Nifty
Sensex
:
:
24479.05
80429.04
-30.20 (-0.12%)
-73.04 (-0.09%)

Household & Personal Products

Rating :
52/99

BSE: 500696 | NSE: HINDUNILVR

2547.00
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2495.95
  •  2554.00
  •  2495.95
  •  2495.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1754286
  •  44394.89
  •  2811.30
  •  2172.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 650,014.42
  • 62.91
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 642,468.42
  • 1.52%
  • 12.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.90%
  • 0.35%
  • 10.61%
  • FII
  • DII
  • Others
  • 11.87%
  • 13.28%
  • 1.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.83
  • 9.24
  • 5.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.48
  • 8.27
  • 2.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.95
  • 8.78
  • 5.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 64.81
  • 65.98
  • 60.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.82
  • 21.43
  • 11.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.91
  • 43.34
  • 41.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
15,707.00
15,496.00
1.36%
15,210.00
15,215.00
-0.03%
15,567.00
15,597.00
-0.19%
15,623.00
15,144.00
3.16%
Expenses
11,963.00
11,831.00
1.12%
11,675.00
11,642.00
0.28%
11,901.00
11,903.00
-0.02%
11,826.00
11,665.00
1.38%
EBITDA
3,744.00
3,665.00
2.16%
3,535.00
3,573.00
-1.06%
3,666.00
3,694.00
-0.76%
3,797.00
3,479.00
9.14%
EBIDTM
23.84%
23.65%
23.24%
23.48%
23.55%
23.68%
24.30%
22.97%
Other Income
257.00
183.00
40.44%
231.00
160.00
44.38%
214.00
110.00
94.55%
183.00
109.00
67.89%
Interest
93.00
50.00
86.00%
105.00
29.00
262.07%
91.00
29.00
213.79%
88.00
28.00
214.29%
Depreciation
329.00
286.00
15.03%
320.00
291.00
9.97%
313.00
293.00
6.83%
297.00
272.00
9.19%
PBT
3,531.00
3,475.00
1.61%
3,419.00
3,493.00
-2.12%
3,446.00
3,379.00
1.98%
3,590.00
3,259.00
10.16%
Tax
917.00
918.00
-0.11%
858.00
891.00
-3.70%
937.00
898.00
4.34%
931.00
589.00
58.06%
PAT
2,614.00
2,557.00
2.23%
2,561.00
2,602.00
-1.58%
2,509.00
2,481.00
1.13%
2,659.00
2,670.00
-0.41%
PATM
16.64%
16.50%
16.84%
17.10%
16.12%
15.91%
17.02%
17.63%
EPS
11.11
10.87
2.21%
10.89
11.06
-1.54%
10.68
10.53
1.42%
11.30
11.34
-0.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
62,107.00
61,896.00
60,580.00
52,446.00
47,028.00
39,783.00
39,311.00
35,550.00
33,252.00
32,303.00
31,972.19
Net Sales Growth
1.07%
2.17%
15.51%
11.52%
18.21%
1.20%
10.58%
6.91%
2.94%
1.03%
 
