Nifty

:

26052.65

Sensex

:

85186.47

142.60 (0.55%)
513.45 (0.61%)

Login

Nifty
Sensex

:
:

26052.65
85186.47

142.60 (0.55%)
513.45 (0.61%)

Emami Ltd.

Household & Personal Products

Rating :

50/99

BSE: 531162 | NSE: EMAMILTD

Watchlist

NSE BSE

511.10

19-Nov-2025

Open
High
Low
Previous Close

519.2
519.7
509
519.20

Volume
Traded Value (lacs)
52 Week High
52 Week Low

541478
279198213.5
743
498.45

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

22,311.70
30.05
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

22,125.15
1.96%
7.73

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.91
5.75
3.80

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.11
3.03
3.51

PAT CAGR (%)

10 Years
5 Years
3 Years

8.29
11.94
8.04

P:E (Median)

8 Years
5 Years
3 Years

40.79
32.18
31.31

P:BV (Average)

8 Years
5 Years
3 Years

9.70
10.02
9.27

EV:EBITDA (Average)

8 Years
5 Years
3 Years

23.31
23.10
23.49

Earnings Forecasts:

(Updated: 08-11-2025)

Description 2024 2025 2026 2027
Adj EPS 18.48 20.71 22.32 24.63
P/E Ratio 27.66 24.68 22.90 20.75
Revenue 3809.19 4033.01 4380.7 4754.07
EBITDA 1025.11 1087.48 1195.42 1311.45
Net Income 806.47 886.8 958.95 1058.49
ROA 23.67 22.25 21.72 21.67
P/B Ratio 8.28 7.02 6.27 5.35
ROE 31.37 30.73 28.92 28.38
FCFF 860.26 832 947.56 1009.03
FCFF Yield 3.72 3.6 4.1 4.36
Net Debt -607.13 -703.86 -1004.25 -1255.71
BVPS 61.74 72.79 81.56 95.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 604.47 709.01 -14.74% 756.46 755.30 0.15% 780.60 709.43 10.03% 878.64 813.06 8.07%
Expenses 436.85 482.67 -9.49% 555.89 563.63 -1.37% 589.80 521.13 13.18% 550.17 530.27 3.75%
EBITDA 167.62 226.34 -25.94% 200.57 191.67 4.64% 190.80 188.30 1.33% 328.47 282.79 16.15%
EBIDTM 27.73% 31.92% 26.51% 25.38% 24.44% 26.54% 37.38% 34.78%
Other Income 53.85 34.48 56.18% 20.91 46.68 -55.21% 66.45 26.32 152.47% 9.83 25.18 -60.96%
Interest 0.47 0.61 -22.95% 0.50 0.45 11.11% 0.59 0.85 -30.59% 0.46 0.42 9.52%
Depreciation 40.15 39.68 1.18% 39.45 39.27 0.46% 39.44 42.92 -8.11% 39.98 40.83 -2.08%
PBT 180.85 220.53 -17.99% 181.53 198.63 -8.61% 217.22 170.85 27.14% 297.86 260.82 14.20%
Tax -1.49 6.43 - 18.44 22.65 -18.59% 27.49 19.10 43.93% 18.45 11.78 56.62%
PAT 182.34 214.10 -14.83% 163.09 175.98 -7.32% 189.73 151.75 25.03% 279.41 249.04 12.19%
PATM 30.17% 30.20% 21.56% 23.30% 24.31% 21.39% 31.80% 30.63%
EPS 4.18 4.90 -14.69% 3.74 4.03 -7.20% 4.35 3.48 25.00% 6.40 5.71 12.08%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 798.51 890.59 -10.34% 904.09 906.07 -0.22% 963.05 891.24 8.06% 1,049.48 996.32 5.34%
Expenses 619.98 640.12 -3.15% 689.87 689.56 0.04% 743.61 680.26 9.31% 710.79 681.45 4.31%
EBITDA 178.53 250.47 -28.72% 214.22 216.51 -1.06% 219.44 210.98 4.01% 338.69 314.87 7.57%
EBIDTM 22.36% 28.12% 23.69% 23.90% 22.79% 23.67% 32.27% 31.60%
Other Income 21.37 21.56 -0.88% 21.59 10.46 106.41% 21.16 10.70 97.76% 14.93 16.71 -10.65%
Interest 2.63 2.33 12.88% 2.43 2.06 17.96% 2.78 2.88 -3.47% 2.17 2.71 -19.93%
Depreciation 45.27 44.65 1.39% 44.50 44.43 0.16% 43.53 48.00 -9.31% 45.60 45.81 -0.46%
