Nifty
Sensex
:
:
18214.90
61033.10
-53.50 (-0.29%)
-317.16 (-0.52%)

Household & Personal Products

Rating :
53/99

BSE: 500696 | NSE: HINDUNILVR

2436.85
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2468.90
  •  2468.90
  •  2417.05
  •  2455.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1595060
  •  38837.48
  •  2859.30
  •  2043.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 572,395.68
  • 68.13
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 567,923.68
  • 1.66%
  • 11.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.90%
  • 0.37%
  • 11.02%
  • FII
  • DII
  • Others
  • 15.46%
  • 10.38%
  • 0.87%

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
  • 60.62
  • 69.32
  • 72.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.82
  • 40.83
  • 37.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.97
  • 43.32
  • 46.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
13,046.00
11,683.00
11.67%
12,194.00
10,731.00
13.63%
12,433.00
9,211.00
34.98%
12,181.00
10,103.00
20.57%
Expenses
9,820.00
8,758.00
12.13%
9,273.00
8,036.00
15.39%
9,390.00
7,111.00
32.05%
9,218.00
7,574.00
21.71%
EBITDA
3,226.00
2,925.00
10.29%
2,921.00
2,695.00
8.39%
3,043.00
2,100.00
44.90%
2,963.00
2,529.00
17.16%
EBIDTM
24.73%
25.04%
23.95%
25.11%
24.48%
22.80%
24.32%
25.03%
Other Income
53.00
93.00
-43.01%
66.00
154.00
-57.14%
109.00
264.00
-58.71%
54.00
105.00
-48.57%
Interest
28.00
31.00
-9.68%
13.00
31.00
-58.06%
11.00
30.00
-63.33%
44.00
27.00
62.96%
Depreciation
281.00
265.00
6.04%
260.00
257.00
1.17%
266.00
271.00
-1.85%
286.00
248.00
15.32%
PBT
2,965.00
2,639.00
12.35%
2,687.00
2,442.00
10.03%
2,889.00
2,004.00
44.16%
2,636.00
2,259.00
16.69%
Tax
783.00
665.00
17.74%
587.00
545.00
7.71%
698.00
484.00
44.21%
698.00
628.00
11.15%
PAT
2,182.00
1,974.00
10.54%
2,100.00
1,897.00
10.70%
2,191.00
1,520.00
44.14%
1,938.00
1,631.00
18.82%
PATM
16.73%
16.90%
17.22%
17.68%
17.62%
16.50%
15.91%
16.14%
EPS
9.28
8.40
10.48%
8.92
8.08
10.40%
9.30
7.01
32.67%
8.24
7.53
9.43%

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
49,854.00
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
19.47%
18.21%
1.20%
10.58%
6.91%
2.94%
1.03%
9.37%
8.26%
15.22%
 
Cost Of Goods Sold
23,858.00
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
25,996.00
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
52.14%
58.03%
60.81%
59.66%
60.17%
58.65%
58.93%
57.57%
57.33%
55.85%
55.61%
Total Expenditure
37,701.00
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
12,153.00
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
24.38%
24.72%
24.77%
22.59%
21.10%
19.03%
18.61%
16.92%
16.16%
15.57%
14.86%
Other Income
282.00
410.00
632.00
550.00
384.00
369.00
427.00
570.08
590.55
532.03
259.62
Interest
96.00
117.00
118.00
33.00
26.00
35.00
17.00
17.70
40.68
25.72
1.65
Depreciation
1,093.00
1,074.00
1,002.00
565.00
520.00
432.00
353.00
322.39
294.50
251.32
233.54
PBT
11,177.00
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
2,766.00
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
24.75%
24.57%
26.30%
29.57%
28.46%
30.56%
31.08%
30.76%
24.15%
24.21%
22.68%
PAT
8,411.00
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
8,399.00
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
-12.00
-4.00
-8.00
-6.00
-13.00
-14.00
0.00
-12.43
-10.17
-10.39
-9.48
PAT Margin
16.87%
17.00%
16.96%
15.40%
14.67%
13.46%
12.88%
13.65%
13.50%
14.18%
11.91%
PAT Growth
19.78%
18.48%
11.46%
16.11%
16.49%
7.60%
-4.65%
10.58%
3.04%
37.21%
 
EPS
35.80
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 Q2 consolidated net profit
    19th Oct 2021, 14:44 PM

    Total consolidated income of the company increased by 11.23% at Rs 13099 crore for Q2FY22

    Read More
  • HUL reconfiguring entire supply chain to enable just-in-time delivery of products: Report
    31st Aug 2021, 13:11 PM

    This will enable HUL to customise products available at millions of stores based on the customers in the vicinity

    Read More
  • Hindustan Unilever partners with Pizza Hut
    18th Aug 2021, 14:56 PM

    With this partnership, Pizza Hut expects to increase its average order value by 10 per cent for orders that have Kwality Wall's ice cream and desserts

    Read More
  • 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

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.