Cost Of Goods Sold
29,626.00
26,811.00
28,352.00
22,849.00
19,736.00
15,589.00
15,857.00
14,161.00
13,750.00
13,267.00
13,566.44
Gross Profit
32,481.00
35,085.00
32,228.00
29,597.00
27,292.00
24,194.00
23,454.00
21,389.00
19,502.00
19,036.00
18,405.75
GP Margin
52.30%
56.68%
53.20%
56.43%
58.03%
60.81%
59.66%
60.17%
58.65%
58.93%
57.57%
Total Expenditure
47,365.00
47,233.00
46,431.00
39,589.00
35,402.00
29,928.00
30,431.00
28,049.00
26,925.00
26,293.00
26,561.89
Power & Fuel Cost
-
446.00
384.00
318.00
339.00
110.00
308.00
295.00
295.00
309.00
346.97
% Of Sales
-
0.72%
0.63%
0.61%
0.72%
0.28%
0.78%
0.83%
0.89%
0.96%
1.09%
Employee Cost
-
3,009.00
2,854.00
2,545.00
2,358.00
1,820.00
1,875.00
1,860.00
1,743.00
1,680.00
1,723.87
% Of Sales
-
4.86%
4.71%
4.85%
5.01%
4.57%
4.77%
5.23%
5.24%
5.20%
5.39%
Manufacturing Exp.
-
4,517.00
4,794.00
4,206.00
3,622.00
3,824.00
3,731.00
3,649.00
3,578.00
3,870.00
3,915.83
% Of Sales
-
7.30%
7.91%
8.02%
7.70%
9.61%
9.49%
10.26%
10.76%
11.98%
12.25%
General & Admin Exp.
-
1,153.00
908.00
699.00
652.00
675.00
904.00
905.00
944.00
567.00
529.89
% Of Sales
-
1.86%
1.50%
1.33%
1.39%
1.70%
2.30%
2.55%
2.84%
1.76%
1.66%
Selling & Distn. Exp.
-
8,494.00
6,879.00
6,618.00
6,497.00
6,220.00
6,206.00
5,700.00
5,058.00
5,178.00
5,403.99
% Of Sales
-
13.72%
11.36%
12.62%
13.82%
15.63%
15.79%
16.03%
15.21%
16.03%
16.90%
Miscellaneous Exp.
-
2,803.00
2,260.00
2,354.00
2,198.00
1,690.00
1,550.00
1,479.00
1,557.00
1,422.00
5,403.99
% Of Sales
-
4.53%
3.73%
4.49%
4.67%
4.25%
3.94%
4.16%
4.68%
4.40%
3.36%
EBITDA
14,742.00
14,663.00
14,149.00
12,857.00
11,626.00
9,855.00
8,880.00
7,501.00
6,327.00
6,010.00
5,410.30
EBITDA Margin
23.74%
23.69%
23.36%
24.51%
24.72%
24.77%
22.59%
21.10%
19.03%
18.61%
16.92%
Other Income
885.00
811.00
512.00
258.00
410.00
632.00
550.00
384.00
369.00
427.00
570.08
Interest
377.00
334.00
114.00
106.00
117.00
118.00
33.00
26.00
35.00
17.00
17.70
Depreciation
1,259.00
1,216.00
1,138.00
1,091.00
1,074.00
1,002.00
565.00
520.00
432.00
353.00
322.39
PBT
13,986.00
13,924.00
13,409.00
11,918.00
10,845.00
9,367.00
8,832.00
7,339.00
6,229.00
6,067.00
5,640.29
Tax
3,643.00
3,644.00
3,201.00
2,987.00
2,606.00
2,411.00
2,544.00
2,079.00
1,976.00
1,876.00
1,944.00
Tax Rate
26.05%
26.16%
23.99%
25.16%
24.57%
26.30%
29.57%
28.46%
30.56%
31.08%
30.76%
PAT
10,343.00
10,277.00
10,120.00
8,874.00
7,996.00
6,748.00
6,054.00
5,214.00
4,476.00
4,160.00
4,363.08
PAT before Minority Interest
10,338.00
10,282.00
10,143.00
8,887.00
8,000.00
6,756.00
6,060.00
5,227.00
4,490.00
4,160.00
4,375.51
Minority Interest
-5.00
-5.00
-23.00
-13.00
-4.00
-8.00
-6.00
-13.00
-14.00
0.00
-12.43
PAT Margin
16.65%
16.60%
16.71%
16.92%
17.00%
16.96%
15.40%
14.67%
13.46%
12.88%
13.65%
PAT Growth
0.32%
1.55%
14.04%
10.98%
18.49%
11.46%
16.11%
16.49%
7.60%
-4.65%
 
