Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Household & Personal Products

Rating :
54/99

BSE: 500696 | NSE: HINDUNILVR

2348.70
26-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2357.25
  •  2360.00
  •  2338.00
  •  2358.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1311535
  •  30802.11
  •  2533.95
  •  2000.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 551,859.68
  • 67.35
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 547,387.68
  • 1.72%
  • 11.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.90%
  • 0.36%
  • 11.12%
  • FII
  • DII
  • Others
  • 15.11%
  • 10.67%
  • 0.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.21
  • 7.18
  • 6.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.81
  • 12.94
  • 5.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.10
  • 12.30
  • 9.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 55.57
  • 68.72
  • 71.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.95
  • 42.75
  • 40.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.27
  • 42.35
  • 46.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
12,194.00
10,731.00
13.63%
12,433.00
9,211.00
34.98%
12,181.00
10,103.00
20.57%
11,683.00
10,105.00
15.62%
Expenses
9,273.00
8,036.00
15.39%
9,390.00
7,111.00
32.05%
9,218.00
7,574.00
21.71%
8,758.00
7,597.00
15.28%
EBITDA
2,921.00
2,695.00
8.39%
3,043.00
2,100.00
44.90%
2,963.00
2,529.00
17.16%
2,925.00
2,508.00
16.63%
EBIDTM
23.95%
25.11%
24.48%
22.80%
24.32%
25.03%
25.04%
24.82%
Other Income
66.00
154.00
-57.14%
109.00
264.00
-58.71%
54.00
105.00
-48.57%
93.00
118.00
-21.19%
Interest
13.00
31.00
-58.06%
11.00
30.00
-63.33%
44.00
27.00
62.96%
31.00
34.00
-8.82%
Depreciation
260.00
257.00
1.17%
266.00
271.00
-1.85%
286.00
248.00
15.32%
265.00
254.00
4.33%
PBT
2,687.00
2,442.00
10.03%
2,889.00
2,004.00
44.16%
2,636.00
2,259.00
16.69%
2,639.00
2,290.00
15.24%
Tax
587.00
545.00
7.71%
698.00
484.00
44.21%
698.00
628.00
11.15%
665.00
472.00
40.89%
PAT
2,100.00
1,897.00
10.70%
2,191.00
1,520.00
44.14%
1,938.00
1,631.00
18.82%
1,974.00
1,818.00
8.58%
PATM
17.22%
17.68%
17.62%
16.50%
15.91%
16.14%
16.90%
17.99%
EPS
8.92
8.08
10.40%
9.30
7.01
32.67%
8.24
7.53
9.43%
8.40
8.40
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
48,491.00
47,029.00
39,783.00
39,311.00
35,550.00
33,252.00
32,303.00
31,972.19
29,233.74
27,003.99
23,436.33
Net Sales Growth
20.77%
18.21%
1.20%
10.58%
6.91%
2.94%
1.03%
9.37%
8.26%
15.22%
 
Cost Of Goods Sold
23,029.00
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
10,403.81
Gross Profit
25,462.00
27,293.00
24,194.00
23,454.00
21,389.00
19,502.00
19,036.00
18,405.75
16,760.41
15,082.42
13,032.52
GP Margin
52.51%
58.03%
60.81%
59.66%
60.17%
58.65%
58.93%
57.57%
57.33%
55.85%
55.61%
Total Expenditure
36,639.00
35,404.00
29,928.00
30,431.00
28,049.00
26,925.00
26,293.00
26,561.89
24,509.54
22,798.67
19,952.77
Power & Fuel Cost
-
104.00
110.00
308.00
295.00
295.00
309.00
346.97
362.76
335.94
299.63
% Of Sales
-
0.22%
0.28%
0.78%
0.83%
0.89%
0.96%
1.09%
1.24%
1.24%
1.28%
Employee Cost
-
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
1,200.94
% Of Sales
-
5.01%
4.57%
4.77%
5.23%
5.24%
5.20%
5.39%
5.38%
5.23%
5.12%
Manufacturing Exp.
-
3,668.00
3,824.00
3,731.00
3,649.00
3,578.00
3,870.00
3,915.83
3,483.05
3,108.70
3,066.52
% Of Sales
-
7.80%
9.61%
9.49%
10.26%
10.76%
11.98%
12.25%
11.91%
11.51%
13.08%
General & Admin Exp.
-
849.00
675.00
904.00
905.00
944.00
567.00
529.89
549.44
541.74
460.34
% Of Sales
-
1.81%
1.70%
2.30%
2.55%
2.84%
1.76%
1.66%
1.88%
2.01%
1.96%
Selling & Distn. Exp.
-
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
3,821.98
% Of Sales
-
13.81%
15.63%
15.79%
16.03%
15.21%
16.03%
16.90%
17.20%
16.62%
16.31%
Miscellaneous Exp.
-
2,192.00
1,690.00
1,550.00
1,479.00
1,557.00
1,422.00
1,074.90
1,039.00
988.96
3,821.98
% Of Sales
-
4.66%
4.25%
3.94%
4.16%
4.68%
4.40%
3.36%
3.55%
3.66%
2.98%
EBITDA
11,852.00
11,625.00
9,855.00
8,880.00
7,501.00
6,327.00
6,010.00
5,410.30
4,724.20
4,205.32
3,483.56
EBITDA Margin
24.44%
24.72%
24.77%
22.59%
21.10%
19.03%
18.61%
16.92%
16.16%
15.57%
14.86%
Other Income
322.00
410.00
632.00
550.00
384.00
369.00
427.00
570.08
590.55
532.03
259.62
Interest
99.00
117.00
118.00
33.00
26.00
35.00
17.00
17.70
40.68
25.72
1.65
Depreciation
1,077.00
1,074.00
1,002.00
565.00
520.00
432.00
353.00
322.39
294.50
251.32
233.54
PBT
10,851.00
10,844.00
9,367.00
8,832.00
7,339.00
6,229.00
6,067.00
5,640.29
4,979.57
4,460.31
3,507.99
Tax
2,648.00
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
821.54
Tax Rate
24.40%
24.57%
26.30%
29.57%
28.46%
30.56%
31.08%
30.76%
24.15%
24.21%
22.68%
PAT
8,203.00
7,995.00
6,748.00
6,054.00
5,214.00
4,476.00
4,160.00
4,363.08
3,945.57
3,828.98
2,790.66
PAT before Minority Interest
8,195.00
7,999.00
6,756.00
6,060.00
5,227.00
4,490.00
4,160.00
4,375.51
3,955.74
3,839.37
2,800.14
Minority Interest
-8.00
-4.00
-8.00
-6.00
-13.00
-14.00
0.00
-12.43
-10.17
-10.39
-9.48
PAT Margin
16.92%
17.00%
16.96%
15.40%
14.67%
13.46%
12.88%
13.65%
13.50%
14.18%
11.91%
PAT Growth
19.47%
18.48%
11.46%
16.11%
16.49%
7.60%
-4.65%
10.58%
3.04%
37.21%
 
