Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Household & Personal Products

Rating :
60/99

BSE: 500696 | NSE: HINDUNILVR

2594.95
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2624.90
  • 2626.10
  • 2585.10
  • 2613.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1473527
  •  38298.39
  •  2859.30
  •  1901.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 609,765.92
  • 66.55
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 605,919.92
  • 1.31%
  • 11.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.90%
  • 0.40%
  • 11.36%
  • FII
  • DII
  • Others
  • 13.3%
  • 12.00%
  • 1.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.86
  • 8.09
  • 9.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.82
  • 11.38
  • 5.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.77
  • 11.22
  • 9.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 63.48
  • 69.27
  • 70.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.73
  • 35.12
  • 27.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.67
  • 44.92
  • 45.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
14,624.00
12,194.00
19.93%
13,767.00
12,433.00
10.73%
13,439.00
12,181.00
10.33%
13,046.00
11,683.00
11.67%
Expenses
11,222.00
9,273.00
21.02%
10,466.00
9,390.00
11.46%
10,030.00
9,218.00
8.81%
9,820.00
8,758.00
12.13%
EBITDA
3,402.00
2,921.00
16.47%
3,301.00
3,043.00
8.48%
3,409.00
2,963.00
15.05%
3,226.00
2,925.00
10.29%
EBIDTM
23.26%
23.95%
23.98%
24.48%
25.37%
24.32%
24.73%
25.04%
Other Income
133.00
66.00
101.52%
79.00
109.00
-27.52%
60.00
54.00
11.11%
53.00
93.00
-43.01%
Interest
28.00
13.00
115.38%
38.00
11.00
245.45%
27.00
44.00
-38.64%
28.00
31.00
-9.68%
Depreciation
281.00
260.00
8.08%
278.00
266.00
4.51%
272.00
286.00
-4.90%
281.00
265.00
6.04%
PBT
3,214.00
2,687.00
19.61%
3,119.00
2,889.00
7.96%
3,103.00
2,636.00
17.72%
2,965.00
2,639.00
12.35%
Tax
823.00
587.00
40.20%
814.00
698.00
16.62%
803.00
698.00
15.04%
783.00
665.00
17.74%
PAT
2,391.00
2,100.00
13.86%
2,305.00
2,191.00
5.20%
2,300.00
1,938.00
18.68%
2,182.00
1,974.00
10.54%
PATM
16.35%
17.22%
16.74%
17.62%
17.11%
15.91%
16.73%
16.90%
EPS
10.13
8.92
13.57%
9.80
9.30
5.38%
9.77
8.24
18.57%
9.28
8.40
10.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
54,876.00
52,446.00
47,028.00
39,783.00
39,311.00
35,550.00
33,252.00
32,303.00
31,972.19
29,233.74
27,003.99
Net Sales Growth
13.17%
11.52%
18.21%
1.20%
10.58%
6.91%
2.94%
1.03%
9.37%
8.26%
 