EPS
44.02
43.74
43.07
37.77
34.03
28.72
25.77
22.19
19.05
17.71
18.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
51,218.00
50,304.00
49,061.00
47,674.00
8,229.00
7,867.00
7,281.00
6,744.00
6,573.00
4,027.48
Share Capital
235.00
235.00
235.00
235.00
216.00
216.00
216.00
216.00
216.00
216.35
Total Reserves
50,983.00
50,069.00
48,826.00
47,434.00
7,998.00
7,627.00
7,036.00
6,499.00
6,314.00
3,768.34
Non-Current Liabilities
14,190.00
10,527.00
10,139.00
9,943.00
2,306.00
1,704.00
1,372.00
1,056.00
966.00
976.17
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.00
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
5,819.00
2,449.00
2,911.00
2,945.00
1,651.00
1,683.00
1,358.00
946.00
929.00
996.19
Current Liabilities
12,876.00
12,028.00
11,280.00
11,103.00
9,317.00
8,667.00
8,887.00
7,714.00
7,067.00
9,201.66
Trade Payables
10,486.00
9,574.00
9,068.00
8,802.00
7,535.00
7,206.00
7,170.00
6,186.00
5,685.00
5,506.31
Other Current Liabilities
2,037.00
1,967.00
1,866.00
1,794.00
1,360.00
839.00
1,029.00
859.00
912.00
951.50
Short Term Borrowings
13.00
98.00
0.00
0.00
0.00
99.00
0.00
277.00
177.00
36.04
Short Term Provisions
340.00
389.00
346.00
507.00
422.00
523.00
688.00
392.00
293.00
2,707.81
Total Liabilities
78,489.00
73,077.00
70,506.00
68,740.00
19,869.00
18,256.00
17,560.00
15,536.00
14,626.00
14,230.11
Net Block
53,744.00
52,678.00
51,473.00
51,443.00
5,497.00
4,719.00
4,544.00
4,440.00
3,280.00
2,821.01
Gross Block
59,248.00
57,564.00
55,578.00
54,924.00
7,997.00
6,463.00
5,768.00
5,192.00
5,797.00
5,411.81
Accumulated Depreciation
5,504.00
4,886.00
4,105.00
3,481.00
2,500.00
1,744.00
1,224.00
752.00
2,517.00
2,590.80
Non Current Assets
57,165.00
56,079.00
54,984.00
54,523.00
7,566.00
6,346.00
5,916.00
5,385.00
4,303.00
4,248.91
Capital Work in Progress
1,025.00
1,132.00
1,313.00
745.00
597.00
406.00
461.00
229.00
408.00
516.30
Non Current Investment
67.00
71.00
2.00
2.00
2.00
2.00
2.00
6.00
32.00
323.90
Long Term Loans & Adv.
1,676.00
1,579.00
1,570.00
1,715.00
1,467.00
1,207.00
902.00
703.00
550.00
587.24
Other Non Current Assets
653.00
619.00
626.00
618.00
3.00
12.00
7.00
7.00
33.00
0.46
Current Assets
21,312.00
16,986.00
15,509.00
14,217.00
12,303.00
11,910.00
11,644.00
10,151.00
10,323.00
9,981.20
Current Investments
4,558.00
2,811.00
3,519.00
2,707.00
1,253.00
2,714.00
2,871.00
3,814.00
2,560.00
2,701.18
Inventories
4,022.00
4,251.00
4,096.00
3,579.00
2,767.00
2,574.00
2,513.00
2,541.00
2,726.00
2,848.79
Sundry Debtors
2,997.00
3,079.00
2,236.00
1,758.00
1,149.00
1,816.00
1,310.00
1,085.00
1,264.00
1,010.28
Cash & Bank
7,559.00
4,678.00
3,846.00
4,471.00
5,113.00
3,757.00
3,485.00
1,828.00
3,009.00
2,689.49
Other Current Assets
2,176.00
1,323.00
1,037.00
1,295.00
2,021.00
1,049.00
1,465.00
883.00
764.00
731.46
Short Term Loans & Adv.
821.00
844.00
775.00
407.00
890.00
189.00
211.00
289.00
284.00
431.76
Net Current Assets
8,436.00
4,958.00
4,229.00
3,114.00
2,986.00
3,243.00
2,757.00
2,437.00
3,256.00
779.54
Total Assets
78,477.00
73,065.00
70,493.00
68,740.00
19,869.00
18,256.00
17,560.00
15,536.00
14,626.00
14,230.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
15,469.00
9,991.00
9,048.00
9,163.00
7,623.00
5,800.00
6,059.00
5,185.00
4,171.00
3,291.91
PBT
13,926.00
13,345.00
11,874.00
10,606.00
9,173.00
8,604.00
7,304.00
6,242.00
6,058.00
5,640.29
Adjustment
611.00
744.00
955.00
1,066.00
550.00
305.00
181.00
270.00
-33.00
-130.48
Changes in Working Capital
1,313.00
-960.00
-1,000.00
-101.00
411.00
-342.00
836.00
566.00
-81.00
-342.14
Cash after chg. in Working capital
15,850.00
13,129.00
11,829.00
11,571.00
10,134.00
8,567.00
8,321.00
7,078.00
5,944.00
5,167.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-381.00
-3,138.00
-2,784.00
-2,407.00
-2,505.00
-2,767.00
-2,264.00
-1,859.00
-1,765.00
-1,861.59
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
0.00
3.00
-1.00
-6.00
0.00
2.00
-34.00
-8.00
-14.17
Cash From Investing Activity
-5,324.00
-1,494.00
-1,728.00
-1,528.00
1,791.00
-438.00
-1,063.00
-1,173.00
-282.00
137.98
Net Fixed Assets
-1,431.00
-1,184.00
-885.00
-46,909.00
-1,570.00
-623.00
-777.00
-1,310.00
1,574.37
-437.74
Net Investments
-1,699.00
328.00
-1,127.00
-1,495.00
1,449.00
162.00
719.00
-1,050.00
497.93
-183.81
Others
-2,194.00
-638.00
284.00
46,876.00
1,912.00
23.00
-1,005.00
1,187.00
-2,354.30
759.53
Cash from Financing Activity
-10,034.00
-8,953.00
-8,015.00
-9,309.00
-6,819.00
-5,390.00
-4,975.00
-4,214.00
-3,864.00
-3,462.42
Net Cash Inflow / Outflow
111.00
-456.00
-695.00
-1,674.00
2,595.00
-28.00
21.00
-202.00
25.00
-32.53
Opening Cash & Equivalents
701.00
1,147.00
1,842.00
3,216.00
621.00
649.00
628.00
830.00
805.00
845.31
Closing Cash & Equivalent
812.00
701.00
1,147.00
1,842.00
3,216.00
621.00
649.00
628.00
830.00
812.77

