Nifty
:
24154.90
Sensex
:
77235.46
-132.75 (-0.55%)
-492.70 (-0.63%)
Nifty
Sensex
:
:
24154.90
77235.46
-132.75 (-0.55%)
-492.70 (-0.63%)

Emami Ltd.

Household & Personal Products

Rating :
41/99

BSE: 531162 | NSE: EMAMILTD

NSE BSE
400.10
18-Aug-2026
  • Open
  • High
  • Low
  • Previous Close
  •  403.5
  •  404.25
  •  397.5
  •  404.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  360203
  •  144293249.65
  •  634.2
  •  376.4

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,473.10
  • 23.61
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,185.64
  • 2.50%
  • 5.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.84%
  • 3.62%
  • 5.76%
  • FII
  • DII
  • Others
  • 7.87%
  • 26.98%
  • 0.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.27
  • 3.47
  • 1.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.23
  • 0.24
  • 0.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.58
  • -1.57
  • 2.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.55
  • 30.75
  • 31.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.04
  • 9.18
  • 9.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.78
  • 22.09
  • 23.27

Earnings Forecasts:

(Updated: 15-08-2026)
Description
2026
2027
2028
2029
Adj EPS
30
-6
4.29
19.49
P/E Ratio
13.34
-66.68
93.26
20.53
Revenue
21.82
19.67
18.45
3897.7
EBITDA
4148.93
4484.23
4806.64
1022.66
Net Income
1057.06
1174.53
1286.64
840.73
ROA
825.92
918.07
1000.49
20.77
P/B Ratio
-0.36
-0.28
-0.20
5.47
ROE
5.51
4.93
4.46
28.94
FCFF
25.91
25.83
25.45
813.58
FCFF Yield
774.26
862.79
1134.92
4.66
Net Debt
4.43
4.94
6.49
-765.03
BVPS
-1110.88
-1417.03
-2024.2
73.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
1,039.21
904.09
14.95%
925.10
963.05
-3.94%
1,151.81
1,049.48
9.75%
798.51
890.59
-10.34%
Expenses
813.03
689.87
17.85%
738.40
743.61
-0.70%
767.61
710.79
7.99%
619.98
640.12
-3.15%
EBITDA
226.18
214.22
5.58%
186.70
219.44
-14.92%
384.20
338.69
13.44%
178.53
250.47
-28.72%
EBIDTM
21.76%
23.69%
20.18%
22.79%
33.36%
32.27%
22.36%
28.12%
Other Income
18.50
21.59
-14.31%
23.18
21.16
9.55%
18.97
14.93
27.06%
21.37
21.56
-0.88%
Interest
5.61
2.43
130.86%
3.15
2.78
13.31%
2.92
2.17
34.56%
2.63
2.33
12.88%
Depreciation
42.76
44.50
-3.91%
42.25
43.53
-2.94%
45.32
45.60
-0.61%
45.27
44.65
1.39%
PBT
196.31
188.88
3.93%
164.48
194.29
-15.34%
344.78
305.85
12.73%
152.00
225.05
-32.46%
Tax
55.77
22.51
147.76%
20.90
31.53
-33.71%
25.57
22.37
14.30%
1.83
9.44
-80.61%
PAT
140.54
166.37
-15.53%
143.58
162.76
-11.78%
319.21
283.48
12.60%
150.17
215.61
-30.35%
PATM
13.52%
18.40%
15.52%
16.90%
27.71%
27.01%
18.81%
24.21%
EPS
3.15
3.76
-16.22%
3.28
3.72
-11.83%
7.32
6.39
14.55%
3.40
4.87
-30.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
3,914.63
3,779.51
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
Net Sales Growth
2.82%
-0.78%
6.46%
5.06%
6.86%
10.65%
8.50%
-1.48%
6.48%
1.70%
 
