Nifty
:
16266.15
Sensex
:
54326.39
456.75 (2.89%)
1534.16 (2.91%)
Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Emami Ltd.

Household & Personal Products

Rating :
51/99

BSE: 531162 | NSE: EMAMILTD

NSE BSE
424.30
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  418.20
  •  429.50
  •  410.55
  •  410.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  349140
  •  1455.32
  •  621.80
  •  406.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,713.58
  • 22.29
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,445.12
  • 1.89%
  • 9.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.27%
  • 3.95%
  • 4.00%
  • FII
  • DII
  • Others
  • 12.72%
  • 24.27%
  • 0.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.08
  • 2.97
  • 2.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.77
  • 4.72
  • 3.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.89
  • 6.15
  • 14.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.74
  • 53.99
  • 46.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.74
  • 10.42
  • 9.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.64
  • 24.61
  • 20.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
770.39
730.76
5.42%
971.85
933.61
4.10%
788.84
734.82
7.35%
660.95
481.34
37.31%
Expenses
606.45
567.96
6.78%
630.31
593.42
6.22%
511.66
477.73
7.10%
491.24
358.36
37.08%
EBITDA
163.94
162.80
0.70%
341.54
340.19
0.40%
277.18
257.09
7.81%
169.71
122.98
38.00%
EBIDTM
21.28%
22.28%
35.14%
36.44%
35.14%
34.99%
25.68%
25.55%
Other Income
30.29
46.50
-34.86%
16.63
9.18
81.15%
37.61
7.89
376.68%
10.72
6.70
60.00%
Interest
1.82
4.72
-61.44%
1.83
1.37
33.58%
0.78
2.48
-68.55%
0.64
4.70
-86.38%
Depreciation
83.46
82.96
0.60%
84.44
94.37
-10.52%
83.88
114.83
-26.95%
83.00
74.79
10.98%
PBT
103.77
121.62
-14.68%
271.90
253.63
7.20%
230.13
147.67
55.84%
96.79
50.19
92.85%
Tax
-256.27
32.55
-
49.09
43.78
12.13%
41.04
28.40
44.51%
17.48
9.48
84.39%
PAT
360.04
89.07
304.22%
222.81
209.85
6.18%
189.09
119.27
58.54%
79.31
40.71
94.82%
PATM
46.73%
12.19%
22.93%
22.48%
23.97%
16.23%
12.00%
8.46%
EPS
8.07
1.97
309.64%
4.95
4.70
5.32%
4.17
2.66
56.77%
1.75
0.89
96.63%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
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
1,453.51
Net Sales Growth
10.81%
8.50%
-1.48%
6.48%
1.70%
5.50%
6.36%
21.78%
7.16%
16.90%
 
