Nifty
:
20133.15
Sensex
:
66988.44
36.55 (0.18%)
86.53 (0.13%)
Nifty
Sensex
:
:
20133.15
66988.44
36.55 (0.18%)
86.53 (0.13%)

Emami Ltd.

Household & Personal Products

Rating :
47/99

BSE: 531162 | NSE: EMAMILTD

NSE BSE
500.70
29-Nov-2023
  • Open
  • High
  • Low
  • Previous Close
  •  500.00
  •  505.50
  •  495.80
  •  499.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  978275
  •  4899.88
  •  583.25
  •  340.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,807.54
  • 31.25
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,708.05
  • 1.60%
  • 9.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.84%
  • 3.52%
  • 3.90%
  • FII
  • DII
  • Others
  • 11.9%
  • 25.05%
  • 0.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.46
  • 4.80
  • 5.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.12
  • 3.48
  • -0.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.74
  • 15.93
  • 11.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 52.96
  • 41.61
  • 33.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.05
  • 9.02
  • 10.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.19
  • 20.61
  • 21.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
864.87
813.75
6.28%
825.66
773.31
6.77%
835.95
768.19
8.82%
982.72
971.06
1.20%
Expenses
631.20
618.37
2.07%
635.65
599.99
5.94%
636.14
604.25
5.28%
688.47
629.52
9.36%
EBITDA
233.67
195.38
19.60%
190.01
173.32
9.63%
199.81
163.94
21.88%
294.25
341.54
-13.85%
EBIDTM
27.02%
24.01%
23.01%
22.41%
23.90%
21.34%
29.94%
35.17%
Other Income
11.11
41.99
-73.54%
8.28
6.33
30.81%
13.75
30.29
-54.61%
6.86
16.63
-58.75%
Interest
2.25
1.76
27.84%
2.14
2.49
-14.06%
1.37
1.82
-24.73%
1.77
1.83
-3.28%
Depreciation
46.09
47.93
-3.84%
46.00
88.11
-47.79%
63.97
83.46
-23.35%
47.24
84.44
-44.05%
PBT
196.44
187.68
4.67%
150.15
89.05
68.61%
148.22
103.77
42.84%
252.10
271.90
-7.28%
Tax
15.83
5.39
193.69%
12.90
11.99
7.59%
6.25
-256.27
-
18.51
49.09
-62.29%
PAT
180.61
182.29
-0.92%
137.25
77.06
78.11%
141.97
360.04
-60.57%
233.59
222.81
4.84%
PATM
20.88%
22.40%
16.62%
9.96%
16.98%
46.87%
23.77%
22.95%
EPS
4.09
4.17
-1.92%
3.14
1.67
88.02%
3.27
8.07
-59.48%
5.37
4.95
8.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,509.20
3,405.73
3,187.22
2,880.53
2,654.88
2,694.63
2,530.55
2,488.17
2,358.35
2,217.25
1,820.77
Net Sales Growth
5.50%
6.86%
10.65%
8.50%
-1.48%
6.48%
1.70%
5.50%
6.36%
21.78%
 
