Nifty
:
17359.75
Sensex
:
58991.52
279.05 (1.63%)
1031.43 (1.78%)
Nifty
Sensex
:
:
17359.75
58991.52
279.05 (1.63%)
1031.43 (1.78%)

Hindustan Unilever Ltd.

Household & Personal Products

Rating :
61/99

BSE: 500696 | NSE: HINDUNILVR

NSE BSE
2560.35
31-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2558.80
  • 2568.45
  • 2516.55
  • 2530.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2146167
  •  54685.90
  •  2741.60
  •  2038.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 601,201.66
  • 61.20
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 597,355.66
  • 1.33%
  • 11.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.90%
  • 0.36%
  • 10.82%
  • FII
  • DII
  • Others
  • 14.32%
  • 10.78%
  • 1.82%

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
  • 64.78
  • 69.25
  • 68.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.64
  • 31.40
  • 19.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.49
  • 45.07
  • 45.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
15,597.00
13,439.00
16.06%
15,144.00
13,046.00
16.08%
14,624.00
12,194.00
19.93%
13,767.00
12,433.00
10.73%
Expenses
11,903.00
10,030.00
18.67%
11,665.00
9,820.00
18.79%
11,222.00
9,273.00
21.02%
10,466.00
9,390.00
11.46%
EBITDA
3,694.00
3,409.00
8.36%
3,479.00
3,226.00
7.84%
3,402.00
2,921.00
16.47%
3,301.00
3,043.00
8.48%
EBIDTM
23.68%
25.37%
22.97%
24.73%
23.26%
23.95%
23.98%
24.48%
Other Income
110.00
60.00
83.33%
109.00
53.00
105.66%
133.00
66.00
101.52%
79.00
109.00
-27.52%
Interest
29.00
27.00
7.41%
28.00
28.00
0.00%
28.00
13.00
115.38%
38.00
11.00
245.45%
Depreciation
293.00
272.00
7.72%
272.00
281.00
-3.20%
281.00
260.00
8.08%
278.00
266.00
4.51%
PBT
3,379.00
3,103.00
8.89%
3,259.00
2,965.00
9.92%
3,214.00
2,687.00
19.61%
3,119.00
2,889.00
7.96%
Tax
898.00
803.00
11.83%
589.00
783.00
-24.78%
823.00
587.00
40.20%
814.00
698.00
16.62%
PAT
2,481.00
2,300.00
7.87%
2,670.00
2,182.00
22.36%
2,391.00
2,100.00
13.86%
2,305.00
2,191.00
5.20%
PATM
15.91%
17.11%
17.63%
16.73%
16.35%
17.22%
16.74%
17.62%
EPS
10.53
9.77
7.78%
11.34
9.28
22.20%
10.13
8.92
13.57%
9.80
9.30
5.38%

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
59,132.00
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
15.69%
11.52%
18.21%
1.20%
10.58%
6.91%
2.94%
1.03%
9.37%
8.26%
 
Cost Of Goods Sold
30,925.00
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
28,207.00
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
47.70%
56.43%
58.03%
60.81%
59.66%
60.17%
58.65%
58.93%
57.57%
57.33%
55.85%
Total Expenditure
45,256.00
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
13,876.00
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
23.47%
24.51%
24.72%
24.77%
22.59%
21.10%
19.03%
18.61%
16.92%
16.16%
15.57%
Other Income
431.00
258.00
410.00
632.00
550.00
384.00
369.00
427.00
570.08
590.55
532.03
Interest
123.00
106.00
117.00
118.00
33.00
26.00
35.00
17.00
17.70
40.68
25.72
Depreciation
1,124.00
1,091.00
1,074.00
1,002.00
565.00
520.00
432.00
353.00
322.39
294.50
251.32
PBT
12,971.00
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
3,124.00
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
24.08%
25.16%
24.57%
26.30%
29.57%
28.46%
30.56%
31.08%
30.76%
24.15%
24.21%
PAT
9,847.00
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
9,822.00
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
-25.00
-13.00
-4.00
-8.00
-6.00
-13.00
-14.00
0.00
-12.43
-10.17
-10.39
PAT Margin
16.65%
16.92%
17.00%
16.96%
15.40%
14.67%
13.46%
12.88%
13.65%
13.50%
14.18%
PAT Growth
12.24%
10.98%
18.49%
11.46%
16.11%
16.49%
7.60%
-4.65%
10.58%
3.04%
 
EPS
41.91
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
15,509.00
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
1,812.00
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
4,229.00
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
70,493.00
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

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Hindustan Unilever signs agreement to sell Annapurna, Captain Cook brands
    18th Feb 2023, 11:21 AM

    HUL’s decision to divest is in line with the stated intent of exiting non-core categories while continuing to drive its growth agenda in the packaged foods business of dressings, scratch cooking and soups

    Read More
  • Hindustan Unilever gets nod to hike royalty fees for parent company
    20th Jan 2023, 11:49 AM

    Initially, there will be a 45 bps increase in effective cost for February to December 2023

    Read More
  • Hindustan Unilever - Quarterly Results
    19th Jan 2023, 16:04 PM

    Read More
  • Hindustan Unilever acquires 51% stake in Zywie Ventures
    11th Jan 2023, 17:16 PM

    Consequent to the above acquisition, Zywie Ventures has become a subsidiary of the Company

    Read More
  • Hindustan Unilever acquires 19.8% stake in Nutritionalab
    5th Jan 2023, 09:50 AM

    With this strategic investment, the company will entered into Health & Wellbeing category

    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.