Cost Of Goods Sold
1,077.88
929.23
876.09
923.01
809.85
791.00
812.13
779.96
680.28
715.45
556.86
Gross Profit
2,114.15
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
GP Margin
66.23%
67.74%
67.00%
65.75%
68.00%
68.21%
65.56%
64.82%
62.64%
57.89%
61.69%
Total Expenditure
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
1,072.60
Power & Fuel Cost
-
21.50
22.47
22.64
18.32
15.19
12.18
12.48
9.79
8.67
6.97
% Of Sales
-
0.75%
0.85%
0.84%
0.72%
0.61%
0.52%
0.56%
0.54%
0.51%
0.48%
Employee Cost
-
309.17
299.51
279.72
254.65
233.55
207.80
167.13
139.01
115.55
92.31
% Of Sales
-
10.73%
11.28%
10.38%
10.06%
9.39%
8.81%
7.54%
7.63%
6.80%
6.35%
Manufacturing Exp.
-
36.12
38.22
83.51
32.58
32.27
24.39
20.17
20.70
16.18
83.07
% Of Sales
-
1.25%
1.44%
3.10%
1.29%
1.30%
1.03%
0.91%
1.14%
0.95%
5.72%
General & Admin Exp.
-
117.32
142.26
75.65
109.63
101.79
73.50
66.23
48.76
44.17
40.39
% Of Sales
-
4.07%
5.36%
2.81%
4.33%
4.09%
3.12%
2.99%
2.68%
2.60%
2.78%
Selling & Distn. Exp.
-
539.88
540.94
542.54
542.07
515.54
501.90
600.02
455.90
433.13
360.96
% Of Sales
-
18.74%
20.38%
20.13%
21.42%
20.72%
21.28%
27.06%
25.04%
25.49%
24.83%
Miscellaneous Exp.
-
44.26
44.83
40.34
120.62
97.55
103.92
121.77
32.81
24.40
360.96
% Of Sales
-
1.54%
1.69%
1.50%
4.77%
3.92%
4.41%
5.49%
1.80%
1.44%
2.35%
EBITDA
952.37
883.06
690.55
727.22
642.84
701.29
622.53
449.49
433.50
443.64
380.91
EBITDA Margin
29.84%
30.66%
26.01%
26.99%
25.40%
28.18%
26.40%
20.27%
23.81%
26.11%
26.21%
Other Income
95.25
70.27
57.07
34.90
96.10
88.93
109.20
182.41
73.07
55.68
54.12
Interest
5.07
13.27
21.01
21.40
34.31
58.01
54.03
5.14
5.38
6.57
15.21
Depreciation
334.78
366.95
336.33
325.31
310.86
308.58
254.93
34.31
35.17
124.06
120.89
PBT
702.59
573.10
390.28
415.41
393.77
423.62
422.77
592.44
466.02
368.68
298.94
Tax
-148.66
114.21
71.27
100.88
86.26
83.62
59.71
107.00
54.70
54.00
40.12
Tax Rate
-21.16%
19.93%
18.78%
24.87%
21.91%
19.74%
14.12%
18.06%
11.97%
14.65%
13.42%
PAT
851.25
458.88
308.93
305.43
308.35
340.42
363.53
485.61
402.47
314.74
258.84
PAT before Minority Interest
853.57
458.89
308.32
304.73
307.51
340.01
363.06
485.45
402.43
314.68
258.81
Minority Interest
2.32
-0.01
0.61
0.70
0.84
0.41
0.47
0.16
0.04
0.06
0.03
PAT Margin
26.67%
15.93%
11.64%
11.33%
12.19%
13.68%
15.41%
21.90%
22.10%
18.52%
17.81%
PAT Growth
85.50%
48.54%
1.15%
-0.95%
-9.42%
-6.36%
-25.14%
20.66%
27.87%
21.60%
 
