Nifty
Sensex
:
:
8446.30
28823.60
362.50 (4.48%)
1232.65 (4.47%)

Household & Personal Products

Rating :
85/99

BSE: 500696 | NSE: HINDUNILVR

2154.10
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2234.00
  •  2254.10
  •  2127.95
  •  2179.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4121462
  •  89976.33
  •  2324.90
  •  1656.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 466,205.04
  • 68.52
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 462,547.04
  • 1.02%
  • 48.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.18%
  • 0.43%
  • 11.07%
  • FII
  • DII
  • Others
  • 12.32%
  • 6.29%
  • 2.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.11
  • 4.41
  • 6.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.99
  • 10.74
  • 7.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.12
  • 6.94
  • 10.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.61
  • 56.22
  • 63.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 48.87
  • 48.87
  • 48.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.71
  • 36.37
  • 40.94

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
10,103.00
0.00
0
10,105.00
0.00
0
10,364.00
0.00
0
10,201.00
0.00
0
Expenses
7,574.00
0.00
0
7,597.00
0.00
0
7,640.00
0.00
0
7,807.00
0.00
0
EBITDA
2,529.00
0.00
0
2,508.00
0.00
0
2,724.00
0.00
0
2,394.00
0.00
0
EBIDTM
25.03%
0.00%
24.82%
0.00%
26.28%
0.00%
23.47%
0.00%
Other Income
105.00
0.00
0
118.00
0.00
0
145.00
0.00
0
113.00
0.00
0
Interest
27.00
0.00
0
34.00
0.00
0
27.00
0.00
0
7.00
0.00
0
Depreciation
248.00
0.00
0
254.00
0.00
0
229.00
0.00
0
144.00
0.00
0
PBT
2,259.00
0.00
0
2,290.00
0.00
0
2,620.00
0.00
0
2,292.00
0.00
0
Tax
628.00
0.00
0
472.00
0.00
0
825.00
0.00
0
718.00
0.00
0
PAT
1,631.00
0.00
0
1,818.00
0.00
0
1,795.00
0.00
0
1,574.00
0.00
0
PATM
16.14%
0.00%
17.99%
0.00%
17.32%
0.00%
15.43%
0.00%
EPS
7.53
0.00
0
8.40
0.00
0
8.30
0.00
0
7.27
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
40,773.00
39,311.00
35,550.00
33,252.00
32,303.00
31,972.19
29,233.74
27,003.99
23,436.33
20,022.55
17,764.27
Net Sales Growth
0.00%
10.58%
6.91%
2.94%
1.03%
9.37%
8.26%
15.22%
17.05%
12.71%
 