Cost Of Goods Sold
1,216.77
1,138.01
1,194.23
1,160.54
1,201.36
1,073.07
929.23
876.09
923.01
809.85
791.00
Gross Profit
2,697.86
2,641.50
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
GP Margin
68.92%
69.89%
68.65%
67.57%
64.73%
66.33%
67.74%
67.00%
65.75%
68.00%
68.21%
Total Expenditure
2,939.02
2,815.88
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
Power & Fuel Cost
-
21.02
23.29
23.37
22.62
22.52
21.50
22.47
22.64
18.32
15.19
% Of Sales
-
0.56%
0.61%
0.65%
0.66%
0.71%
0.75%
0.85%
0.84%
0.72%
0.61%
Employee Cost
-
479.09
447.02
395.64
367.76
317.77
309.17
299.51
279.72
254.65
233.55
% Of Sales
-
12.68%
11.74%
11.06%
10.80%
9.97%
10.73%
11.28%
10.38%
10.06%
9.39%
Manufacturing Exp.
-
24.95
25.90
52.23
51.70
42.87
36.12
38.22
37.85
32.58
32.27
% Of Sales
-
0.66%
0.68%
1.46%
1.52%
1.35%
1.25%
1.44%
1.40%
1.29%
1.30%
General & Admin Exp.
-
206.33
203.40
151.53
156.98
123.45
117.32
142.26
121.31
109.63
101.79
% Of Sales
-
5.46%
5.34%
4.23%
4.61%
3.87%
4.07%
5.36%
4.50%
4.33%
4.09%
Selling & Distn. Exp.
-
878.52
831.01
781.63
688.85
616.00
539.88
540.94
542.54
542.07
515.54
% Of Sales
-
23.24%
21.82%
21.84%
20.23%
19.33%
18.74%
20.38%
20.13%
21.42%
20.72%
Miscellaneous Exp.
-
67.94
59.22
63.62
53.70
39.17
44.26
44.83
40.34
120.62
515.54
% Of Sales
-
1.80%
1.55%
1.78%
1.58%
1.23%
1.54%
1.69%
1.50%
4.77%
3.92%
EBITDA
975.61
963.63
1,025.11
949.53
862.76
952.37
883.06
690.55
727.22
642.84
701.29
EBITDA Margin
24.92%
25.50%
26.91%
26.54%
25.33%
29.88%
30.66%
26.01%
26.99%
25.40%
28.18%
Other Income
82.02
85.11
68.11
46.80
68.93
95.25
70.27
57.07
34.90
96.10
88.93
Interest
14.31
11.13
9.34
9.98
7.39
5.07
13.27
21.01
21.40
34.31
58.01
Depreciation
175.60
177.34
178.21
185.91
247.25
334.78
366.95
336.33
325.31
310.86
308.58
PBT
857.57
860.28
905.67
800.45
677.05
707.77
573.10
390.28
415.41
393.77
423.62
Tax
104.07
70.81
91.12
66.70
42.14
-148.66
114.21
71.27
100.88
86.26
83.62
Tax Rate
12.14%
8.33%
10.06%
8.39%
6.22%
-21.16%
19.93%
18.78%
24.87%
21.91%
19.74%
PAT
753.50
775.26
806.46
723.53
639.57
838.98
454.70
302.91
303.23
307.14
340.42
PAT before Minority Interest
751.92
775.25
802.74
724.14
627.41
836.66
454.71
302.30
302.53
306.30
340.01
Minority Interest
-1.58
0.01
3.72
-0.61
12.16
2.32
-0.01
0.61
0.70
0.84
0.41
PAT Margin
19.25%
20.51%
21.17%
20.22%
18.78%
26.32%
15.79%
11.41%
11.25%
12.14%
13.68%
PAT Growth
-9.02%
-3.87%
11.46%
13.13%
-23.77%
84.51%
50.11%
-0.11%
-1.27%
-9.78%
 