EPS
34.91
34.03
28.72
25.77
22.19
19.05
17.71
18.57
16.79
16.30
11.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
3,681.08
Share Capital
235.00
216.00
216.00
216.00
216.00
216.00
216.35
216.27
216.25
216.15
Total Reserves
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
3,429.17
Non-Current Liabilities
9,943.00
2,306.00
1,704.00
1,372.00
1,056.00
966.00
976.17
1,098.13
992.17
796.06
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
7.00
8.44
8.44
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
2,945.00
1,651.00
1,683.00
1,358.00
946.00
929.00
996.19
983.69
710.13
674.30
Current Liabilities
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
6,701.90
Trade Payables
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
4,843.87
Other Current Liabilities
1,794.00
1,360.00
839.00
1,029.00
859.00
912.00
951.50
966.50
659.11
564.36
Short Term Borrowings
0.00
0.00
99.00
0.00
277.00
177.00
36.04
37.14
16.30
0.00
Short Term Provisions
507.00
422.00
523.00
688.00
392.00
293.00
2,707.81
2,088.14
1,988.37
1,293.67
Total Liabilities
68,741.00
19,869.00
18,256.00
17,560.00
15,536.00
14,626.00
14,230.11
13,574.34
11,883.32
11,197.34
Net Block
51,460.00
5,497.00
4,719.00
4,544.00
4,440.00
3,280.00
2,821.01
2,746.24
2,431.43
2,262.86
Gross Block
54,941.00
7,997.00
6,463.00
5,768.00
5,192.00
5,797.00
5,411.81
5,078.89
4,417.73
4,061.16
Accumulated Depreciation
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
1,798.30
Non Current Assets
54,540.00
7,566.00
6,346.00
5,916.00
5,385.00
4,303.00
4,248.91
4,046.19
3,767.66
2,946.66
Capital Work in Progress
745.00
597.00
406.00
461.00
229.00
408.00
516.30
372.60
222.42
227.64
Non Current Investment
2.00
2.00
2.00
2.00
6.00
32.00
323.90
380.19
395.32
70.25
Long Term Loans & Adv.
1,715.00
1,467.00
1,207.00
902.00
703.00
550.00
587.24
546.46
421.64
385.91
Other Non Current Assets
618.00
3.00
12.00
7.00
7.00
33.00
0.46
0.70
296.85
0.00
Current Assets
14,201.00
12,303.00
11,910.00
11,644.00
10,151.00
10,323.00
9,981.20
9,528.15
8,115.66
8,250.68
Current Investments
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
2,251.91
Inventories
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
2,667.37
Sundry Debtors
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
856.74
Cash & Bank
4,472.00
5,113.00
3,757.00
3,485.00
1,828.00
3,009.00
2,689.49
2,516.03
1,900.71
1,996.43
Other Current Assets
1,685.00
1,131.00
860.00
1,254.00
883.00
764.00
731.46
597.53
655.43
478.23
Short Term Loans & Adv.
335.00
890.00
189.00
211.00
289.00
284.00
431.76
322.22
444.64
339.00
Net Current Assets
3,098.00
2,986.00
3,243.00
2,757.00
2,437.00
3,256.00
779.54
611.51
110.14
1,548.78
Total Assets
68,741.00
19,869.00
18,256.00
17,560.00
15,536.00
14,626.00
14,230.11
13,574.34
11,883.32
11,197.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
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
2,931.51
PBT
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
3,507.99
Adjustment
1,066.00
550.00
305.00
181.00
270.00
-33.00
-130.48
-177.94
-194.55
32.62
Changes in Working Capital
-101.00
411.00
-342.00
836.00
566.00
-81.00
-342.14
405.35
429.45
100.41
Cash after chg. in Working capital
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
3,641.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,407.00
-2,505.00
-2,767.00
-2,264.00
-1,859.00
-1,765.00
-1,861.59
-1,383.61
-1,073.85
-694.83
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
-1.00
-6.00
0.00
2.00
-34.00
-8.00
-14.17
-5.19
-16.60
-14.68
Cash From Investing Activity
-1,528.00
1,791.00
-438.00
-1,063.00
-1,173.00
-282.00
137.98
-475.04
63.07
-514.34
Net Fixed Assets
-46,926.00
-1,570.00
-623.00
-777.00
-1,310.00
1,574.37
-437.74
-412.79
-322.71
21.25
Net Investments
-1,495.00
1,449.00
162.00
719.00
-1,050.00
497.93
-183.81
-763.46
107.55
-1,177.54
Others
46,893.00
1,912.00
23.00
-1,005.00
1,187.00
-2,354.30
759.53
701.21
278.23
641.95
Cash from Financing Activity
-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
-1,725.58
Net Cash Inflow / Outflow
-1,674.00
2,595.00
-28.00
21.00
-202.00
25.00
-32.53
382.85
-479.58
691.59
Opening Cash & Equivalents
3,216.00
621.00
649.00
628.00
830.00
805.00
845.31
462.46
942.04
250.45
Closing Cash & Equivalent
1,842.00
3,216.00
621.00
649.00
628.00
830.00
812.77
845.31
462.46
942.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
202.85
38.03
36.31
33.57
31.09
30.23
18.41
13.07
16.86
12.53
ROA
18.05%
35.44%
33.84%
31.59%
29.77%
28.83%
0.00%
33.27%
26.25%
23.78%
ROE
28.63%
84.15%
80.29%
74.85%
67.80%
79.13%
0.00%
118.67%
88.19%
85.89%
ROCE
38.36%
114.67%
113.29%
102.53%
94.42%
111.89%
0.00%
155.02%
112.97%
109.28%
Fixed Asset Turnover
1.67
6.33
7.29
6.61
6.52
6.20
6.26
6.72
6.19
5.57
Receivable days
10.07
11.83
12.79
12.06
11.96
11.95
10.88
11.87
13.55
14.36
Inventory Days
21.99
21.31
20.82
25.45
26.81
29.29
30.67
34.42
41.28
44.47
Payable days
87.36
92.76
90.77
90.28
82.85
77.48
73.24
70.29
76.58
91.55
Cash Conversion Cycle
-55.30
-59.63
-57.16
-52.77
-44.08
-36.24
-31.70
-24.00
-21.75
-32.72
Total Debt/Equity
0.00
0.00
0.01
0.00
0.04
0.03
0.01
0.01
0.00
0.00
Interest Cover
91.64
78.69
261.73
282.00
185.74
356.06
358.03
197.97
2195.96
2928.63

