Nifty
:
18534.40
Sensex
:
62622.24
-99.45 (-0.53%)
-346.89 (-0.55%)
Nifty
Sensex
:
:
18534.40
62622.24
-99.45 (-0.53%)
-346.89 (-0.55%)

Emami Ltd.

Household & Personal Products

Rating :
54/99

BSE: 531162 | NSE: EMAMILTD

NSE BSE
391.65
31-May-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 399.75
  • 401.00
  • 389.75
  • 399.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  122569
  •  483.40
  •  524.00
  •  340.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,225.34
  • 27.52
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,373.05
  • 2.04%
  • 7.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.27%
  • 3.17%
  • 4.05%
  • FII
  • DII
  • Others
  • 11.01%
  • 26.86%
  • 0.64%

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
  • 10.30
  • 22.16
  • 39.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.67
  • 45.19
  • 38.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.71
  • 9.23
  • 9.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.26
  • 21.44
  • 21.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
835.95
768.19
8.82%
982.72
971.06
1.20%
813.75
787.12
3.38%
778.29
660.95
17.75%
Expenses
636.14
604.25
5.28%
688.47
629.52
9.36%
618.37
509.94
21.26%
604.97
491.24
23.15%
EBITDA
199.81
163.94
21.88%
294.25
341.54
-13.85%
195.38
277.18
-29.51%
173.32
169.71
2.13%
EBIDTM
23.90%
21.34%
29.94%
35.17%
24.01%
35.21%
22.27%
25.68%
Other Income
13.75
30.29
-54.61%
6.86
16.63
-58.75%
41.99
37.61
11.65%
6.33
10.72
-40.95%
Interest
1.37
1.82
-24.73%
1.77
1.83
-3.28%
1.76
0.78
125.64%
2.49
0.64
289.06%
Depreciation
63.97
83.46
-23.35%
47.24
84.44
-44.05%
47.93
83.88
-42.86%
88.11
83.00
6.16%
PBT
148.22
103.77
42.84%
252.10
271.90
-7.28%
187.68
230.13
-18.45%
89.05
96.79
-8.00%
Tax
6.25
-256.27
-
18.51
49.09
-62.29%
5.39
41.04
-86.87%
11.99
17.48
-31.41%
PAT
141.97
360.04
-60.57%
233.59
222.81
4.84%
182.29
189.09
-3.60%
77.06
79.31
-2.84%
PATM
16.98%
46.87%
23.77%
22.95%
22.40%
24.02%
9.90%
12.00%
EPS
3.27
8.07
-59.48%
5.37
4.95
8.48%
4.17
4.17
0.00%
1.67
1.75
-4.57%

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
3,410.71
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
7.01%
10.81%
8.50%
-1.48%
6.48%
1.70%
5.50%
6.36%
21.78%
7.16%
 
Cost Of Goods Sold
1,206.34
1,077.88
929.23
876.09
923.01
809.85
791.00
812.13
779.96
680.28
715.45
Gross Profit
2,204.37
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
64.63%
66.23%
67.74%
67.00%
65.75%
68.00%
68.21%
65.56%
64.82%
62.64%
57.89%
Total Expenditure
2,547.95
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
862.76
952.37
883.06
690.55
727.22
642.84
701.29
622.53
449.49
433.50
443.64
EBITDA Margin
25.30%
29.84%
30.66%
26.01%
26.99%
25.40%
28.18%
26.40%
20.27%
23.81%
26.11%
Other Income
68.93
95.25
70.27
57.07
34.90
96.10
88.93
109.20
182.41
73.07
55.68
Interest
7.39
5.07
13.27
21.01
21.40
34.31
58.01
54.03
5.14
5.38
6.57
Depreciation
247.25
334.78
366.95
336.33
325.31
310.86
308.58
254.93
34.31
35.17
124.06
PBT
677.05
707.77
573.10
390.28
415.41
393.77
423.62
422.77
592.44
466.02
368.68
Tax
42.14
-148.66
114.21
71.27
100.88
86.26
83.62
59.71
107.00
54.70
54.00
Tax Rate
6.22%
-21.16%
19.93%
18.78%
24.87%
21.91%
19.74%
14.12%
18.06%
11.97%
14.65%
PAT
634.91
838.98
458.88
308.93
305.43
308.35
340.42
363.53
485.61
402.47
314.74
PAT before Minority Interest
647.07
836.66
458.89
308.32
304.73
307.51
340.01
363.06
485.45
402.43
314.68
Minority Interest
12.16
2.32
-0.01
0.61
0.70
0.84
0.41
0.47
0.16
0.04
0.06
PAT Margin
18.62%
26.28%
15.93%
11.64%
11.33%
12.19%
13.68%
15.41%
21.90%
22.10%
18.52%
PAT Growth
-25.41%
82.83%
48.54%
1.15%
-0.95%
-9.42%
-6.36%
-25.14%
20.66%
27.87%
 
EPS
14.39
19.02
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
1,289.79
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
3,495.22
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
2,205.43
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
-428.96
-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
290.59
-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
31.61%
17.66%
11.22%
10.85%
11.39%
12.84%
16.62%
32.60%
30.23%
23.83%
ROE
43.58%
25.59%
15.81%
14.90%
16.32%
20.20%
25.55%
44.89%
47.08%
42.41%
ROCE
33.04%
30.16%
18.99%
18.87%
18.75%
21.36%
26.87%
53.44%
49.68%
42.77%
Fixed Asset Turnover
0.99
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
136.62
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 subscribes additional stake in Brillare Science
    3rd Mar 2023, 09:26 AM

    Consequently, the company's stake in Brillare has increased from 80.59% to 82.92% on Issued & Paid-up capital of the said subsidiary company

    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.