EPS
17.26
17.76
18.48
16.58
14.65
19.22
10.42
6.94
6.95
7.04
7.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
2,923.98
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
Share Capital
43.65
43.65
43.65
44.12
44.12
44.45
45.32
45.39
22.70
22.70
Total Reserves
2,880.33
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
Non-Current Liabilities
-550.41
-463.01
-374.76
-290.47
-216.34
57.75
63.55
62.72
69.73
64.87
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
0.00
Long Term Provisions
31.35
19.29
15.32
27.70
25.23
22.97
23.10
19.95
23.83
23.88
Current Liabilities
838.25
779.35
758.83
723.89
915.72
700.17
792.04
679.94
713.94
782.19
Trade Payables
477.07
435.60
454.59
407.14
408.73
350.68
324.46
291.36
242.03
184.70
Other Current Liabilities
120.52
178.51
103.85
89.33
79.84
91.04
100.62
157.11
81.96
361.07
Short Term Borrowings
122.38
62.08
65.69
73.61
263.71
91.91
210.23
109.87
325.91
172.96
Short Term Provisions
118.27
103.16
134.70
153.80
163.44
166.54
156.73
121.61
64.03
63.46
Total Liabilities
3,210.28
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
Net Block
846.39
933.29
1,061.65
1,191.96
1,289.79
1,078.79
1,404.72
1,625.29
1,746.17
1,939.94
Gross Block
3,767.83
3,696.46
3,665.20
3,626.91
3,495.22
2,963.74
2,929.52
2,815.07
2,619.10
2,499.48
Accumulated Depreciation
2,921.44
2,763.17
2,603.55
2,434.95
2,205.43
1,884.95
1,524.80
1,189.79
872.93
559.53
Non Current Assets
1,275.41
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
Capital Work in Progress
1.37
14.96
7.55
6.33
3.08
6.43
8.05
36.33
30.47
21.52
Non Current Investment
362.44
251.72
280.50
179.99
263.17
166.42
88.09
179.12
185.53
94.36
Long Term Loans & Adv.
20.50
20.61
14.87
12.93
18.54
24.75
47.79
44.31
51.79
43.57
Other Non Current Assets
4.64
4.37
7.01
14.76
72.22
63.47
42.06
29.36
27.24
9.00
Current Assets
1,934.86
1,733.66
1,418.22
1,286.81
1,072.75
1,126.79
1,033.32
849.33
700.76
440.92
Current Investments
471.88
424.02
161.04
113.37
39.52
88.91
68.33
7.86
128.06
33.32
Inventories
399.57
308.10
323.40
328.04
357.61
300.45
244.65
221.73
193.95
179.16
Sundry Debtors
343.32
451.29
494.21
414.60
320.92
231.75
308.01
216.35
155.89
97.01
Cash & Bank
409.84
272.90
201.38
184.74
116.00
360.37
119.06
203.41
79.52
50.05
Other Current Assets
310.25
35.03
36.68
39.07
238.70
145.31
293.28
199.98
143.33
81.37
Short Term Loans & Adv.
248.51
242.32
201.50
206.99
208.74
93.67
196.18
144.41
82.78
72.52
Net Current Assets
1,096.61
954.31
659.39
562.93
157.03
426.62
241.28
169.39
-13.18
-341.27
Total Assets
3,210.27
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
800.53
895.86
779.01
748.88
643.85
921.53
530.75
553.74
587.81
729.63
PBT
846.06
893.86
790.83
669.55
688.00
568.92
373.57
403.41
393.77
423.62
Adjustment
117.78
140.68
168.21
207.61
267.54
330.26
313.18
316.97
336.18
354.15
Changes in Working Capital
8.59
46.12
-33.75
-11.24
-169.10
108.82
-80.02
-73.93
-61.24
22.56
Cash after chg. in Working capital
972.44
1,080.66
925.30
865.92
786.45
1,008.00
606.73
646.46
668.71
800.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-171.90
-184.80
-146.29
-117.04
-142.60
-86.47
-75.98
-92.72
-80.90
-70.72
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
-181.14
-340.14
-205.40
-112.83
-234.90
-226.95
-227.69
-23.39
-279.12
-297.48
Net Fixed Assets
-33.55
-33.21
-27.14
-21.52
-480.31
-33.32
-73.95
-199.44
-121.64
-100.48
Net Investments
-200.08
-435.77
-168.16
-30.70
-96.53
-103.37
26.07
128.29
-187.17
-80.29
Others
52.49
128.84
-10.10
-60.61
341.94
-90.26
-179.81
47.76
29.69
-116.71
Cash from Financing Activity
-554.48
-499.61
-562.97
-607.64
-402.14
-688.18
-405.36
-427.66
-323.74
-495.82
Net Cash Inflow / Outflow
64.91
56.11
10.64
28.40
6.81
6.40
-102.29
102.68
-15.05
-63.67
Opening Cash & Equivalents
104.63
52.95
46.78
27.57
19.81
10.84
116.47
16.19
28.40
100.51
Closing Cash & Equivalent
176.75
104.63
52.95
46.78
27.57
19.81
10.84
116.47
16.19
28.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
66.99
61.74
56.05
52.20
47.07
39.65
40.24
45.73
44.36
38.66
ROA
24.93%
27.44%
25.92%
22.73%
31.61%
17.66%
11.22%
10.85%
11.39%
12.84%
ROE
27.60%
31.23%
30.49%
28.65%
43.58%
25.59%
15.81%
14.90%
16.32%
20.20%
ROCE
29.54%
34.28%
32.76%
28.70%
33.04%
30.16%
18.99%
18.87%
18.75%
21.36%
Fixed Asset Turnover
1.01
1.03
0.98
0.96
0.99
0.97
0.92
0.99
0.99
1.04
Receivable days
38.37
45.30
46.35
39.41
31.65
34.20
36.05
25.21
18.17
16.45
Inventory Days
34.17
30.26
33.23
36.74
37.68
34.54
32.06
28.15
26.80
23.80
Payable days
146.36
136.04
135.51
123.94
129.16
132.60
52.73
44.28
39.14
41.21
Cash Conversion Cycle
-73.82
-60.48
-55.93
-47.79
-59.83
-63.86
15.37
9.09
5.83
-0.95
Total Debt/Equity
0.04
0.02
0.03
0.03
0.13
0.05
0.12
0.05
0.16
0.27
Interest Cover
77.02
96.73
80.26
91.58
136.62
44.18
19.07
19.95
12.48
8.30

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Emami - Quarterly Results
    5th Aug 2026, 00:00 AM

    Read More
  • Emami completes acquisition of 0.31% stake in IncNut Digital
    12th Jun 2026, 14:38 PM

    Consequently, the company’s stake in IncNut has increased from 59.69% to 60.00%

    Read More
  • Emami completes acquisition of 59.69% stake in IncNut Digital
    2nd Jun 2026, 11:29 AM

    The acquisition of remaining stake of 0.31% of IncNut will be completed, as per the terms of the Share Subscription and Purchase Agreement

    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.