PBT 152.00 225.05 -32.46% 188.88 180.48 4.65% 194.29 170.80 13.75% 305.85 277.16 10.35%
Tax 1.83 9.44 -80.61% 22.51 27.78 -18.97% 31.53 22.48 40.26% 22.37 15.48 44.51%
PAT 150.17 215.61 -30.35% 166.37 152.70 8.95% 162.76 148.32 9.74% 283.48 261.68 8.33%
PATM 18.81% 24.21% 18.40% 16.85% 16.90% 16.64% 27.01% 26.26%
EPS 3.40 4.87 -30.18% 3.76 3.50 7.43% 3.72 3.41 9.09% 6.39 5.92 7.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 3,020.17 3,123.55 2,921.57 2,906.83 2,866.87 2,582.29 2,389.92 2,488.70 2,353.99 2,301.71 2,149.93 Net Sales Growth 1.12% 6.91% 0.51% 1.39% 11.02% 8.05% -3.97% 5.72% 2.27% 7.06% Cost Of Goods Sold 925.81 977.68 958.23 1,047.81 977.04 845.95 806.24 875.47 778.10 758.23 770.32 Gross Profit 2,094.36 2,145.87 1,963.34 1,859.02 1,889.84 1,736.34 1,583.68 1,613.23 1,575.89 1,543.48 1,379.60 GP Margin 69.35% 68.70% 67.20% 63.95% 65.92% 67.24% 66.26% 64.82% 66.95% 67.06% 64.17% Total Expenditure 2,132.71 2,186.27 2,069.58 2,129.39 1,969.69 1,738.96 1,797.89 1,782.27 1,731.15 1,620.55 1,560.43 Power & Fuel Cost - 22.20 22.27 21.48 21.91 20.90 21.81 22.18 17.82 14.51 11.56 % Of Sales - 0.71% 0.76% 0.74% 0.76% 0.81% 0.91% 0.89% 0.76% 0.63% 0.54% Employee Cost - 351.87 318.76 296.93 278.93 266.75 255.70 237.29 215.94 194.96 171.76 % Of Sales - 11.27% 10.91% 10.21% 9.73% 10.33% 10.70% 9.53% 9.17% 8.47% 7.99% Manufacturing Exp. - 48.35 48.60 48.45 41.99 35.20 37.47 82.74 74.32 31.50 23.45 % Of Sales - 1.55% 1.66% 1.67% 1.46% 1.36% 1.57% 3.32% 3.16% 1.37% 1.09% General & Admin Exp. - 144.86 126.54 134.70 112.25 108.27 130.08 64.73 57.04 92.38 60.01 % Of Sales - 4.64% 4.33% 4.63% 3.92% 4.19% 5.44% 2.60% 2.42% 4.01% 2.79% Selling & Distn. Exp. - 590.97 547.61 506.80 496.54 424.12 439.19 470.04 476.95 438.17 423.47 % Of Sales - 18.92% 18.74% 17.43% 17.32% 16.42% 18.38% 18.89% 20.26% 19.04% 19.70% Miscellaneous Exp. - 50.35 47.57 73.22 41.04 37.77 107.40 29.82 110.98 90.81 423.47 % Of Sales - 1.61% 1.63% 2.52% 1.43% 1.46% 4.49% 1.20% 4.71% 3.95% 4.64% EBITDA 887.46 937.28 851.99 777.44 897.18 843.33 592.03 706.43 622.84 681.16 589.50 EBITDA Margin 29.38% 30.01% 29.16% 26.75% 31.29% 32.66% 24.77% 28.39% 26.46% 29.59% 27.42% Other Income 151.04 157.44 69.24 48.00 122.94 104.05 94.09 37.20 104.88 103.04 103.79 Interest 2.02 2.11 2.12 3.73 3.45 12.01 18.90 19.29 33.17 57.62 53.75 Depreciation 159.02 158.38 166.57 215.38 327.61 361.15 326.10 318.04 305.31 304.67 252.13 PBT 877.46 934.22 752.54 606.33 689.06 574.22 341.11 406.29 389.24 421.91 387.40 Tax 62.89 75.02 53.26 32.83 -161.61 99.09 48.74 91.25 79.72 75.54 55.25 Tax Rate 7.17% 8.03% 7.13% 5.41% -23.45% 17.26% 14.43% 23.01% 20.48% 17.90% 14.26% PAT 814.57 859.20 693.39 573.50 850.68 475.13 289.12 305.24 309.52 346.37 332.15 PAT before Minority Interest 814.57 859.20 693.39 573.50 850.68 475.13 289.12 305.24 309.52 346.37 332.15 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 26.97% 27.51% 23.73% 19.73% 29.67% 18.40% 12.10% 12.27% 13.15% 15.05% 15.45% PAT Growth 3.00% 23.91% 20.90% -32.58% 79.04% 64.34% -5.28% -1.38% -10.64% 4.28% EPS 18.66 19.68 15.89 13.14 19.49 10.88 6.62 6.99 7.09 7.94 7.61