Cost Of Goods Sold
27,354.00
22,849.00
19,736.00
15,589.00
15,857.00
14,161.00
13,750.00
13,267.00
13,566.44
12,473.33
11,921.57
Gross Profit
27,522.00
29,597.00
27,292.00
24,194.00
23,454.00
21,389.00
19,502.00
19,036.00
18,405.75
16,760.41
15,082.42
GP Margin
50.15%
56.43%
58.03%
60.81%
59.66%
60.17%
58.65%
58.93%
57.57%
57.33%
55.85%
Total Expenditure
41,538.00
39,589.00
35,402.00
29,928.00
30,431.00
28,049.00
26,925.00
26,293.00
26,561.89
24,509.54
22,798.67
Power & Fuel Cost
-
318.00
339.00
110.00
308.00
295.00
295.00
309.00
346.97
362.76
335.94
% Of Sales
-
0.61%
0.72%
0.28%
0.78%
0.83%
0.89%
0.96%
1.09%
1.24%
1.24%
Employee Cost
-
2,545.00
2,358.00
1,820.00
1,875.00
1,860.00
1,743.00
1,680.00
1,723.87
1,572.66
1,412.68
% Of Sales
-
4.85%
5.01%
4.57%
4.77%
5.23%
5.24%
5.20%
5.39%
5.38%
5.23%
Manufacturing Exp.
-
4,206.00
3,622.00
3,824.00
3,731.00
3,649.00
3,578.00
3,870.00
3,915.83
3,483.05
3,108.70
% Of Sales
-
8.02%
7.70%
9.61%
9.49%
10.26%
10.76%
11.98%
12.25%
11.91%
11.51%
General & Admin Exp.
-
699.00
652.00
675.00
904.00
905.00
944.00
567.00
529.89
549.44
541.74
% Of Sales
-
1.33%
1.39%
1.70%
2.30%
2.55%
2.84%
1.76%
1.66%
1.88%
2.01%
Selling & Distn. Exp.
-
6,618.00
6,497.00
6,220.00
6,206.00
5,700.00
5,058.00
5,178.00
5,403.99
5,029.30
4,489.08
% Of Sales
-
12.62%
13.82%
15.63%
15.79%
16.03%
15.21%
16.03%
16.90%
17.20%
16.62%
Miscellaneous Exp.
-
2,354.00
2,198.00
1,690.00
1,550.00
1,479.00
1,557.00
1,422.00
1,074.90
1,039.00
4,489.08
% Of Sales
-
4.49%
4.67%
4.25%
3.94%
4.16%
4.68%
4.40%
3.36%
3.55%
3.66%
EBITDA
13,338.00
12,857.00
11,626.00
9,855.00
8,880.00
7,501.00
6,327.00
6,010.00
5,410.30
4,724.20
4,205.32
EBITDA Margin
24.31%
24.51%
24.72%
24.77%
22.59%
21.10%
19.03%
18.61%
16.92%
16.16%
15.57%
Other Income
325.00
258.00
410.00
632.00
550.00
384.00
369.00
427.00
570.08
590.55
532.03
Interest
121.00
106.00
117.00
118.00
33.00
26.00
35.00
17.00
17.70
40.68
25.72
Depreciation
1,112.00
1,091.00
1,074.00
1,002.00
565.00
520.00
432.00
353.00
322.39
294.50
251.32
PBT
12,401.00
11,918.00
10,845.00
9,367.00
8,832.00
7,339.00
6,229.00
6,067.00
5,640.29
4,979.57
4,460.31
Tax
3,223.00
2,987.00
2,606.00
2,411.00
2,544.00
2,079.00
1,976.00
1,876.00
1,944.00
1,259.44
1,226.66
Tax Rate
25.99%
25.16%
24.57%
26.30%
29.57%
28.46%
30.56%
31.08%
30.76%
24.15%
24.21%
PAT
9,178.00
8,874.00
7,996.00
6,748.00
6,054.00
5,214.00
4,476.00
4,160.00
4,363.08
3,945.57
3,828.98
PAT before Minority Interest
9,158.00
8,887.00
8,000.00
6,756.00
6,060.00
5,227.00
4,490.00
4,160.00
4,375.51
3,955.74
3,839.37
Minority Interest
-20.00
-13.00
-4.00
-8.00
-6.00
-13.00
-14.00
0.00
-12.43
-10.17
-10.39
PAT Margin
16.72%
16.92%
17.00%
16.96%
15.40%
14.67%
13.46%
12.88%
13.65%
13.50%
14.18%
PAT Growth
11.89%
10.98%
18.49%
11.46%
16.11%
16.49%
7.60%
-4.65%
10.58%
3.04%
 