Cost Of Goods Sold
18,854.00
15,857.00
14,161.00
13,750.00
13,267.00
13,566.44
12,473.33
11,921.57
10,403.81
8,487.39
7,630.58
Gross Profit
21,919.00
23,454.00
21,389.00
19,502.00
19,036.00
18,405.75
16,760.41
15,082.42
13,032.52
11,535.16
10,133.69
GP Margin
53.76%
59.66%
60.17%
58.65%
58.93%
57.57%
57.33%
55.85%
55.61%
57.61%
57.05%
Total Expenditure
30,618.00
30,431.00
28,049.00
26,925.00
26,290.00
26,562.67
24,509.54
22,799.47
19,952.77
17,333.78
15,239.53
Power & Fuel Cost
-
308.00
295.00
295.00
309.00
346.97
362.76
335.94
299.63
278.54
247.06
% Of Sales
-
0.78%
0.83%
0.89%
0.96%
1.09%
1.24%
1.24%
1.28%
1.39%
1.39%
Employee Cost
-
1,875.00
1,860.00
1,743.00
1,680.00
1,723.87
1,572.66
1,412.68
1,200.94
1,014.86
955.01
% Of Sales
-
4.77%
5.23%
5.24%
5.20%
5.39%
5.38%
5.23%
5.12%
5.07%
5.38%
Manufacturing Exp.
-
3,731.00
3,649.00
3,578.00
3,870.00
3,915.83
3,483.05
3,108.70
3,066.52
2,528.35
1,994.54
% Of Sales
-
9.49%
10.26%
10.76%
11.98%
12.25%
11.91%
11.51%
13.08%
12.63%
11.23%
General & Admin Exp.
-
904.00
905.00
944.00
567.00
587.74
549.44
541.74
460.34
452.53
408.31
% Of Sales
-
2.30%
2.55%
2.84%
1.76%
1.84%
1.88%
2.01%
1.96%
2.26%
2.30%
Selling & Distn. Exp.
-
6,206.00
5,700.00
5,058.00
5,178.00
5,403.99
5,029.30
4,489.08
3,821.98
3,851.42
3,300.63
% Of Sales
-
15.79%
16.03%
15.21%
16.03%
16.90%
17.20%
16.62%
16.31%
19.24%
18.58%
Miscellaneous Exp.
-
1,550.00
1,479.00
1,557.00
1,419.00
1,017.83
1,039.00
989.76
699.55
720.69
3,300.63
% Of Sales
-
3.94%
4.16%
4.68%
4.39%
3.18%
3.55%
3.67%
2.98%
3.60%
3.96%
EBITDA
10,155.00
8,880.00
7,501.00
6,327.00
6,013.00
5,409.52
4,724.20
4,204.52
3,483.56
2,688.77
2,524.74
EBITDA Margin
24.91%
22.59%
21.10%
19.03%
18.61%
16.92%
16.16%
15.57%
14.86%
13.43%
14.21%
Other Income
481.00
550.00
384.00
369.00
424.00
570.08
590.55
532.03
259.62
277.62
395.14
Interest
95.00
33.00
26.00
35.00
17.00
17.70
40.68
25.72
1.65
1.01
7.47
Depreciation
875.00
565.00
520.00
432.00
353.00
321.61
294.50
250.52
233.54
229.29
191.94
PBT
9,461.00
8,832.00
7,339.00
6,229.00
6,067.00
5,640.29
4,979.57
4,460.31
3,507.99
2,736.09
2,720.47
Tax
2,643.00
2,544.00
2,079.00
1,976.00
1,876.00
1,944.00
1,259.44
1,226.66
821.54
650.28
615.27
Tax Rate
27.94%
29.57%
28.46%
30.56%
31.08%
30.76%
24.15%
24.21%
22.68%
21.99%
22.62%
PAT
6,818.00
6,054.00
5,214.00
4,476.00
4,160.00
4,363.08
3,945.57
3,828.98
2,790.66
2,296.05
2,097.22
PAT before Minority Interest
6,804.00
6,060.00
5,227.00
4,490.00
4,160.00
4,375.51
3,955.74
3,839.37
2,800.14
2,306.63
2,105.20
Minority Interest
-14.00
-6.00
-13.00
-14.00
0.00
-12.43
-10.17
-10.39
-9.48
-10.58
-7.98
PAT Margin
16.72%
15.40%
14.67%
13.46%
12.88%
13.65%
13.50%
14.18%
11.91%
11.47%
11.81%
PAT Growth
0.00%
16.11%
16.49%
7.60%
-4.65%
10.58%
3.04%
37.21%
21.54%
9.48%
 