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 3,715.13 3,809.19 3,578.09 3,405.73 3,187.22 2,880.53 2,654.88 2,694.63 2,530.55 2,488.17 2,358.35 Net Sales Growth 0.84% 6.46% 5.06% 6.86% 10.65% 8.50% -1.48% 6.48% 1.70% 5.50% Cost Of Goods Sold 1,148.07 1,194.23 1,160.54 1,201.36 1,073.07 929.23 876.09 923.01 809.85 791.00 812.13 Gross Profit 2,567.06 2,614.95 2,417.56 2,204.37 2,114.16 1,951.30 1,778.78 1,771.62 1,720.70 1,697.17 1,546.22 GP Margin 69.10% 68.65% 67.57% 64.73% 66.33% 67.74% 67.00% 65.75% 68.00% 68.21% 65.56% Total Expenditure 2,764.25 2,784.08 2,628.56 2,542.97 2,234.85 1,997.47 1,964.33 1,967.41 1,887.71 1,786.88 1,735.82 Power & Fuel Cost - 23.29 23.37 22.62 22.52 21.50 22.47 22.64 18.32 15.19 12.18 % Of Sales - 0.61% 0.65% 0.66% 0.71% 0.75% 0.85% 0.84% 0.72% 0.61% 0.52% Employee Cost - 447.02 395.64 367.76 317.77 309.17 299.51 279.72 254.65 233.55 207.80 % Of Sales - 11.74% 11.06% 10.80% 9.97% 10.73% 11.28% 10.38% 10.06% 9.39% 8.81% Manufacturing Exp. - 52.16 52.23 51.70 42.87 36.12 38.22 83.51 32.58 32.27 24.39 % Of Sales - 1.37% 1.46% 1.52% 1.35% 1.25% 1.44% 3.10% 1.29% 1.30% 1.03% General & Admin Exp. - 177.15 151.53 156.98 123.45 117.32 142.26 75.65 109.63 101.79 73.50 % Of Sales - 4.65% 4.23% 4.61% 3.87% 4.07% 5.36% 2.81% 4.33% 4.09% 3.12% Selling & Distn. Exp. - 831.01 781.63 688.85 616.00 539.88 540.94 542.54 542.07 515.54 501.90 % Of Sales - 21.82% 21.84% 20.23% 19.33% 18.74% 20.38% 20.13% 21.42% 20.72% 21.28% Miscellaneous Exp. - 59.22 63.62 53.70 39.17 44.26 44.83 40.34 120.62 97.55 501.90 % Of Sales - 1.55% 1.78% 1.58% 1.23% 1.54% 1.69% 1.50% 4.77% 3.92% 4.41% EBITDA 950.88 1,025.11 949.53 862.76 952.37 883.06 690.55 727.22 642.84 701.29 622.53 EBITDA Margin 25.59% 26.91% 26.54% 25.33% 29.88% 30.66% 26.01% 26.99% 25.40% 28.18% 26.40% Other Income 79.05 68.11 46.80 68.93 95.25 70.27 57.07 34.90 96.10 88.93 109.20 Interest 10.01 9.34 9.98 7.39 5.07 13.27 21.01 21.40 34.31 58.01 54.03 Depreciation 178.90 178.21 185.91 247.25 334.78 366.95 336.33 325.31 310.86 308.58 254.93 PBT 841.02 905.67 800.45 677.05 707.77 573.10 390.28 415.41 393.77 423.62 422.77 Tax 78.24 91.12 66.70 42.14 -148.66 114.21 71.27 100.88 86.26 83.62 59.71 Tax Rate 9.30% 10.06% 8.39% 6.22% -21.16% 19.93% 18.78% 24.87% 21.91% 19.74% 14.12% PAT 762.78 806.46 723.53 639.57 838.98 458.88 308.93 305.43 308.35 340.42 363.53 PAT before Minority Interest 762.79 802.74 724.14 627.41 836.66 458.89 308.32 304.73 307.51 340.01 363.06 Minority Interest 0.01 3.72 -0.61 12.16 2.32 -0.01 0.61 0.70 0.84 0.41 0.47 PAT Margin 20.53% 21.17% 20.22% 18.78% 26.32% 15.93% 11.64% 11.33% 12.19% 13.68% 15.41% PAT Growth -2.00% 11.46% 13.13% -23.77% 82.83% 48.54% 1.15% -0.95% -9.42% -6.36% EPS 17.47 18.48 16.58 14.65 19.22 10.51 7.08 7.00 7.06 7.80 8.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,867.16 2,382.97 2,263.70 2,085.96 1,759.33 1,802.00 2,064.40 1,971.24 1,712.56 1,559.33 Share Capital 43.65 43.65 44.12 44.12 44.45 45.32 45.39 22.70 22.70 22.70 Total Reserves 2,823.51 2,339.32 2,219.58 2,041.84 1,714.88 1,756.68 2,019.01 1,948.54 1,689.86 1,536.64 Non-Current Liabilities -483.03 -396.25 -311.57 -233.80 46.85 51.53 62.74 69.73 64.56 341.26 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 300.00 Long Term Provisions 14.03 10.22 22.32 20.18 19.00 18.55 16.68 21.68 22.03 17.48 Current Liabilities 479.38 424.43 437.60 690.02 497.92 581.25 455.89 556.91 663.85 631.06 Trade Payables 276.41 239.60 242.84 296.09 279.19 239.12 224.99 184.34 148.62 188.03 Other Current Liabilities 146.31 110.04 118.48 124.30 112.56 137.55 145.33 74.70 356.80 57.45 Short Term Borrowings 0.29 7.39 10.73 212.58 46.53 158.25 54.34 279.37 134.70 360.00 Short Term Provisions 56.37 67.40 65.55 57.06 59.64 46.33 31.23 18.50 23.73 25.58 Total Liabilities 2,863.51 2,411.15 2,389.73 2,542.18 2,304.10 2,434.78 2,583.03 2,597.88 2,440.97 2,531.65 Net Block 799.28 917.65 1,044.90 1,225.87 1,099.66 1,377.45 1,597.75 1,716.25 1,907.48 1,893.83 Gross Block 3,459.06 3,433.13 3,409.48 3,387.03 2,954.38 2,867.98 2,765.75 2,572.62 2,461.06 2,320.27 Accumulated Depreciation 2,659.78 2,515.48 2,364.59 2,161.16 1,854.72 1,490.53 1,168.01 856.36 553.59 426.44 Non Current Assets 1,461.86 1,394.78 1,410.52 1,697.78 1,391.80 1,649.74 1,927.98 2,055.93 2,116.10 2,146.65 Capital Work in Progress 12.47 5.19 1.70 2.63 6.32 8.05 36.33 30.02 19.94 60.25 Non Current Investment 571.47 398.68 278.19 321.34 175.42 137.26 224.77 234.35 139.73 83.17 Long Term Loans & Adv. 33.62 13.74 20.68 24.09 46.94 84.92 39.77 48.06 40.08 109.39 Other Non Current Assets 4.01 17.56 21.75 79.24 63.47 42.06 29.36 27.24 8.87 0.00 Current Assets 1,401.65 1,016.38 979.21 844.40 912.30 785.04 655.06 541.95 324.88 385.01 Current Investments 424.02 161.04 113.37 39.52 88.91 68.33 7.86 128.06 33.32 11.93 Inventories 258.57 268.26 292.09 328.71 269.25 225.89 213.54 183.85 169.20 143.14 Sundry Debtors 284.67 283.05 259.70 193.54 99.72 181.69 142.25 70.03 34.13 52.74 Cash & Bank 181.58 91.15 95.80 55.60 307.93 57.30 110.67 21.55 8.53 72.56 Other Current Assets 252.81 39.70 41.51 36.25 146.49 251.84 180.74 138.46 79.69 104.63 Short Term Loans & Adv. 212.40 173.19 176.75 190.78 85.14 147.75 124.08 78.91 70.14 92.80 Net Current Assets 922.27 591.95 541.61 154.38 414.38 203.79 199.17 -14.96 -338.98 -246.06 Total Assets 2,863.51 2,411.16 2,389.73 2,542.18 2,304.10 2,434.78 2,583.04 2,597.88 2,440.98 2,531.66

