Nifty
:
15746.45
Sensex
:
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)
Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Emami Ltd.

Household & Personal Products

Rating :
57/99

BSE: 531162 | NSE: EMAMILTD

NSE BSE
555.80
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  562.50
  •  565.00
  •  553.15
  •  559.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  448932
  •  2509.28
  •  578.50
  •  236.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,708.30
  • 54.34
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,799.47
  • 1.44%
  • 14.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.86%
  • 4.31%
  • 4.34%
  • FII
  • DII
  • Others
  • 12.49%
  • 22.21%
  • 2.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.85
  • 2.40
  • 1.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.86
  • 2.10
  • 1.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.05
  • -3.20
  • 0.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.61
  • 59.59
  • 52.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.74
  • 11.06
  • 8.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.32
  • 26.30
  • 21.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
730.76
532.68
37.19%
933.61
812.64
14.89%
734.82
660.05
11.33%
481.34
648.64
-25.79%
Expenses
567.96
434.15
30.82%
593.42
548.62
8.17%
477.73
467.07
2.28%
358.36
514.50
-30.35%
EBITDA
162.80
98.53
65.23%
340.19
264.02
28.85%
257.09
192.98
33.22%
122.98
134.14
-8.32%
EBIDTM
22.28%
18.50%
36.44%
32.49%
34.99%
29.24%
25.55%
20.68%
Other Income
46.50
14.49
220.91%
9.18
15.58
-41.08%
7.89
16.38
-51.83%
6.70
11.49
-41.69%
Interest
4.72
2.41
95.85%
1.37
4.93
-72.21%
2.48
9.32
-73.39%
4.70
4.35
8.05%
Depreciation
82.96
85.24
-2.67%
94.37
85.55
10.31%
114.83
81.87
40.26%
74.79
83.67
-10.61%
PBT
121.62
17.95
577.55%
253.63
185.86
36.46%
147.67
118.17
24.96%
50.19
57.61
-12.88%
Tax
32.55
-7.37
-
43.78
39.82
9.94%
28.40
21.13
34.41%
9.48
17.69
-46.41%
PAT
89.07
25.32
251.78%
209.85
146.04
43.69%
119.27
97.04
22.91%
40.71
39.92
1.98%
PATM
12.19%
4.75%
22.48%
17.97%
16.23%
14.70%
8.46%
6.15%
EPS
1.97
0.52
278.85%
4.70
3.18
47.80%
2.66
2.12
25.47%
0.89
0.86
3.49%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
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
1,453.51
1,247.07
Net Sales Growth
8.54%
-1.48%
6.48%
1.70%
5.50%
6.36%
21.78%
7.16%
16.90%
16.55%
 
Cost Of Goods Sold
929.23
876.09
923.01
809.85
791.00
812.13
779.96
680.28
715.45
556.86
467.55
Gross Profit
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
896.65
779.52
GP Margin
67.74%
67.00%
65.75%
68.00%
68.21%
65.56%
64.82%
62.64%
57.89%
61.69%
62.51%
Total Expenditure
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
1,072.60
891.55
Power & Fuel Cost
-
22.47
22.64
18.32
15.19
12.18
12.48
9.79
8.67
6.97
6.09
% Of Sales
-
0.85%
0.84%
0.72%
0.61%
0.52%
0.56%
0.54%
0.51%
0.48%
0.49%
Employee Cost
-
299.51
279.72
254.65
233.55
207.80
167.13
139.01
115.55
92.31
72.87
% Of Sales
-
11.28%
10.38%
10.06%
9.39%
8.81%
7.54%
7.63%
6.80%
6.35%
5.84%
Manufacturing Exp.
-
38.22
83.51
32.58
32.27
24.39
20.17
20.70
16.18
83.07
67.37
% Of Sales
-
1.44%
3.10%
1.29%
1.30%
1.03%
0.91%
1.14%
0.95%
5.72%
5.40%
General & Admin Exp.
-
141.14
75.65
109.63
101.79
73.50
66.23
48.76
44.17
40.39
39.93
% Of Sales
-
5.32%
2.81%
4.33%
4.09%
3.12%
2.99%
2.68%
2.60%
2.78%
3.20%
Selling & Distn. Exp.
-
540.94
542.54
542.07
515.54
501.90
600.02
455.90
433.13
360.96
319.03
% Of Sales
-
20.38%
20.13%
21.42%
20.72%
21.28%
27.06%
25.04%
25.49%
24.83%
25.58%
Miscellaneous Exp.
-
45.96
40.34
120.62
97.55
103.92
121.77
32.81
24.40
34.12
319.03
% Of Sales
-
1.73%
1.50%
4.77%
3.92%
4.41%
5.49%
1.80%
1.44%
2.35%
1.67%
EBITDA
883.06
690.55
727.22
642.84
701.29
622.53
449.49
433.50
443.64
380.91
355.52
EBITDA Margin
30.66%
26.01%
26.99%
25.40%
28.18%
26.40%
20.27%
23.81%
26.11%
26.21%
28.51%
Other Income
70.27
57.07
34.90
96.10
88.93
109.20
182.41
73.07
55.68
54.12
44.91
Interest
13.27
21.01
21.40
34.31
58.01
54.03
5.14
5.38
6.57
15.21
15.23
Depreciation
366.95
336.33
325.31
310.86
308.58
254.93
34.31
35.17
124.06
120.89
116.09
PBT
573.11
390.28
415.41
393.77
423.62
422.77
592.44
466.02
368.68
298.94
269.12
Tax
114.21
71.27
100.88
86.26
83.62
59.71
107.00
54.70
54.00
40.12
40.41
Tax Rate
19.93%
18.78%
24.87%
21.91%
19.74%
14.12%
18.06%
11.97%
14.65%
13.42%
15.02%
PAT
458.90
308.93
305.43
308.35
340.42
363.53
485.61
402.47
314.74
258.84
228.72
PAT before Minority Interest
458.89
308.32
304.73
307.51
340.01
363.06
485.45
402.43
314.68
258.81
228.71
Minority Interest
-0.01
0.61
0.70
0.84
0.41
0.47
0.16
0.04
0.06
0.03
0.01
PAT Margin
15.93%
11.64%
11.33%
12.19%
13.68%
15.41%
21.90%
22.10%
18.52%
17.81%
18.34%
PAT Growth
48.84%
1.15%
-0.95%
-9.42%
-6.36%
-25.14%
20.66%
27.87%
21.60%
13.17%
 