EPS
19.29
10.40
7.00
6.92
6.99
7.72
8.24
11.01
9.12
7.13
5.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
706.63
Share Capital
44.45
45.32
45.39
22.70
22.70
22.70
22.70
22.70
15.13
15.13
Total Reserves
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
691.50
Non-Current Liabilities
57.75
63.55
62.72
69.73
64.87
341.83
54.59
51.22
58.06
78.65
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
1.71
17.45
28.17
52.68
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
300.00
0.00
0.00
0.00
0.00
Long Term Provisions
22.97
23.10
19.95
23.83
23.88
18.99
24.53
17.13
7.37
3.89
Current Liabilities
700.17
792.04
679.94
713.94
782.19
734.68
386.53
318.93
524.36
496.10
Trade Payables
350.68
324.46
291.36
242.03
184.70
248.72
193.23
142.97
102.00
104.54
Other Current Liabilities
91.04
100.62
157.11
81.96
361.07
64.57
62.01
50.45
56.34
73.61
Short Term Borrowings
91.91
210.23
109.87
325.91
172.96
371.44
17.70
4.37
57.56
55.55
Short Term Provisions
166.54
156.73
121.61
64.03
63.46
49.95
113.59
121.14
308.46
262.40
Total Liabilities
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
1,281.50
Net Block
1,078.79
1,404.72
1,625.29
1,746.17
1,939.94
1,917.51
452.90
395.86
396.79
407.70
Gross Block
2,963.74
2,929.52
2,815.07
2,619.10
2,499.48
2,354.84
641.10
1,035.97
944.02
841.90
Accumulated Depreciation
1,884.95
1,524.80
1,189.79
872.93
559.53
437.32
188.19
640.11
547.23
434.20
Non Current Assets
1,392.90
1,645.16
1,969.19
2,097.09
2,162.24
2,186.94
532.83
456.58
485.17
519.31
Capital Work in Progress
6.43
8.05
36.33
30.47
21.52
67.09
28.77
11.91
47.46
76.81
Non Current Investment
219.46
142.54
233.90
241.42
148.20
92.00
6.61
6.62
6.78
6.77
Long Term Loans & Adv.
24.75
47.79
44.31
51.79
43.57
110.34
44.55
42.20
34.15
24.58
Other Non Current Assets
63.47
42.06
29.36
27.24
9.00
0.00
0.00
0.00
0.00
3.45
Current Assets
1,126.79
1,033.32
849.33
700.76
440.92
505.28
1,143.49
845.71
874.77
762.19
Current Investments
88.91
68.33
7.86
128.06
33.32
11.93
494.65
289.22
156.34
73.56
Inventories
300.45
244.65
221.73
193.95
179.16
150.53
126.65
141.15
113.98
112.20
Sundry Debtors
231.75
308.01
216.35
155.89
97.01
130.88
101.77
79.29
112.22
100.54
Cash & Bank
360.37
119.06
203.41
79.52
50.05
108.43
354.11
269.96
281.71
275.94
Other Current Assets
145.31
97.10
55.57
60.55
81.37
103.50
66.31
66.07
210.51
199.95
Short Term Loans & Adv.
93.67
196.18
144.41
82.78
72.52
90.75
58.40
57.94
203.44
191.61
Net Current Assets
426.62
241.28
169.39
-13.18
-341.27
-229.40
756.96
526.77
350.41
266.08
Total Assets
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
1,281.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
921.53
530.75
553.74
587.81
729.63
561.62
534.05
428.22
322.95
360.45
PBT
568.92
373.57
403.41
393.77
423.62
422.77
592.44
466.02
368.68
298.94
Adjustment
330.26
313.18
316.97
336.18
354.15
291.05
-36.34
-16.52
-8.54
18.23
Changes in Working Capital
108.82
-80.02
-73.93
-61.24
22.56
-56.47
73.51
59.56
12.92
69.98
Cash after chg. in Working capital
1,008.00
606.73
646.46
668.71
800.34
657.35
629.62
509.06
373.06
387.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-86.47
-75.98
-92.72
-80.90
-70.72
-95.73
-95.57
-76.56
-50.12
-26.69
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
-4.28
0.00
0.00
Cash From Investing Activity
-226.95
-227.69
-23.39
-279.12
-297.48
-1,306.43
-233.70
-141.87
-123.64
-132.65
Net Fixed Assets
-33.32
-73.95
-199.44
-121.64
-100.48
-1,751.69
387.80
-52.06
-64.24
-96.89
Net Investments
-102.43
27.04
129.78
-189.36
-77.95
406.63
-205.42
-132.73
-82.78
-73.72
Others
-91.20
-180.78
46.27
31.88
-119.05
38.63
-416.08
42.92
23.38
37.96
Cash from Financing Activity
-688.18
-405.36
-427.66
-323.74
-495.82
501.82
-215.39
-301.30
-188.47
-144.93
Net Cash Inflow / Outflow
6.40
-102.29
102.68
-15.05
-63.67
-243.00
84.96
-14.95
10.84
82.87
Opening Cash & Equivalents
10.84
116.47
16.19
28.40
100.51
349.75
268.03
280.85
275.94
210.50
Closing Cash & Equivalent
19.81
10.84
116.47
16.19
28.40
100.51
349.75
268.03
280.85
275.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
39.65
40.24
45.73
44.36
38.66
35.50
27.11
20.53
17.13
15.57
ROA
17.66%
11.22%
10.85%
11.39%
12.84%
16.62%
32.60%
30.23%
23.83%
20.95%
ROE
25.59%
15.81%
14.90%
16.32%
20.20%
25.55%
44.89%
47.08%
42.41%
37.07%
ROCE
30.16%
18.99%
18.87%
18.75%
21.36%
26.87%
53.44%
49.68%
42.77%
35.37%
Fixed Asset Turnover
0.98
0.92
0.99
0.99
1.04
1.60
2.69
1.87
1.94
1.80
Receivable days
34.20
36.05
25.21
18.17
16.45
17.71
14.64
18.85
22.39
25.84
Inventory Days
34.54
32.06
28.15
26.80
23.80
21.10
21.66
25.12
23.81
29.09
Payable days
132.60
52.73
44.28
39.14
41.21
43.84
38.14
32.52
26.43
26.35
Cash Conversion Cycle
-63.86
15.37
9.09
5.83
-0.95
-5.03
-1.84
11.45
19.77
28.57
Total Debt/Equity
0.05
0.12
0.05
0.16
0.27
0.42
0.03
0.04
0.15
0.22
Interest Cover
44.18
19.07
19.95
12.48
8.30
8.82
116.24
85.93
57.13
20.65

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Emami acquires ‘Dermicool’ from Reckitt
    26th Mar 2022, 09:59 AM

    Emami will become leader in this niche category which would also help realize synergetic benefits and optimize costs

    Read More
  • Emami acquires stake in Tru Native F&B
    7th Mar 2022, 09:40 AM

    Tru Native F&B markets nutrition products under the brand ‘TruNativ’

    Read More
  • Emami's arm sets up wholly-owned subsidiary in Dubai
    16th Feb 2022, 10:22 AM

    'Emami International Personal Care Trading LLC' is the Step-down Subsidiary of Emami

    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.