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,694.79 2,446.59 2,302.80 2,076.59 1,762.65 1,823.75 2,076.06 2,013.61 1,754.69 1,611.61 Share Capital 43.65 43.65 44.12 44.12 44.45 45.32 45.39 22.70 22.70 22.70 Total Reserves 2,651.14 2,402.94 2,258.68 2,032.48 1,718.20 1,778.43 2,030.67 1,990.91 1,732.00 1,588.91 Non-Current Liabilities -463.01 -374.76 -290.47 -216.34 57.75 63.55 62.72 69.73 64.87 341.83 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 300.00 Long Term Provisions 19.29 15.32 27.70 25.23 22.97 23.10 19.95 23.83 23.88 18.99 Current Liabilities 779.35 758.83 723.89 915.72 700.17 792.04 679.94 713.94 782.19 734.68 Trade Payables 435.60 454.59 407.14 408.73 350.68 324.46 291.36 242.03 184.70 248.72 Other Current Liabilities 178.51 103.85 89.33 79.84 91.04 100.62 157.11 81.96 361.07 64.57 Short Term Borrowings 62.08 65.69 73.61 263.71 91.91 210.23 109.87 325.91 172.96 371.44 Short Term Provisions 103.16 134.70 153.80 163.44 166.54 156.73 121.61 64.03 63.46 49.95 Total Liabilities 3,009.70 2,841.78 2,746.18 2,773.67 2,519.68 2,678.48 2,818.52 2,797.85 2,603.16 2,692.22 Net Block 933.29 1,061.65 1,191.96 1,289.79 1,131.83 1,404.72 1,625.29 1,746.17 1,939.94 1,917.51 Gross Block 3,696.46 3,665.20 3,626.91 3,495.22 3,025.95 2,929.52 2,815.07 2,619.10 2,499.48 2,354.84 Accumulated Depreciation 2,763.17 2,603.55 2,434.95 2,205.43 1,894.12 1,524.80 1,189.79 872.93 559.53 437.32 Non Current Assets 1,276.03 1,423.56 1,459.36 1,700.93 1,392.90 1,645.16 1,969.19 2,097.09 2,162.24 2,186.94 Capital Work in Progress 14.96 7.55 6.33 3.08 6.43 8.05 36.33 30.47 21.52 67.09 Non Current Investment 251.72 280.50 179.99 263.17 166.42 142.54 233.90 241.42 148.20 92.00 Long Term Loans & Adv. 20.61 14.87 12.93 18.54 24.75 47.79 44.31 51.79 43.57 110.34 Other Non Current Assets 4.37 7.01 14.76 72.22 63.47 42.06 29.36 27.24 9.00 0.00 Current Assets 1,733.66 1,418.22 1,286.81 1,072.75 1,126.79 1,033.32 849.33 700.76 440.92 505.28 Current Investments 424.02 161.04 113.37 39.52 88.91 68.33 7.86 128.06 33.32 11.93 Inventories 308.10 323.40 328.04 357.61 300.45 244.65 221.73 193.95 179.16 150.53 Sundry Debtors 451.29 494.21 414.60 320.92 231.75 308.01 216.35 155.89 97.01 130.88 Cash & Bank 272.90 201.38 184.74 116.00 360.37 119.06 203.41 79.52 50.05 108.43 Other Current Assets 277.35 36.68 39.07 29.96 145.31 293.28 199.98 143.33 81.37 103.50 Short Term Loans & Adv. 242.32 201.50 206.99 208.74 93.67 196.18 144.41 82.78 72.52 90.75 Net Current Assets 954.31 659.39 562.93 157.03 426.62 241.28 169.39 -13.18 -341.27 -229.40 Total Assets 3,009.69 2,841.78 2,746.17 2,773.68 2,519.69 2,678.48 2,818.52 2,797.85 2,603.16 2,692.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 863.57 739.80 730.96 595.85 878.40 545.79 512.61 577.41 714.71 534.21 PBT 934.22 746.64 606.33 689.06 574.22 337.86 396.50 389.24 421.91 387.40 Adjustment 20.43 116.91 219.12 225.23 281.07 326.65 303.62 323.64 328.60 276.70 Changes in Working Capital 76.47 7.00 13.50 -188.30 89.15 -54.03 -101.14 -61.72 27.79 -37.81 Cash after chg. in Working capital 1,031.13 870.55 838.95 725.99 944.43 610.47 598.97 651.16 778.30 626.30 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -167.55 -130.76 -107.99 -130.14 -66.03 -64.68 -86.37 -73.75 -63.59 -92.09 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 0.00 Cash From Investing Activity -464.76 -192.29 -105.59 -187.90 -199.96 -251.39 20.18 -237.40 -260.55 -1,298.22 Net Fixed Assets -33.21 -27.14 -21.52 -428.96 -84.67 -73.95 -199.44 -121.64 -100.48 -1,751.69 Net Investments -435.77 -168.16 -30.70 -96.53 -58.74 27.04 129.78 -189.36 -77.95 406.63 Others 4.22 3.01 -53.37 337.59 -56.55 -204.48 89.84 73.60 -82.12 46.84 Cash from Financing Activity -367.88 -546.12 -612.17 -398.06 -678.77 -399.17 -434.15 -330.93 -518.57 510.89 Net Cash Inflow / Outflow 30.93 1.39 13.20 9.88 -0.33 -104.77 98.64 9.08 -64.41 -253.11 Opening Cash & Equivalents 27.71 26.32 13.12 3.24 3.57 108.34 9.70 0.62 65.04 313.79 Closing Cash & Equivalent 58.64 27.71 26.32 13.12 3.24 3.57 108.34 9.70 0.62 65.04