EPS
10.32
6.95
6.87
6.94
7.66
8.18
10.92
9.05
7.08
5.82
5.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,823.75
2,076.06
2,013.61
1,754.69
1,611.61
1,230.64
932.12
777.47
706.63
689.85
Share Capital
45.32
45.39
22.70
22.70
22.70
22.70
22.70
15.13
15.13
15.13
Total Reserves
1,778.43
2,030.67
1,990.91
1,732.00
1,588.91
1,207.94
909.42
762.34
691.50
674.72
Non-Current Liabilities
63.55
62.72
69.73
64.87
341.83
54.59
51.22
58.06
78.65
94.86
Secured Loans
0.00
0.00
0.00
0.00
0.00
1.71
17.45
28.17
52.68
69.65
Unsecured Loans
0.00
0.00
0.00
0.00
300.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
23.10
19.95
23.83
23.88
18.99
24.53
17.13
7.37
3.89
3.81
Current Liabilities
792.04
679.94
713.94
782.19
734.68
386.53
318.93
524.36
496.10
404.10
Trade Payables
324.46
291.36
242.03
184.70
248.72
193.23
142.97
102.00
104.54
69.49
Other Current Liabilities
100.62
157.11
81.96
361.07
64.57
62.01
50.45
56.34
73.61
62.17
Short Term Borrowings
210.23
109.87
325.91
172.96
371.44
17.70
4.37
57.56
55.55
112.08
Short Term Provisions
156.73
121.61
64.03
63.46
49.95
113.59
121.14
308.46
262.40
160.35
Total Liabilities
2,678.48
2,818.52
2,797.85
2,603.16
2,692.22
1,676.32
1,302.28
1,359.94
1,281.50
1,188.88
Net Block
1,404.72
1,625.29
1,746.17
1,939.94
1,917.51
452.90
395.86
396.79
407.70
485.22
Gross Block
2,929.52
2,815.07
2,619.10
2,499.48
2,354.84
641.10
1,035.97
944.02
841.90
800.06
Accumulated Depreciation
1,524.80
1,189.79
872.93
559.53
437.32
188.19
640.11
547.23
434.20
314.83
Non Current Assets
1,645.16
1,969.19
2,097.09
2,162.24
2,186.94
532.83
456.58
485.17
519.31
551.81
Capital Work in Progress
8.05
36.33
30.47
21.52
67.09
28.77
11.91
47.46
76.81
6.48
Non Current Investment
142.54
233.90
241.42
148.20
92.00
6.61
6.62
6.78
6.77
6.61
Long Term Loans & Adv.
47.79
44.31
51.79
43.57
110.34
44.55
42.20
34.15
24.58
50.12
Other Non Current Assets
42.06
29.36
27.24
9.00
0.00
0.00
0.00
0.00
3.45
3.38
Current Assets
1,033.32
849.33
700.76
440.92
505.28
1,143.49
845.71
874.77
762.19
637.07
Current Investments
68.33
7.86
128.06
33.32
11.93
494.65
289.22
156.34
73.56
0.00
Inventories
244.65
221.73
193.95
179.16
150.53
126.65
141.15
113.98
112.20
123.36
Sundry Debtors
308.01
216.35
155.89
97.01
130.88
101.77
79.29
112.22
100.54
108.71
Cash & Bank
119.06
203.41
79.52
50.05
108.43
354.11
269.96
281.71
275.94
210.50
Other Current Assets
293.28
55.57
60.55
8.85
103.50
66.31
66.07
210.51
199.95
194.51
Short Term Loans & Adv.
196.18
144.41
82.78
72.52
90.75
58.40
57.94
203.44
191.61
166.63
Net Current Assets
241.28
169.39
-13.18
-341.27
-229.40
756.96
526.77
350.41
266.08
232.98
Total Assets
2,678.48
2,818.52
2,797.85
2,603.16
2,692.22
1,676.32
1,302.29
1,359.94
1,281.50
1,188.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
530.75
553.74
587.81
729.63
561.62
534.05
428.22
322.95
360.45
126.52
PBT
373.57
403.41