Unadjusted EPS
31.50
27.97
24.09
20.68
19.13
20.17
18.24
17.71
12.92
10.53
19.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
7,867.00
7,281.00
6,744.00
6,573.00
4,027.48
3,537.29
2,864.77
3,681.08
2,734.95
2,668.93
Share Capital
216.00
216.00
216.00
216.00
216.35
216.27
216.25
216.15
215.95
218.17
Total Reserves
7,627.00
7,036.00
6,499.00
6,314.00
3,768.34
3,278.34
2,610.26
3,429.17
2,490.47
2,447.62
Non-Current Liabilities
1,704.00
1,372.00
1,056.00
966.00
976.17
1,098.13
992.17
796.06
685.52
-237.36
Secured Loans
0.00
0.00
0.00
0.00
7.00
8.44
8.44
0.00
0.00
10.49
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.35
Long Term Provisions
1,683.00
1,358.00
946.00
623.00
996.19
983.69
710.13
674.30
673.66
0.00
Current Liabilities
8,667.00
8,887.00
7,714.00
7,067.00
9,201.66
8,916.64
8,005.52
6,701.90
6,705.40
6,816.01
Trade Payables
7,206.00
7,170.00
6,186.00
5,685.00
5,506.31
5,824.86
5,341.74
4,843.87
5,079.02
5,245.24
Other Current Liabilities
839.00
1,029.00
859.00
912.00
951.50
966.50
659.11
564.36
566.56
106.94
Short Term Borrowings
99.00
0.00
277.00
177.00
36.04
37.14
16.30
0.00
0.00
0.00
Short Term Provisions
523.00
688.00
392.00
293.00
2,707.81
2,088.14
1,988.37
1,293.67
1,059.82
1,463.83
Total Liabilities
18,256.00
17,560.00
15,536.00
14,626.00
14,230.11
13,574.34
11,883.32
11,197.34
10,140.45
9,258.04
Net Block
4,719.00
4,544.00
4,440.00
3,280.00
2,821.01
2,746.24
2,431.43
2,262.86
2,223.45
2,214.36
Gross Block
6,463.00
5,768.00
5,192.00
5,797.00
5,411.81
5,078.89
4,417.73
4,061.16
3,854.15
3,667.24
Accumulated Depreciation
1,744.00
1,224.00
752.00
2,517.00
2,590.80
2,332.65
1,986.30
1,798.30
1,630.70
1,452.88
Non Current Assets
6,346.00
5,916.00
5,385.00
4,303.00
4,248.91
4,046.19
3,767.66
2,946.66
2,965.32
2,554.52
Capital Work in Progress
406.00
461.00
229.00
408.00
516.30
372.60
222.42
227.64
289.19
279.98
Non Current Investment
2.00
2.00
6.00
32.00
323.90
380.19
395.32
70.25
48.41
60.18
Long Term Loans & Adv.
1,217.00
907.00
708.00
582.00
587.24
546.46
421.64
385.91
404.27
0.00
Other Non Current Assets
2.00
2.00
2.00
1.00
0.46
0.70
296.85
0.00
0.00
0.00
Current Assets
11,910.00
11,644.00
10,151.00
10,323.00
9,981.20
9,528.15
8,115.66
8,250.68
7,175.13
6,703.52
Current Investments
2,714.00
2,871.00
3,814.00
2,560.00
2,701.18
2,457.95
1,857.02
2,251.91
1,140.09
1,164.25
Inventories
2,574.00
2,513.00
2,541.00
2,726.00
2,848.79
2,939.83
2,705.97
2,667.37
2,875.69
2,226.41
Sundry Debtors
1,816.00
1,310.00
1,085.00
1,264.00
1,010.28
1,016.81
996.53
856.74
963.29
684.81
Cash & Bank
3,757.00
3,485.00
1,828.00
3,009.00
2,689.49
2,516.03
1,900.71
1,996.43
1,775.68
2,012.38
Other Current Assets
1,049.00
460.00
348.00
308.00
731.46
597.53
655.43
478.23
420.38
615.67
Short Term Loans & Adv.
751.00
1,005.00
535.00
456.00
431.76
322.22
444.64
339.00
295.13
596.38
Net Current Assets
3,243.00
2,757.00
2,437.00
3,256.00
779.54
611.51
110.14
1,548.78
469.73
-112.49
Total Assets
18,256.00
17,560.00
15,536.00
14,626.00
14,230.11
13,574.34
11,883.32
11,197.34
10,140.45
9,258.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
5,800.00
6,059.00
5,185.00
4,171.00
3,123.77
3,818.18
3,604.76
2,931.51
1,923.61
3,479.57
PBT
8,604.00
7,304.00
6,242.00
6,058.00
5,640.29
4,979.57
4,460.31
3,507.99
2,736.09
2,720.47
Adjustment
305.00
181.00
270.00
-33.00
-130.48
-177.94
-194.55
32.62
14.58
64.72
Changes in Working Capital
-342.00
836.00
566.00
-81.00
-342.14
405.35
429.45
100.41
-147.25
1,462.69
Cash after chg. in Working capital
8,567.00
8,321.00
7,078.00
5,944.00
5,167.67
5,206.98
4,695.21
3,641.02
2,603.42
4,247.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,767.00
-2,264.00
-1,859.00
-1,765.00
-2,029.73
-1,383.61
-1,073.85
-694.83
-670.99
-673.52
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
2.00
-34.00
-8.00
-14.17
-5.19
0.00
-14.68
-8.82
-94.79
Cash From Investing Activity
-438.00
-1,063.00
-1,173.00
-282.00
306.12
-475.04
63.07
-514.34
-327.13
-1,143.51
Net Fixed Assets
-623.00
-777.00
-1,310.00
1,574.37
-437.74
-412.79
-322.71
21.25
-192.46
-502.13
Net Investments
162.00
719.00
-1,050.00
497.93
-183.81
-763.46
107.55
-1,177.54
3.41
-931.46
Others
23.00
-1,005.00
1,187.00
-2,354.30
927.67
701.21
278.23
641.95
-138.08
290.08
Cash from Financing Activity
-5,390.00
-4,975.00
-4,214.00
-3,864.00
-3,462.42
-2,960.29
-4,147.41
-1,725.58
-2,283.18
-2,187.79
Net Cash Inflow / Outflow
-28.00
21.00
-202.00
25.00
-32.53
382.85
-479.58
691.59
-686.70
148.27
Opening Cash & Equivalents
649.00
628.00
830.00
805.00
845.31
462.46
942.04
250.45
937.16
1,864.11
Closing Cash & Equivalent
621.00
649.00
628.00
830.00
812.77
845.31
462.46
942.04
250.46
2,012.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
36.31
33.57
31.09
30.23
18.41
16.16
13.07
16.86
12.53
12.22
ROA
33.84%
31.59%
29.77%
28.83%
31.47%
31.08%
33.27%
26.25%
23.78%
24.13%
ROE
80.29%
74.85%
67.80%
79.13%
117.02%
125.19%
118.67%
88.19%
85.89%
87.76%
ROCE
113.29%
102.53%
94.42%
111.89%
165.63%
162.44%
155.02%
112.97%
109.28%
103.92%
Fixed Asset Turnover
6.43
6.61
6.52
6.20
6.46
6.49
6.72
6.19
5.57
5.57
Receivable days
14.51
12.06
11.96
11.95
10.91
11.93
11.87
13.55
14.36
12.31
Inventory Days
23.62
25.45
26.81
29.29
31.16
33.46
34.42
41.28
44.47
47.52
Payable days
90.77
90.28
82.85
77.48
72.29
72.32
70.29
76.58
91.55
99.55
Cash Conversion Cycle
-52.64
-52.77
-44.08
-36.24
-30.22
-26.93
-24.00
-21.75
-32.72
-39.72
Total Debt/Equity
0.01
0.00
0.04
0.03
0.01
0.01
0.01
0.00
0.00
0.00
Interest Cover
261.73
282.00
185.74
356.06
358.03
129.20
197.97
2195.96
2928.63
365.19