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 895.86 779.01 748.88 643.85 921.53 530.75 553.74 587.81 729.63 561.62 PBT 893.86 790.83 669.55 688.00 568.92 373.57 403.41 393.77 423.62 422.77 Adjustment 140.68 168.21 207.61 267.54 330.26 313.18 316.97 336.18 354.15 291.05 Changes in Working Capital 46.12 -33.75 -11.24 -169.10 108.82 -80.02 -73.93 -61.24 22.56 -56.47 Cash after chg. in Working capital 1,080.66 925.30 865.92 786.45 1,008.00 606.73 646.46 668.71 800.34 657.35 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -184.80 -146.29 -117.04 -142.60 -86.47 -75.98 -92.72 -80.90 -70.72 -95.73 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 0.00 Cash From Investing Activity -340.14 -205.40 -112.83 -234.90 -226.95 -227.69 -23.39 -279.12 -297.48 -1,306.43 Net Fixed Assets -33.21 -27.14 -21.52 -428.96 -84.67 -73.95 -199.44 -121.64 -100.48 -1,751.69 Net Investments -435.77 -168.16 -30.70 -96.53 -58.74 27.04 129.78 -189.36 -77.95 406.63 Others 128.84 -10.10 -60.61 290.59 -83.54 -180.78 46.27 31.88 -119.05 38.63 Cash from Financing Activity -499.61 -562.97 -607.64 -402.14 -688.18 -405.36 -427.66 -323.74 -495.82 501.82 Net Cash Inflow / Outflow 56.11 10.64 28.40 6.81 6.40 -102.29 102.68 -15.05 -63.67 -243.00 Opening Cash & Equivalents 52.95 46.78 27.57 19.81 10.84 116.47 16.19 28.40 100.51 349.75 Closing Cash & Equivalent 104.63 52.95 46.78 27.57 19.81 10.84 116.47 16.19 28.40 100.51

