Nifty
:
14617.85
Sensex
:
48832.03
36.40 (0.25%)
28.35 (0.06%)
Nifty
Sensex
:
:
14617.85
48832.03
36.40 (0.25%)
28.35 (0.06%)

Emami Ltd.

Household & Personal Products

Rating :
65/99

BSE: 531162 | NSE: EMAMILTD

NSE BSE
543.55
16-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  537.00
  •  547.00
  •  529.55
  •  529.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2495829
  •  13464.10
  •  547.00
  •  168.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,159.32
  • 61.89
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,250.50
  • 0.74%
  • 12.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.86%
  • 4.06%
  • 4.59%
  • FII
  • DII
  • Others
  • 10.52%
  • 23.08%
  • 3.89%

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
  • 52.86
  • 62.71
  • 53.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.77
  • 11.31
  • 8.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.16
  • 26.76
  • 22.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
933.61
812.64
14.89%
734.82
660.05
11.33%
481.34
648.64
-25.79%
532.68
640.35
-16.81%
Expenses
593.42
548.62
8.17%
477.73
467.07
2.28%
358.36
514.50
-30.35%
434.15
484.92
-10.47%
EBITDA
340.19
264.02
28.85%
257.09
192.98
33.22%
122.98
134.14
-8.32%
98.53
155.43
-36.61%
EBIDTM
36.44%
32.49%
34.99%
29.24%
25.55%
20.68%
14.01%
14.01%
Other Income
9.18
15.58
-41.08%
7.89
16.38
-51.83%
6.70
11.49
-41.69%
14.49
16.55
-12.45%
Interest
1.37
4.93
-72.21%
2.48
9.32
-73.39%
4.70
4.35
8.05%
2.41
6.21
-61.19%
Depreciation
94.37
85.55
10.31%
114.83
81.87
40.26%
74.79
83.67
-10.61%
85.24
81.00
5.23%
PBT
253.63
185.86
36.46%
147.67
118.17
24.96%
50.19
57.61
-12.88%
17.95
84.77
-78.83%
Tax
43.78
39.82
9.94%
28.40
21.13
34.41%
9.48
17.69
-46.41%
-7.37
27.98
-
PAT
209.85
146.04
43.69%
119.27
97.04
22.91%
40.71
39.92
1.98%
25.32
56.79
-55.41%
PATM
22.48%
17.97%
16.23%
14.70%
8.46%
6.15%
7.11%
7.11%
EPS
4.70
3.18
47.80%
2.66
2.12
25.47%
0.89
0.86
3.49%
28.29
28.29
0.00%

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
2,682.45
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
-2.87%
-1.48%
6.48%
1.70%
5.50%
6.36%
21.78%
7.16%
16.90%
16.55%
 
Cost Of Goods Sold
5,300.52
876.09
923.01
809.85
791.00
812.13
779.96
680.28
715.45
556.86
467.55
Gross Profit
-2,618.07
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
-97.60%
67.00%
65.75%
68.00%
68.21%
65.56%
64.82%
62.64%
57.89%
61.69%
62.51%
Total Expenditure
1,863.66
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.
-
96.77
83.51
32.58
32.27
24.39
20.17
20.70
16.18
83.07
67.37
% Of Sales
-
3.64%
3.10%
1.29%
1.30%
1.03%
0.91%
1.14%
0.95%
5.72%
5.40%
General & Admin Exp.
-
82.59
75.65
109.63
101.79
73.50
66.23
48.76
44.17
40.39
39.93
% Of Sales
-
3.11%
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
818.79
690.55
727.22
642.84
701.29
622.53
449.49
433.50
443.64
380.91
355.52
EBITDA Margin
30.52%
26.01%
26.99%
25.40%
28.18%
26.40%
20.27%
23.81%
26.11%
26.21%
28.51%
Other Income
38.26
57.07
34.90
96.10
88.93
109.20
182.41
73.07
55.68
54.12
44.91
Interest
10.96
21.01
21.40
34.31
58.01
54.03
5.14
5.38
6.57
15.21
15.23
Depreciation
369.23
336.33
325.31
310.86
308.58
254.93
34.31
35.17
124.06
120.89
116.09
PBT
469.44
390.28
415.41
393.77
423.62
422.77
592.44
466.02
368.68
298.94
269.12
Tax
74.29
71.27
100.88
86.26
83.62
59.71
107.00
54.70
54.00
40.12
40.41
Tax Rate
15.83%
18.78%
24.87%
21.91%
19.74%
14.12%
18.06%
11.97%
14.65%
13.42%
15.02%
PAT
395.15
308.93
305.43
308.35
340.42
363.53
485.61
402.47
314.74
258.84
228.72
PAT before Minority Interest
395.14
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
14.73%
11.64%
11.33%
12.19%
13.68%
15.41%
21.90%
22.10%
18.52%
17.81%
18.34%
PAT Growth
16.29%
1.15%
-0.95%
-9.42%
-6.36%
-25.14%
20.66%
27.87%
21.60%
13.17%
 
EPS
8.89
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
51.32
44.28
39.14
41.21
43.84
38.14
32.52
26.43
26.35
26.77
Cash Conversion Cycle
16.78
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 looking out for acquisitions in India, international markets to strengthen footprint
    8th Feb 2021, 09:46 AM

    The company also tapping at opportunities arising out the coronavirus pandemic

    Read More
  • Emami reports 45% rise in Q3 consolidated net profit
    27th Jan 2021, 16:18 PM

    Total income of the company increased by 13.83% at Rs 942.79 crore for Q3FY21

    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.