Nifty
:
11050.25
Sensex
:
37388.66
244.70 (2.26%)
835.06 (2.28%)
Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Emami Ltd.

Household & Personal Products

Rating :
55/99

BSE: 531162 | NSE: EMAMILTD

NSE BSE
351.90
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  354.00
  •  358.35
  •  350.00
  •  354.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  237310
  •  834.61
  •  407.55
  •  130.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,649.11
  • 51.58
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,740.28
  • 1.14%
  • 8.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.38%
  • 3.80%
  • 5.07%
  • FII
  • DII
  • Others
  • 5.71%
  • 27.51%
  • 4.53%

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
  • 50.11
  • 62.19
  • 57.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.78
  • 11.90
  • 9.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.76
  • 27.72
  • 24.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
481.34
648.64
-25.79%
532.68
639.64
-16.72%
812.64
811.09
0.19%
660.05
628.21
5.07%
Expenses
358.36
514.50
-30.35%
434.15
484.92
-10.47%
548.62
547.67
0.17%
467.07
440.87
5.94%
EBITDA
122.98
134.14
-8.32%
98.53
154.72
-36.32%
264.02
263.42
0.23%
192.98
187.34
3.01%
EBIDTM
25.55%
20.68%
14.01%
24.19%
32.49%
32.48%
29.24%
29.82%
Other Income
6.70
11.49
-41.69%
14.49
17.26
-16.05%
15.58
8.74
78.26%
16.38
5.16
217.44%
Interest
4.70
4.35
8.05%
2.41
6.21
-61.19%
4.93
6.23
-20.87%
9.32
4.38
112.79%
Depreciation
74.79
83.67
-10.61%
85.24
81.00
5.23%
85.55
79.21
8.00%
81.87
81.47
0.49%
PBT
50.19
57.61
-12.88%
17.95
84.77
-78.83%
185.86
176.92
5.05%
118.17
106.65
10.80%
Tax
9.48
17.69
-46.41%
-7.37
27.98
-
39.82
38.62
3.11%
21.13
23.97
-11.85%
PAT
40.71
39.92
1.98%
25.32
56.79
-55.41%
146.04
138.30
5.60%
97.04
82.68
17.37%
PATM
8.46%
6.15%
7.11%
8.88%
17.97%
17.05%
14.70%
13.16%
EPS
0.91
0.89
2.25%
0.56
1.27
-55.91%
3.26
3.08
5.84%
2.16
1.84
17.39%

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
2,486.71
2,654.88
2,692.94
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
-8.83%
-1.41%
6.42%
1.70%
5.50%
6.36%
21.78%
7.16%
16.90%
16.55%
 
Cost Of Goods Sold
5,263.51
876.09
923.01
809.85
791.00
812.13
779.96
680.28
715.45
556.86
467.55
Gross Profit
-2,776.80
1,778.78
1,769.93
1,720.70
1,697.17
1,546.22
1,437.28
1,140.49
983.65
896.65
779.52
GP Margin
-111.67%
67.00%
65.72%
68.00%
68.21%
65.56%
64.82%
62.64%
57.89%
61.69%
62.51%
Total Expenditure
1,808.20
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%
10.39%
10.06%
9.39%
8.81%
7.54%
7.63%
6.80%
6.35%
5.84%
Manufacturing Exp.
-
96.77
37.85
32.58
32.27
24.39
20.17
20.70
16.18
83.07
67.37
% Of Sales
-
3.64%
1.41%
1.29%
1.30%
1.03%
0.91%
1.14%
0.95%
5.72%
5.40%
General & Admin Exp.
-
82.59
121.31
109.63
101.79
73.50
66.23
48.76
44.17
40.39
39.93
% Of Sales
-
3.11%
4.50%
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%
20.15%
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
678.51
690.55
725.53
642.84
701.29
622.53
449.49
433.50
443.64
380.91
355.52
EBITDA Margin
27.29%
26.01%
26.94%
25.40%
28.18%
26.40%
20.27%
23.81%
26.11%
26.21%
28.51%
Other Income
53.15
57.07
36.59
96.10
88.93
109.20
182.41
73.07
55.68
54.12
44.91
Interest
21.36
21.01
21.40
34.31
58.01
54.03
5.14
5.38
6.57
15.21
15.23
Depreciation
327.45
336.33
325.31
310.86
308.58
254.93
34.31
35.17
124.06
120.89
116.09
PBT
372.17
390.28
415.41
393.77
423.62
422.77
592.44
466.02
368.68
298.94
269.12
Tax
63.06
71.27
100.88
86.26
83.62
59.71
107.00
54.70
54.00
40.12
40.41
Tax Rate
16.94%
18.78%
24.87%
21.91%
19.74%
14.12%
18.06%
11.97%
14.65%
13.42%
15.02%
PAT
309.11
308.93
305.43
308.35
340.42
363.53
485.61
402.47
314.74
258.84
228.72
PAT before Minority Interest
309.14
308.32
304.73
307.51
340.01
363.06
485.45
402.43
314.68
258.81
228.71
Minority Interest
0.03
0.61
0.70
0.84
0.41
0.47
0.16
0.04
0.06
0.03
0.01
PAT Margin
12.43%
11.64%
11.34%
12.19%
13.68%
15.41%
21.90%
22.10%
18.52%
17.81%
18.34%
PAT Growth
-2.70%
1.15%
-0.95%
-9.42%
-6.36%
-25.14%
20.66%
27.87%
21.60%
13.17%
 
EPS
6.89
6.89
6.81
6.88
7.59
8.11
10.83
8.98
7.02
5.77
5.10

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
405.61
393.77
423.62
422.77
592.44
466.02
368.68
298.94
269.12
Adjustment
313.18
314.78
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
25.23
18.17
16.45
17.71
14.64
18.85
22.39
25.84
26.55
Inventory Days
32.06
28.17
26.80
23.80
21.10
21.66
25.12
23.81
29.09
29.70
Payable days
51.32
45.22
39.14
41.21
43.84
38.14
32.52
26.43
26.35
26.77
Cash Conversion Cycle
16.78
8.18
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 confident of delivering stronger performance in FY21
    19th Sep 2020, 11:35 AM

    Emami is ramping up its innovation pipeline and investing in the new-age trade channels to be future-ready

    Read More
  • Emami ropes in Juhi Chawla as brand ambassador for BoroPlus’ hygiene range
    14th Sep 2020, 09:51 AM

    BoroPlus Hygiene Range is all set to offer the consumers a complete range of personal hygiene to fight the attack of COVID-19 virus

    Read More
  • Emami - Quarterly Results
    7th Aug 2020, 13:27 PM

    Read More
  • Emami sells 100% equity stake in Emami Cement
    15th Jul 2020, 10:24 AM

    The company has completed the divestment for an enterprises value of Rs 5500 crore

    Read More
  • Emami to turn Boroplus 'all-season' brand with new range of soap, hand wash
    18th Jun 2020, 16:34 PM

    With the recent launch of Aloe Vera gel, Boroplus has four products in its portfolio basket, and the three additional ones will push the figure to seven

    Read More
  • Emami dissolves its UK based step-down subsidiary
    18th Jun 2020, 14:55 PM

    Since incorporation, Greenlab has not undertaken any business activities and there was no contribution in overall revenue of the 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.