EPS
39.06
37.77
34.03
28.72
25.77
22.19
19.05
17.71
18.57
16.79
16.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
49,061.00
47,674.00
8,229.00
7,867.00
7,281.00
6,744.00
6,573.00
4,027.48
3,537.29
2,864.77
Share Capital
235.00
235.00
216.00
216.00
216.00
216.00
216.00
216.35
216.27
216.25
Total Reserves
48,826.00
47,434.00
7,998.00
7,627.00
7,036.00
6,499.00
6,314.00
3,768.34
3,278.34
2,610.26
Non-Current Liabilities
10,139.00
9,943.00
2,306.00
1,704.00
1,372.00
1,056.00
966.00
976.17
1,098.13
992.17
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.00
8.44
8.44
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
2,911.00
2,945.00
1,651.00
1,683.00
1,358.00
946.00
929.00
996.19
983.69
710.13
Current Liabilities
11,280.00
11,103.00
9,317.00
8,667.00
8,887.00
7,714.00
7,067.00
9,201.66
8,916.64
8,005.52
Trade Payables
9,068.00
8,802.00
7,535.00
7,206.00
7,170.00
6,186.00
5,685.00
5,506.31
5,824.86
5,341.74
Other Current Liabilities
1,866.00
1,794.00
1,360.00
839.00
1,029.00
859.00
912.00
951.50
966.50
659.11
Short Term Borrowings
0.00
0.00
0.00
99.00
0.00
277.00
177.00
36.04
37.14
16.30
Short Term Provisions
346.00
507.00
422.00
523.00
688.00
392.00
293.00
2,707.81
2,088.14
1,988.37
Total Liabilities
70,506.00
68,740.00
19,869.00
18,256.00
17,560.00
15,536.00
14,626.00
14,230.11
13,574.34
11,883.32
Net Block
51,473.00
51,443.00
5,497.00
4,719.00
4,544.00
4,440.00
3,280.00
2,821.01
2,746.24
2,431.43
Gross Block
55,578.00
54,924.00
7,997.00
6,463.00
5,768.00
5,192.00
5,797.00
5,411.81
5,078.89
4,417.73
Accumulated Depreciation
4,105.00
3,481.00
2,500.00
1,744.00
1,224.00
752.00
2,517.00
2,590.80
2,332.65
1,986.30
Non Current Assets
54,984.00
54,523.00
7,566.00
6,346.00
5,916.00
5,385.00
4,303.00
4,248.91
4,046.19
3,767.66
Capital Work in Progress
1,313.00
745.00
597.00
406.00
461.00
229.00
408.00
516.30
372.60
222.42
Non Current Investment
2.00
2.00
2.00
2.00
2.00
6.00
32.00
323.90
380.19
395.32
Long Term Loans & Adv.
1,570.00
1,715.00
1,467.00
1,207.00
902.00
703.00
550.00
587.24
546.46
421.64
Other Non Current Assets
626.00
618.00
3.00
12.00
7.00
7.00
33.00
0.46
0.70
296.85
Current Assets
15,522.00
14,217.00
12,303.00
11,910.00
11,644.00
10,151.00
10,323.00
9,981.20
9,528.15
8,115.66
Current Investments
3,519.00
2,707.00
1,253.00
2,714.00
2,871.00
3,814.00
2,560.00
2,701.18
2,457.95
1,857.02
Inventories
4,096.00
3,579.00
2,767.00
2,574.00
2,513.00
2,541.00
2,726.00
2,848.79
2,939.83
2,705.97
Sundry Debtors
2,236.00
1,758.00
1,149.00
1,816.00
1,310.00
1,085.00
1,264.00
1,010.28
1,016.81
996.53
Cash & Bank
3,846.00
4,471.00
5,113.00
3,757.00
3,485.00
1,828.00
3,009.00
2,689.49
2,516.03
1,900.71
Other Current Assets
1,825.00
1,295.00
1,131.00
860.00
1,465.00
883.00
764.00
731.46
597.53
655.43
Short Term Loans & Adv.
518.00
407.00
890.00
189.00
211.00
289.00
284.00
431.76
322.22
444.64
Net Current Assets
4,242.00
3,114.00
2,986.00
3,243.00
2,757.00
2,437.00
3,256.00
779.54
611.51
110.14
Total Assets
70,506.00
68,740.00
19,869.00
18,256.00
17,560.00
15,536.00
14,626.00
14,230.11
13,574.34
11,883.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
9,048.00
9,163.00
7,623.00
