 2,041.84 1,714.88 1,756.68 2,019.01 1,948.54 1,689.86 1,536.64 Non-Current Liabilities -483.03 -396.25 -311.57 -233.80 46.85 51.53 62.74 69.73 64.56 341.26 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 300.00 Long Term Provisions 14.03 10.22 22.32 20.18 19.00 18.55 16.68 21.68 22.03 17.48 Current Liabilities 479.38 424.43 437.60 690.02 497.92 581.25 455.89 556.91 663.85 631.06 Trade Payables 276.41 239.60 242.84 296.09 279.19 239.12 224.99 184.34 148.62 188.03 Other Current Liabilities 146.31 110.04 118.48 124.30 112.56 137.55 145.33 74.70 356.80 57.45 Short Term Borrowings 0.29 7.39 10.73 212.58 46.53 158.25 54.34 279.37 134.70 360.00 Short Term Provisions 56.37 67.40 65.55 57.06 59.64 46.33 31.23 18.50 23.73 25.58 Total Liabilities 2,863.51 2,411.15 2,389.73 2,542.18 2,304.10 2,434.78 2,583.03 2,597.88 2,440.97 2,531.65 Net Block 799.28 917.65 1,044.90 1,225.87 1,055.97 1,377.45 1,597.75 1,716.25 1,907.48 1,893.83 Gross Block 3,459.06 3,433.13 3,409.48 3,387.03 2,903.03 2,867.98 2,765.75 2,572.62 2,461.06 2,320.27 Accumulated Depreciation 2,659.78 2,515.48 2,364.59 2,161.16 1,847.06 1,490.53 1,168.01 856.36 553.59 426.44 Non Current Assets 1,461.86 1,394.78 1,410.52 1,697.78 1,391.80 1,649.74 1,927.98 2,055.93 2,116.10 2,146.65 Capital Work in Progress 12.47 5.19 1.70 2.63 6.32 8.05 36.33 30.02 19.94 60.25 Non Current Investment 571.47 398.68 278.19 321.34 175.42 92.63 179.17 187.26 94.83 35.93 Long Term Loans & Adv. 33.62 13.74 20.68 24.09 46.94 84.92 39.77 48.06 40.08 104.47 Other Non Current Assets 4.01 17.56 21.75 79.24 63.47 42.06 29.36 27.24 8.87 4.92 Current Assets 1,401.65 1,016.38 979.21 844.40 912.30 785.04 655.06 541.95 324.88 385.01 Current Investments 424.02 161.04 113.37 39.52 88.91 68.33 7.86 128.06 33.32 11.93 Inventories 258.57 268.26 292.09 328.71 269.25 225.89 213.54 183.85 169.20 143.14 Sundry Debtors 284.67 283.05 259.70 193.54 99.72 181.69 142.25 70.03 34.13 52.74 Cash & Bank 181.58 91.15 95.80 55.60 307.93 57.30 110.67 21.55 8.53 72.56 Other Current Assets 252.81 39.70 41.51 36.25 146.49 251.84 180.74 138.46 79.69 104.63 Short Term Loans & Adv. 212.40 173.19 176.75 190.78 85.14 147.75 124.08 78.91 70.14 92.80 Net Current Assets 922.27 591.95 541.61 154.38 414.38 203.79 199.17 -14.96 -338.98 -246.06 Total Assets 2,863.51 2,411.16 2,389.73 2,542.18 2,304.10 2,434.78 2,583.04 2,597.88 2,440.98 2,531.66