Cost Of Goods Sold
1,188.08
1,201.36
1,073.07
929.23
876.09
923.01
809.85
791.00
812.13
779.96
680.28
Gross Profit
2,321.12
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
GP Margin
66.14%
64.73%
66.33%
67.74%
67.00%
65.75%
68.00%
68.21%
65.56%
64.82%
62.64%
Total Expenditure
2,591.46
2,542.97
2,234.85
1,997.47
1,964.33
1,967.41
1,887.71
1,786.88
1,735.82
1,767.76
1,387.27
Power & Fuel Cost
-
22.62
22.52
21.50
22.47
22.64
18.32
15.19
12.18
12.48
9.79
% Of Sales
-
0.66%
0.71%
0.75%
0.85%
0.84%
0.72%
0.61%
0.52%
0.56%
0.54%
Employee Cost
-
367.76
317.77
309.17
299.51
279.72
254.65
233.55
207.80
167.13
139.01
% Of Sales
-
10.80%
9.97%
10.73%
11.28%
10.38%
10.06%
9.39%
8.81%
7.54%
7.63%
Manufacturing Exp.
-
51.70
42.87
36.12
38.22
83.51
32.58
32.27
24.39
20.17
20.70
% Of Sales
-
1.52%
1.35%
1.25%
1.44%
3.10%
1.29%
1.30%
1.03%
0.91%
1.14%
General & Admin Exp.
-
156.98
123.45
117.32
142.26
75.65
109.63
101.79
73.50
66.23
48.76
% Of Sales
-
4.61%
3.87%
4.07%
5.36%
2.81%
4.33%
4.09%
3.12%
2.99%
2.68%
Selling & Distn. Exp.
-
688.85
616.00
539.88
540.94
542.54
542.07
515.54
501.90
600.02
455.90
% Of Sales
-
20.23%
19.33%
18.74%
20.38%
20.13%
21.42%
20.72%
21.28%
27.06%
25.04%
Miscellaneous Exp.
-
53.70
39.17
44.26
44.83
40.34
120.62
97.55
103.92
121.77
455.90
% Of Sales
-
1.58%
1.23%
1.54%
1.69%
1.50%
4.77%
3.92%
4.41%
5.49%
1.80%
EBITDA
917.74
862.76
952.37
883.06
690.55
727.22
642.84
701.29
622.53
449.49
433.50
EBITDA Margin
26.15%
25.33%
29.88%
30.66%
26.01%
26.99%
25.40%
28.18%
26.40%
20.27%
23.81%
Other Income
40.00
68.93
95.25
70.27
57.07
34.90
96.10
88.93
109.20
182.41
73.07
Interest
7.53
7.39
5.07
13.27
21.01
21.40
34.31
58.01
54.03
5.14
5.38
Depreciation
203.30
247.25
334.78
366.95
336.33
325.31
310.86
308.58
254.93
34.31
35.17
PBT
746.91
677.05
707.77
573.10
390.28
415.41
393.77
423.62
422.77
592.44
466.02
Tax
53.49
42.14
-148.66
114.21
71.27
100.88
86.26
83.62
59.71
107.00
54.70
Tax Rate
7.16%
6.22%
-21.16%
19.93%
18.78%
24.87%
21.91%
19.74%
14.12%
18.06%
11.97%
PAT
693.42
639.57
838.98
458.88
308.93
305.43
308.35
340.42
363.53
485.61
402.47
PAT before Minority Interest
699.87
627.41
836.66
458.89
308.32
304.73
307.51
340.01
363.06
485.45
402.43
Minority Interest
6.45
12.16
2.32
-0.01
0.61
0.70
0.84
0.41
0.47
0.16
0.04
PAT Margin
19.76%
18.78%
26.32%
15.93%
11.64%
11.33%
12.19%
13.68%
15.41%
21.90%
22.10%
PAT Growth
-17.67%
-23.77%
82.83%
48.54%
1.15%
-0.95%
-9.42%
-6.36%
-25.14%
20.66%
 