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 65.69 54.59 51.31 47.28 39.58 39.76 45.48 43.43 37.73 34.35 ROA 32.58% 28.89% 23.26% 35.11% 20.05% 11.52% 11.78% 12.29% 13.93% 16.25% ROE 32.73% 29.84% 26.37% 44.25% 26.68% 14.96% 15.13% 16.80% 21.17% 23.97% ROCE 35.62% 32.10% 26.68% 33.75% 31.13% 17.49% 19.03% 19.21% 21.96% 25.53% Fixed Asset Turnover 0.91 0.85 0.86 0.91 0.89 0.85 0.93 0.94 0.98 1.50 Receivable days 33.17 33.90 28.46 18.67 19.89 24.74 15.57 8.04 6.77 9.07 Inventory Days 30.78 35.00 38.98 38.07 34.99 33.56 29.14 27.25 24.35 21.81 Payable days 96.32 91.88 93.87 107.46 111.82 44.62 36.83 32.18 34.86 34.17 Cash Conversion Cycle -32.37 -22.98 -26.43 -50.72 -56.94 13.67 7.88 3.12 -3.74 -3.30 Total Debt/Equity 0.00 0.00 0.00 0.10 0.03 0.09 0.03 0.14 0.25 0.42 Interest Cover 442.88 352.54 163.76 200.62 48.80 18.88 21.56 12.73 8.32 8.21