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,694.79 2,446.59 2,302.80 2,076.59 1,762.65 1,823.75 2,076.06 2,013.61 1,754.69 1,611.61 Share Capital 43.65 43.65 44.12 44.12 44.45 45.32 45.39 22.70 22.70 22.70 Total Reserves 2,651.14 2,402.94 2,258.68 2,032.48 1,718.20 1,778.43 2,030.67 1,990.91 1,732.00 1,588.91 Non-Current Liabilities -463.01 -374.76 -290.47 -216.34 57.75 63.55 62.72 69.73 64.87 341.83 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 300.00 Long Term Provisions 19.29 15.32 27.70 25.23 22.97 23.10 19.95 23.83 23.88 18.99 Current Liabilities 779.35 758.83 723.89 915.72 700.17 792.04 679.94 713.94 782.19 734.68 Trade Payables 435.60 454.59 407.14 408.73 350.68 324.46 291.36 242.03 184.70 248.72 Other Current Liabilities 178.51 103.85 89.33 79.84 91.04 100.62 157.11 81.96 361.07 64.57 Short Term Borrowings 62.08 65.69 73.61 263.71 91.91 210.23 109.87 325.91 172.96 371.44 Short Term Provisions 103.16 134.70 153.80 163.44 166.54 156.73 121.61 64.03 63.46 49.95 Total Liabilities 3,009.70 2,841.78 2,746.18 2,773.67 2,519.68 2,678.48 2,818.52 2,797.85 2,603.16 2,692.22 Net Block 933.29 1,061.65 1,191.96 1,289.79 1,078.79 1,404.72 1,625.29 1,746.17 1,939.94 1,917.51 Gross Block 3,696.46 3,665.20 3,626.91 3,495.22 2,963.74 2,929.52 2,815.07 2,619.10 2,499.48 2,354.84 Accumulated Depreciation 2,763.17 2,603.55 2,434.95 2,205.43 1,884.95 1,524.80 1,189.79 872.93 559.53 437.32 Non Current Assets 1,276.03 1,423.56 1,459.36 1,700.93 1,392.90 1,645.16 1,969.19 2,097.09 2,162.24 2,186.94 Capital Work in Progress 14.96 7.55 6.33 3.08 6.43 8.05 36.33 30.47 21.52 67.09 Non Current Investment 251.72 280.50 179.99 263.17 166.42 88.09 179.12 185.53 94.36 35.47 Long Term Loans & Adv. 20.61 14.87 12.93 18.54 24.75 47.79 44.31 51.79 43.57 105.42 Other Non Current Assets 4.37 7.01 14.76 72.22 63.47 42.06 29.36 27.24 9.00 4.92 Current Assets 1,733.66 1,418.22 1,286.81 1,072.75 1,126.79 1,033.32 849.33 700.76 440.92 505.28 Current Investments 424.02 161.04 113.37 39.52 88.91 68.33 7.86 128.06 33.32 11.93 Inventories 308.10 323.40 328.04 357.61 300.45 244.65 221.73 193.95 179.16 150.53 Sundry Debtors 451.29 494.21 414.60 320.92 231.75 308.01 216.35 155.89 97.01 130.88 Cash & Bank 272.90 201.38 184.74 116.00 360.37 119.06 203.41 79.52 50.05 108.43 Other Current Assets 277.35 36.68 39.07 29.96 145.31 293.28 199.98 143.33 81.37 103.50 Short Term Loans & Adv. 242.32 201.50 206.99 208.74 93.67 196.18 144.41 82.78 72.52 90.75 Net Current Assets 954.31 659.39 562.93 157.03 426.62 241.28 169.39 -13.18 -341.27 -229.40 Total Assets 3,009.69 2,841.78 2,746.17 2,773.68 2,519.69 2,678.48 2,818.52 2,797.85 2,603.16 2,692.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 863.57 739.80 730.96 595.85 878.40 545.79 512.61 577.41 714.71 534.21 PBT 934.22 746.64 606.33 689.06 574.22 337.86 396.50 389.24 421.91 387.40 Adjustment 20.43 116.91 219.12 225.23 281.07 326.65 303.62 323.64 328.60 276.70 Changes in Working Capital 76.47 7.00 13.50 -188.30 89.15 -54.03 -101.14 -61.72 27.79 -37.81 Cash after chg. in Working capital 1,031.13 870.55 838.95 725.99 944.43 610.47 598.97 651.16 778.30 626.30 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -167.55 -130.76 -107.99 -130.14 -66.03 -64.68 -86.37 -73.75 -63.59 -92.09 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 0.00 0.00 Cash From Investing Activity -464.76 -192.29 -105.59 -187.90 -199.96 -251.39 20.18 -237.40 -260.55 -1,298.22 Net Fixed Assets -33.21 -27.14 -21.52 -480.31 -33.32 -73.95 -199.44 -121.64 -100.48 -1,751.69 Net Investments -435.77 -168.16 -30.70 -96.53 -103.37 26.07 128.29 -187.17 -80.29 453.87 Others 4.22 3.01 -53.37 388.94 -63.27 -203.51 91.33 71.41 -79.78 -0.40 Cash from Financing Activity -367.88 -546.12 -612.17 -398.06 -678.77 -399.17 -434.15 -330.93 -518.57 510.89 Net Cash Inflow / Outflow 30.93 1.39 13.20 9.88 -0.33 -104.77 98.64 9.08 -64.41 -253.11 Opening Cash & Equivalents 27.71 26.32 13.12 3.24 3.57 108.34 9.70 0.62 65.04 313.79 Closing Cash & Equivalent 58.64 27.71 26.32 13.12 3.24 3.57 108.34 9.70 0.62 65.04