EPS
15.89
14.65
19.22
10.51
7.08
7.00
7.06
7.80
8.33
11.13
9.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,302.80
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
Share Capital
44.12
44.12
44.45
45.32
45.39
22.70
22.70
22.70
22.70
22.70
Total Reserves
2,258.68
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
Non-Current Liabilities
-290.47
-216.34
57.75
63.55
62.72
69.73
64.87
341.83
54.59
51.22
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.71
17.45
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
300.00
0.00
0.00
Long Term Provisions
27.70
25.23
22.97
23.10
19.95
23.83
23.88
18.99
24.53
17.13
Current Liabilities
723.89
915.72
700.17
792.04
679.94
713.94
782.19
734.68
386.53
318.93
Trade Payables
416.30
408.73
350.68
324.46
291.36
242.03
184.70
248.72
193.23
142.97
Other Current Liabilities
89.33
79.84
91.04
100.62
157.11
81.96
361.07
64.57
62.01
50.45
Short Term Borrowings
73.61
263.71
91.91
210.23
109.87
325.91
172.96
371.44
17.70
4.37
Short Term Provisions
144.65
163.44
166.54
156.73
121.61
64.03
63.46
49.95
113.59
121.14
Total Liabilities
2,746.18
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
Net Block
1,191.96
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
Gross Block
3,626.91
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
Accumulated Depreciation
2,434.95
2,205.43
1,894.12
1,524.80
1,189.79
872.93
559.53
437.32
188.19
640.11
Non Current Assets
1,459.36
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
Capital Work in Progress
6.33
3.08
6.43
8.05
36.33
30.47
21.52
67.09
28.77
11.91
Non Current Investment
179.99
263.17
166.42
142.54
233.90
241.42
148.20
92.00
6.61
6.62
Long Term Loans & Adv.
12.93
18.54
24.75
47.79
44.31
51.79
43.57
110.34
44.55
42.20
Other Non Current Assets
14.76
72.22
63.47
42.06
29.36
27.24
9.00
0.00
0.00
0.00
Current Assets
1,286.81
1,072.75
1,126.79
1,033.32
849.33
700.76
440.92
505.28
1,143.49
845.71
Current Investments
113.37
39.52
88.91
68.33
7.86
128.06
33.32
11.93
494.65
289.22
Inventories
328.04
357.61
300.45
244.65
221.73
193.95
179.16
150.53
126.65
141.15
Sundry Debtors
414.60
320.92
231.75
308.01
216.35
155.89
97.01
130.88
101.77
79.29
Cash & Bank
184.74
116.00
360.37
119.06
203.41
79.52
50.05
108.43
354.11
269.96
Other Current Assets
246.06
29.96
51.64
97.10
199.98
143.33
81.37
103.50
66.31
66.07
Short Term Loans & Adv.
206.99
208.74
93.67
196.18
144.41
82.78
72.52
90.75
58.40
57.94
Net Current Assets
562.93
157.03
426.62
241.28
169.39
-13.18
-341.27
-229.40
756.96
526.77
Total Assets
2,746.17
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
748.88
643.85
921.53
530.75
553.74
587.81
729.63
561.62
534.05
428.22
PBT
669.55
688.00
568.92
373.57
403.41
393.77
423.62
422.77
592.44
466.02
Adjustment
207.61
267.54
330.26
313.18
316.97
336.18
354.15
291.05
-36.34
-16.52
Changes in Working Capital
-11.24
-169.10
108.82
-80.02
-73.93
-61.24
22.56
-56.47
73.51
59.56
Cash after chg. in Working capital
865.92
786.45
1,008.00
606.73
646.46
668.71
800.34
657.35
629.62
509.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-117.04
-142.60
-86.47
-75.98
-92.72
-80.90
-70.72
-95.73
-95.57
-76.56
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
-4.28
Cash From Investing Activity
-112.83
-234.90
-226.95
-227.69
-23.39
-279.12
-297.48
-1,306.43
-233.70
-141.87
Net Fixed Assets
-21.52
-428.96
-84.67
-73.95
-199.44
-121.64
-100.48
-1,751.69
387.80
-52.06
Net Investments
-30.70
-96.53
-58.74
27.04
129.78
-189.36
-77.95
406.63
-205.42
-132.73
Others
-60.61
290.59
-83.54
-180.78
46.27
31.88
-119.05
38.63
-416.08
42.92
Cash from Financing Activity
-607.64
-402.14
-688.18
-405.36
-427.66
-323.74
-495.82
501.82
-215.39
-301.30
Net Cash Inflow / Outflow
28.40
6.81
6.40
-102.29
102.68
-15.05
-63.67
-243.00
84.96
-14.95
Opening Cash & Equivalents
27.57
19.81
10.84
116.47
16.19
28.40
100.51
349.75
268.03
280.85
Closing Cash & Equivalent
46.78
27.57
19.81
10.84
116.47
16.19
28.40
100.51
349.75
268.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
52.20
47.07
39.65
40.24
45.73
44.36
38.66
35.50
27.11
20.53
ROA
22.73%
31.61%
17.66%
11.22%
10.85%
11.39%
12.84%
16.62%
32.60%
30.23%
ROE
28.65%
43.58%
25.59%
15.81%
14.90%
16.32%
20.20%
25.55%
44.89%
47.08%
ROCE
28.70%
33.04%
30.16%
18.99%
18.87%
18.75%
21.36%
26.87%
53.44%
49.68%
Fixed Asset Turnover
0.96
0.99
0.97
0.92
0.99
0.99
1.04
1.60
2.69
1.87
Receivable days
39.41
31.65
34.20
36.05
25.21
18.17
16.45
17.71
14.64
18.85
Inventory Days
36.74
37.68
34.54
32.06
28.15
26.80
23.80
21.10
21.66
25.12
Payable days
125.33
129.16
132.60
52.73
44.28
39.14
41.21
43.84
38.14
32.52
Cash Conversion Cycle
-49.18
-59.83
-63.86
15.37
9.09
5.83
-0.95
-5.03
-1.84
11.45
Total Debt/Equity
0.03
0.13
0.05
0.12
0.05
0.16
0.27
0.42
0.03
0.04
Interest Cover
91.58
136.62
44.18
19.07
19.95
12.48
8.30
8.82
116.24
85.93

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Emami - Quarterly Results
    6th Nov 2023, 16:13 PM

    Read More
  • Emami inks pact to acquire 26% stake in Axiom Ayurveda
    28th Sep 2023, 16:38 PM

    This investment is in line with Emami’s strategy to invest in Health & Wellness segment and will also help Emami to enter into this growing segment

    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.