393.77
423.62
422.77
592.44
466.02
368.68
298.94
269.12
Adjustment
313.18
316.97
336.18
354.15
291.05
-36.34
-16.52
-8.54
18.23
13.67
Changes in Working Capital
-80.02
-73.93
-61.24
22.56
-56.47
73.51
59.56
12.92
69.98
-123.63
Cash after chg. in Working capital
606.73
646.46
668.71
800.34
657.35
629.62
509.06
373.06
387.14
159.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-75.98
-92.72
-80.90
-70.72
-95.73
-95.57
-76.56
-50.12
-26.69
-32.64
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
-4.28
0.00
0.00
0.00
Cash From Investing Activity
-227.69
-23.39
-279.12
-297.48
-1,306.43
-233.70
-141.87
-123.64
-132.65
37.04
Net Fixed Assets
-73.95
-199.44
-121.64
-100.48
-1,751.69
387.80
-52.06
-64.24
-96.89
-33.77
Net Investments
27.04
129.78
-189.36
-77.95
406.63
-205.42
-132.73
-82.78
-73.72
55.00
Others
-180.78
46.27
31.88
-119.05
38.63
-416.08
42.92
23.38
37.96
15.81
Cash from Financing Activity
-405.36
-427.66
-323.74
-495.82
501.82
-215.39
-301.30
-188.47
-144.93
-102.24
Net Cash Inflow / Outflow
-102.29
102.68
-15.05
-63.67
-243.00
84.96
-14.95
10.84
82.87
61.32
Opening Cash & Equivalents
116.47
16.19
28.40
100.51
349.75
268.03
280.85
275.94
210.50
161.43
Closing Cash & Equivalent
10.84
116.47
16.19
28.40
100.51
349.75
268.03
280.85
275.94
210.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
40.24
45.73
44.36
38.66
35.50
27.11
20.53
17.13
15.57
15.20
ROA
11.22%
10.85%
11.39%
12.84%
16.62%
32.60%
30.23%
23.83%
20.95%
19.88%
ROE
15.81%
14.90%
16.32%
20.20%
25.55%
44.89%
47.08%
42.41%
37.07%
34.74%
ROCE
18.99%
18.87%
18.75%
21.36%
26.87%
53.44%
49.68%
42.77%
35.37%
31.60%
Fixed Asset Turnover
0.92
0.99
0.99
1.04
1.60
2.69
1.87
1.94
1.80
1.62
Receivable days
36.05
25.21
18.17
16.45
17.71
14.64
18.85
22.39
25.84
26.55
Inventory Days
32.06
28.15
26.80
23.80
21.10
21.66
25.12
23.81
29.09
29.70
Payable days
52.73
44.28
39.14
41.21
43.84
38.14
32.52
26.43
26.35
26.77
Cash Conversion Cycle
15.37
9.09
5.83
-0.95
-5.03
-1.84
11.45
19.77
28.57
29.48
Total Debt/Equity
0.12
0.05
0.16
0.27
0.42
0.03
0.04
0.15
0.22
0.32
Interest Cover
19.07
19.95
12.48
8.30
8.82
116.24
85.93
57.13
20.65
18.67

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Emami hikes stake in Helios Lifestyle
    28th Jun 2021, 13:29 PM

    The company, however, did not disclose the financial details of the transaction

    Read More
  • Emami raises product prices by 4% to offset cost pressure
    7th Jun 2021, 09:49 AM

    The four areas of marketing, Emami, were focusing on e-commerce, standalone modern trade, chemist outlet expansion, and the fourth are projected Khoj

    Read More
  • Emami reports above 3- fold jump in Q4 consolidated net profit
    25th May 2021, 15:43 PM

    Total income of the company increased by 42.05% at Rs 777.26 crore for Q4FY21

    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.