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 61.74 56.05 52.20 47.07 39.65 40.24 45.73 44.36 38.66 35.50 ROA 27.44% 25.92% 22.73% 31.61% 17.66% 11.22% 10.85% 11.39% 12.84% 16.62% ROE 31.23% 30.49% 28.65% 43.58% 25.59% 15.81% 14.90% 16.32% 20.20% 25.55% ROCE 34.28% 32.76% 28.70% 33.04% 30.16% 18.99% 18.87% 18.75% 21.36% 26.87% Fixed Asset Turnover 1.03 0.98 0.96 0.99 0.97 0.92 0.99 0.99 1.04 1.60 Receivable days 45.30 46.35 39.41 31.65 34.20 36.05 25.21 18.17 16.45 17.71 Inventory Days 30.26 33.23 36.74 37.68 34.54 32.06 28.15 26.80 23.80 21.10 Payable days 136.04 135.51 123.94 129.16 132.60 52.73 44.28 39.14 41.21 43.84 Cash Conversion Cycle -60.48 -55.93 -47.79 -59.83 -63.86 15.37 9.09 5.83 -0.95 -5.03 Total Debt/Equity 0.02 0.03 0.03 0.13 0.05 0.12 0.05 0.16 0.27 0.42 Interest Cover 96.73 80.26 91.58 136.62 44.18 19.07 19.95 12.48 8.30 8.82

Top Investors:

dsp aggressive hybrid fund

nippon life india trustee ltd.- a/c nippon india nifty 500 quality 50 index fund

kotak aggressive hybrid fund

hdfc large and mid cap fund

avees trading and finance pvt ltd

sbi consumption opportunities fund

franklin india dividend yield fund

uti aggressive hybrid fund

aditya birla sun life trustee private limited a/c - aditya birla sun life bse 50

sundaram mutual fund a/c sundaram dividend yield fund

Annual Reports:

News Update:

Emami - Quarterly Results
11th Nov 2025, 00:00 AM

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.

Feedback