Top Investors:

News Update:


  • Hindustan Unilever completes merger with GSKCH
    2nd Apr 2020, 11:03 AM

    The board of HUL also gave its approval to the acquisition of the Horlicks brand from GSK for Rs 3,045 crore

    Read More
  • HUL to acquire Glenmark Pharmaceuticals’ VWash
    24th Mar 2020, 13:26 PM

    The deal includes acquisition of intellectual property rights including trademarks, design and know how related to the Vwash brand

    Read More
  • HUL to declare merger with GSKCH
    16th Mar 2020, 11:12 AM

    HUL and GSKCH have received approval from the Mumbai and Chandigarh bench of the National Company Law Tribunal, respectively for the merger

    Read More
  • HUL gets Chandigarh NCLT’s nod for merger deal with GSK Consumer Healthcare
    27th Feb 2020, 11:20 AM

    The Mumbai Bench of the NCLT had sanctioned the scheme on November 6, 2019

    Read More
  • HUL gets nod to form new 100% subsidiary to leverage growth
    25th Feb 2020, 09:24 AM

    This company will be incorporated with an authorised share capital of Rs 2000 crore

    Read More
  • HUL to increase soaps prices by up to 6% in phased manner
    1st Feb 2020, 09:17 AM

    Prices of palm oil in the last six months have gone up by 25 to 30 per cent

    Read More
  • Hindustan Unilever reports 13% rise in Q3 consolidated net profit
    31st Jan 2020, 16:36 PM

    Total income of the company increased by 2.97% at Rs 10208 crore for Q3FY20

    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.