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
217.95
214.06
208.77
202.85
38.03
36.31
33.57
31.09
30.23
18.41
ROA
13.57%
14.13%
12.76%
18.06%
35.44%
33.84%
31.59%
29.77%
28.83%
0.00%
ROE
20.26%
20.42%
18.37%
28.63%
84.15%
80.29%
74.85%
67.80%
79.13%
0.00%
ROCE
28.06%
27.06%
24.77%
38.36%
114.67%
113.29%
102.53%
94.42%
111.89%
0.00%
Fixed Asset Turnover
1.21
1.20
1.05
1.67
6.33
7.29
6.61
6.52
6.20
6.26
Receivable days
15.73
14.32
12.52
10.07
11.83
12.79
12.06
11.96
11.95
10.88
Inventory Days
21.42
22.48
24.05
21.99
21.31
20.82
25.45
26.81
29.29
30.67
Payable days
135.02
118.62
140.97
149.02
92.76
90.77
90.28
82.85
77.48
73.24
Cash Conversion Cycle
-97.87
-81.82
-104.41
-116.95
-59.63
-57.16
-52.77
-44.08
-36.24
-31.70
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.04
0.03
0.01
Interest Cover
42.69
118.05
113.02
91.65
78.69
261.73
282.00
185.74
356.06
358.03

News Update:


  • Hindustan Unilever reports marginal rise in Q1 consolidated net profit
    23rd Jul 2024, 17:22 PM

    Total consolidated income of the company increased by 1.82% at Rs 15,964 crore for Q1FY25

    Read More
  • Hindustan Unilever to sell Water Purification business to A. O. Smith India
    16th Jul 2024, 10:18 AM

    This move is in line with company’s strategic intent to focus sharply on core categories

    Read More
  • Hindustan Unilever reports marginal fall in Q4 consolidated net profit
    25th Apr 2024, 10:41 AM

    Total consolidated income of the company increased by 0.43% at Rs 15,441 crore for Q4FY24

    Read More
  • Hindustan Unilever - Quarterly Results
    24th Apr 2024, 16:23 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.