News Update:


  • Hindustan Unilever reports 10% rise in Q1 consolidated net profit
    22nd Jul 2021, 14:17 PM

    Total consolidated income of the company increased by 12.63% at Rs 12260 crore for Q1FY22

    Read More
  • Hindustan Unilever launches 'Smart Fill' machine to reduce plastic waste
    10th Jul 2021, 08:45 AM

    This initiative offers consumers an option to reuse their plastic bottles by refilling products from HUL's brands

    Read More
  • Hindustan Unilever launches Surf Excel 3 in 1 Smart Shots
    18th Jun 2021, 12:45 PM

    The product contains smart technology for advanced stain removal, long-lasting fragrance and care for fabrics, held together in the three chambers

    Read More
  • HUL rolls out initiative to make oxygen concentrators available free-of-cost to patients
    19th May 2021, 12:25 PM

    The company has partnered with not-for-profit organisation KVN Foundation and Portea, India's largest home healthcare company, for Mission HO2PE

    Read More
  • HUL to provide 4,000 oxygen concentrators to India
    11th May 2021, 17:16 PM

    Under its 'Mission HO2PE', HUL will send 4,000 concentrators to the worst affected cities which include Delhi, Lucknow, Bangalore etc

    Read More
  • Hindustan Unilever reports 44% rise in Q4 consolidated net profit
    29th Apr 2021, 15:58 PM

    Total income of the company increased by 32.37% at Rs 12542 crore for Q4FY21

    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.