5,800.00
6,059.00
5,185.00
4,171.00
3,291.91
3,818.18
3,604.76
PBT
11,874.00
10,606.00
9,173.00
8,604.00
7,304.00
6,242.00
6,058.00
5,640.29
4,979.57
4,460.31
Adjustment
955.00
1,066.00
550.00
305.00
181.00
270.00
-33.00
-130.48
-177.94
-194.55
Changes in Working Capital
-1,000.00
-101.00
411.00
-342.00
836.00
566.00
-81.00
-342.14
405.35
429.45
Cash after chg. in Working capital
11,829.00
11,571.00
10,134.00
8,567.00
8,321.00
7,078.00
5,944.00
5,167.67
5,206.98
4,695.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,784.00
-2,407.00
-2,505.00
-2,767.00
-2,264.00
-1,859.00
-1,765.00
-1,861.59
-1,383.61
-1,073.85
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
3.00
-1.00
-6.00
0.00
2.00
-34.00
-8.00
-14.17
-5.19
-16.60
Cash From Investing Activity
-1,728.00
-1,528.00
1,791.00
-438.00
-1,063.00
-1,173.00
-282.00
137.98
-475.04
63.07
Net Fixed Assets
-885.00
-46,909.00
-1,570.00
-623.00
-777.00
-1,310.00
1,574.37
-437.74
-412.79
-322.71
Net Investments
-1,127.00
-1,495.00
1,449.00
162.00
719.00
-1,050.00
497.93
-183.81
-763.46
107.55
Others
284.00
46,876.00
1,912.00
23.00
-1,005.00
1,187.00
-2,354.30
759.53
701.21
278.23
Cash from Financing Activity
-8,015.00
-9,309.00
-6,819.00
-5,390.00
-4,975.00
-4,214.00
-3,864.00
-3,462.42
-2,960.29
-4,147.41
Net Cash Inflow / Outflow
-695.00
-1,674.00
2,595.00
-28.00
21.00
-202.00
25.00
-32.53
382.85
-479.58
Opening Cash & Equivalents
1,842.00
3,216.00
621.00
649.00
628.00
830.00
805.00
845.31
462.46
942.04
Closing Cash & Equivalent
1,147.00
1,842.00
3,216.00
621.00
649.00
628.00
830.00
812.77
845.31
462.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Mar 12
Book Value (Rs.)
208.77
202.85
38.03
36.31
33.57
31.09
30.23
18.41
13.07
16.86
ROA
12.76%
18.06%
35.44%
33.84%
31.59%
29.77%
28.83%
0.00%
33.27%
26.25%
ROE
18.37%
28.63%
84.15%
80.29%
74.85%
67.80%
79.13%
0.00%
118.67%
88.19%
ROCE
24.77%
38.36%
114.67%
113.29%
102.53%
94.42%
111.89%
0.00%
155.02%
112.97%
Fixed Asset Turnover
1.05
1.67
6.33
7.29
6.61
6.52
6.20
6.26
6.72
6.19
Receivable days
12.52
10.07
11.83
12.79
12.06
11.96
11.95
10.88
11.87
13.55
Inventory Days
24.05
21.99
21.31
20.82
25.45
26.81
29.29
30.67
34.42
41.28
Payable days
140.97
149.02
92.76
90.77
90.28
82.85
77.48
73.24
70.29
76.58
Cash Conversion Cycle
-104.41
-116.95
-59.63
-57.16
-52.77
-44.08
-36.24
-31.70
-24.00
-21.75
Total Debt/Equity
0.00
0.00
0.00
0.01
0.00
0.04
0.03
0.01
0.01
0.00
Interest Cover
113.02
91.65
78.69
261.73
282.00
185.74
356.06
358.03
197.97
2195.96

News Update:


  • Hindustan Unilever planning to invest Rs 700 crore by 2025 in Bundelkhand
    25th Jul 2022, 12:48 PM

    The unit will significantly boost the production capacity of spray dried detergent powder, making the factory the largest volume strategic sourcing site for the Company by 2025

    Read More
  • Hindustan Unilever reports 14% rise in Q1 consolidated net profit
    20th Jul 2022, 10:47 AM

    Total consolidated income of the company increased by 20.37% at Rs 14,757 crore for Q1FY23

    Read More
  • Hindustan Unilever - Quarterly Results
    19th Jul 2022, 16:55 PM

    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.