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 895.86 779.01 748.88 643.85 921.53 530.75 553.74 587.81 729.63 561.62 PBT 893.86 790.83 669.55 688.00 568.92 373.57 403.41 393.77 423.62 422.77 Adjustment 140.68 168.21 207.61 267.54 330.26 313.18 316.97 336.18 354.15 291.05 Changes in Working Capital 46.12 -33.75 -11.24 -169.10 108.82 -80.02 -73.93 -61.24 22.56 -56.47 Cash after chg. in Working capital 1,080.66 925.30 865.92 786.45 1,008.00 606.73 646.46 668.71 800.34 657.35 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -184.80 -146.29 -117.04 -142.60 -86.47 -75.98 -92.72 -80.90 -70.72 -95.73 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 0.00 0.00 Cash From Investing Activity -340.14 -205.40 -112.83 -234.90 -226.95 -227.69 -23.39 -279.12 -297.48 -1,306.43 Net Fixed Assets -33.21 -27.14 -21.52 -480.31 -33.32 -73.95 -199.44 -121.64 -100.48 -1,751.69 Net Investments -435.77 -168.16 -30.70 -96.53 -103.37 26.07 128.29 -187.17 -80.29 453.87 Others 128.84 -10.10 -60.61 341.94 -90.26 -179.81 47.76 29.69 -116.71 -8.61 Cash from Financing Activity -499.61 -562.97 -607.64 -402.14 -688.18 -405.36 -427.66 -323.74 -495.82 501.82 Net Cash Inflow / Outflow 56.11 10.64 28.40 6.81 6.40 -102.29 102.68 -15.05 -63.67 -243.00 Opening Cash & Equivalents 52.95 46.78 27.57 19.81 10.84 116.47 16.19 28.40 100.51 349.75 Closing Cash & Equivalent 104.63 52.95 46.78 27.57 19.81 10.84 116.47 16.19 28.40 100.51

Financial Ratios

Consolidated /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 65.69 54.59 51.31 47.28 39.58 39.76 45.48 43.43 37.73 34.35 ROA 32.58% 28.89% 23.26% 35.11% 20.05% 11.52% 11.78% 12.29% 13.93% 16.25% ROE 32.73% 29.84% 26.37% 44.25% 26.68% 14.96% 15.13% 16.80% 21.17% 23.97% ROCE 35.62% 32.10% 26.68% 33.75% 31.13% 17.49% 19.03% 19.21% 21.96% 25.53% Fixed Asset Turnover 0.91 0.85 0.86 0.91 0.89 0.85 0.93 0.94 0.98 1.50 Receivable days 33.17 33.90 28.46 18.67 19.89 24.74 15.57 8.04 6.77 9.07 Inventory Days 30.78 35.00 38.98 38.07 34.99 33.56 29.14 27.25 24.35 21.81 Payable days 96.32 91.88 93.87 107.46 111.82 44.62 36.83 32.18 34.86 34.17 Cash Conversion Cycle -32.37 -22.98 -26.43 -50.72 -56.94 13.67 7.88 3.12 -3.74 -3.30 Total Debt/Equity 0.00 0.00 0.00 0.10 0.03 0.09 0.03 0.14 0.25 0.42 Interest Cover 442.88 352.54 163.76 200.62 48.80 18.88 21.56 12.73 8.32 8.21

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 61.74 56.05 52.20 47.07 39.65 40.24 45.73 44.36 38.66 35.50 ROA 27.44% 25.92% 22.73% 31.61% 17.66% 11.22% 10.85% 11.39% 12.84% 16.62% ROE 31.23% 30.49% 28.65% 43.58% 25.59% 15.81% 14.90% 16.32% 20.20% 25.55% ROCE 34.28% 32.76% 28.70% 33.04% 30.16% 18.99% 18.87% 18.75% 21.36% 26.87% Fixed Asset Turnover 1.03 0.98 0.96 0.99 0.97 0.92 0.99 0.99 1.04 1.60 Receivable days 45.30 46.35 39.41 31.65 34.20 36.05 25.21 18.17 16.45 17.71 Inventory Days 30.26 33.23 36.74 37.68 34.54 32.06 28.15 26.80 23.80 21.10 Payable days 136.04 135.51 123.94 129.16 132.60 52.73 44.28 39.14 41.21 43.84 Cash Conversion Cycle -60.48 -55.93 -47.79 -59.83 -63.86 15.37 9.09 5.83 -0.95 -5.03 Total Debt/Equity 0.02 0.03 0.03 0.13 0.05 0.12 0.05 0.16 0.27 0.42 Interest Cover 96.73 80.26 91.58 136.62 44.18 19.07 19.95 12.48 8.30 8.82

Top Investors:

nippon life india trustee ltd.- a/c nippon india nifty 500 quality 50 index fund

dsp aggressive hybrid fund

hdfc large and mid cap fund

avees trading and finance pvt ltd

sbi consumption opportunities fund

franklin india dividend yield fund

uti aggressive hybrid fund

bandhan elss tax saver fund

aditya birla sun life trustee private limited a/c - aditya birla sun life bse 50

sundaram mutual fund a/c sundaram dividend yield fund

Annual Reports:

News Update:

Emami inks pact to acquire 60% stake in IncNut Digital
7th May 2026, 11:59 AM

The transaction, valued at Rs 321 crore, includes performance-linked adjustments over a 24-month period
Read More
Emami inks pact to acquire stake in Axiom Ayurveda
2nd Apr 2026, 17:00 PM

The acquisition is expected to be completed in a phased manner over the next three months
Read More

Emami Ltd.

Household & Personal Products

BSE: 531162 | NSE: EMAMILTD

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update:

Emami Ltd.

Household & Personal Products

BSE: 531162 | NSE: EMAMILTD

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update: