Nifty
:
25330.25
Sensex
:
82693.71
91.15 (0.36%)
313.02 (0.38%)
Nifty
Sensex
:
:
25330.25
82693.71
91.15 (0.36%)
313.02 (0.38%)

Marico Ltd.

Consumer Food

Rating :
70/99

BSE: 531642 | NSE: MARICO

NSE BSE
711.90
17-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  730
  •  730
  •  709.95
  •  723.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5946154
  •  4246440444.25
  •  759
  •  577.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 92,451.83
  • 55.39
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 92,053.83
  • 1.47%
  • 21.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.03%
  • 0.20%
  • 3.73%
  • FII
  • DII
  • Others
  • 23.62%
  • 12.16%
  • 1.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.05
  • 6.12
  • 3.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.44
  • 6.13
  • 3.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.63
  • 6.77
  • 7.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 52.00
  • 53.35
  • 53.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.51
  • 17.75
  • 18.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.49
  • 35.92
  • 35.82

Earnings Forecasts:

(Updated: 16-09-2025)
Description
2024
2025
2026
2027
Adj EPS
12.59
13.83
16.25
18.33
P/E Ratio
56.54
51.48
43.81
38.84
Revenue
10831
12838.9
13904.8
15348.8
EBITDA
2139
2351.41
2758.61
3102.86
Net Income
1629
1789.27
2096.39
2360.23
ROA
20.67
20.9
22.08
23.42
P/B Ratio
23.20
20.94
18.89
17.13
ROE
41.73
42.13
45.17
46.65
FCFF
1207
1525.12
1943.03
2196.86
FCFF Yield
Net Debt
-438
-1600.3
-2032.82
-2572.27
BVPS
30.68
34
37.69
41.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
3,259.00
2,643.00
23.31%
2,730.00
2,278.00
19.84%
2,794.00
2,422.00
15.36%
2,664.00
2,476.00
7.59%
Expenses
2,604.00
2,017.00
29.10%
2,272.00
1,836.00
23.75%
2,261.00
1,909.00
18.44%
2,142.00
1,979.00
8.24%
EBITDA
655.00
626.00
4.63%
458.00
442.00
3.62%
533.00
513.00
3.90%
522.00
497.00
5.03%
EBIDTM
20.10%
23.69%
16.78%
19.40%
19.08%
21.18%
19.59%
20.07%
Other Income
56.00
37.00
51.35%
47.00
15.00
213.33%
42.00
43.00
-2.33%
82.00
38.00
115.79%
Interest
10.00
17.00
-41.18%
12.00
17.00
-29.41%
13.00
19.00
-31.58%
11.00
20.00
-45.00%
Depreciation
45.00
41.00
9.76%
52.00
41.00
26.83%
44.00
42.00
4.76%
41.00
39.00
5.13%
PBT
656.00
605.00
8.43%
441.00
399.00
10.53%
518.00
495.00
4.65%
552.00
476.00
15.97%
Tax
143.00
131.00
9.16%
96.00
79.00
21.52%
112.00
109.00
2.75%
119.00
116.00
2.59%
PAT
513.00
474.00
8.23%
345.00
320.00
7.81%
406.00
386.00
5.18%
433.00
360.00
20.28%
PATM
15.74%
17.93%
12.64%
14.05%
14.53%
15.94%
16.25%
14.54%
EPS
3.91
3.60
8.61%
2.66
2.47
7.69%
3.09
2.97
4.04%
3.28
2.74
19.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
11,447.00
10,831.00
9,653.00
9,764.00
9,512.00
8,048.00
7,315.00
7,334.00
6,322.00
5,917.79
6,017.32
Net Sales Growth
16.58%
12.20%
-1.14%
2.65%
18.19%
10.02%
-0.26%
16.01%
6.83%
-1.65%
 
Cost Of Goods Sold
5,856.00
4,841.00
4,204.00
4,740.00
4,876.00
3,803.00
3,212.00
3,504.00
2,908.00
2,373.44
2,597.25
Gross Profit
5,591.00
5,990.00
5,449.00
5,024.00
4,636.00
4,245.00
4,103.00
3,830.00
3,414.00
3,544.35
3,420.07
GP Margin
48.84%
55.30%
56.45%
51.45%
48.74%
52.75%
56.09%
52.22%
54.00%
59.89%
56.84%
Total Expenditure
9,279.00
8,693.00
7,660.00
7,954.00
7,834.00
6,460.00
5,849.00
6,008.00
5,189.00
4,758.52
4,974.08
Power & Fuel Cost
-
38.00
37.00
35.00
32.00
27.00
36.00
37.00
34.00
29.32
31.06
% Of Sales
-
0.35%
0.38%
0.36%
0.34%
0.34%
0.49%
0.50%
0.54%
0.50%
0.52%
Employee Cost
-
831.00
743.00
653.00
586.00
570.00
478.00
466.00
422.00
404.18
373.40
% Of Sales
-
7.67%
7.70%
6.69%
6.16%
7.08%
6.53%
6.35%
6.68%
6.83%
6.21%
Manufacturing Exp.
-
998.00
941.00
978.00
930.00
822.00
899.00
869.00
770.00
732.55
740.84
% Of Sales
-
9.21%
9.75%
10.02%
9.78%
10.21%
12.29%
11.85%
12.18%
12.38%
12.31%
General & Admin Exp.
-
200.00
171.00
176.00
127.00
106.00
115.00
105.00
151.00
263.87
208.76
% Of Sales
-
1.85%
1.77%
1.80%
1.34%
1.32%
1.57%
1.43%
2.39%
4.46%
3.47%
Selling & Distn. Exp.
-
1,577.00
1,368.00
1,229.00
1,150.00
1,003.00
1,025.00
946.00
827.00
889.57
928.26
% Of Sales
-
14.56%
14.17%
12.59%
12.09%
12.46%
14.01%
12.90%
13.08%
15.03%
15.43%
Miscellaneous Exp.
-
208.00
196.00
143.00
133.00
129.00
84.00
81.00
77.00
65.59
928.26
% Of Sales
-
1.92%
2.03%
1.46%
1.40%
1.60%
1.15%
1.10%
1.22%
1.11%
1.57%
EBITDA
2,168.00
2,138.00
1,993.00
1,810.00
1,678.00
1,588.00
1,466.00
1,326.00
1,133.00
1,159.27
1,043.24
EBITDA Margin
18.94%
19.74%
20.65%
18.54%
17.64%
19.73%
20.04%
18.08%
17.92%
19.59%
17.34%
Other Income
227.00
208.00
175.00
144.00
101.00
97.00
127.00
103.00
85.00
97.31
94.11
Interest
46.00
53.00
73.00
56.00
39.00
34.00
50.00
40.00
16.00
16.58
21.40
Depreciation
182.00
177.00
158.00
155.00
139.00
139.00
140.00
131.00
85.00
90.30
86.72
PBT
2,167.00
2,116.00
1,937.00
1,743.00
1,601.00
1,512.00
1,403.00
1,258.00
1,117.00
1,149.70
1,029.23
Tax
470.00
458.00
435.00
421.00
346.00
324.00
331.00
126.00
290.00
337.73
305.37
Tax Rate
21.69%
21.64%
22.46%
24.15%
21.61%
21.25%
24.09%
10.02%
25.96%
29.38%
29.67%
PAT
1,697.00
1,629.00
1,481.00
1,302.00
1,225.00
1,174.00
1,021.00
1,115.00
814.00
799.59
712.01
PAT before Minority Interest
1,669.00
1,658.00
1,502.00
1,322.00
1,255.00
1,201.00
1,043.00
1,132.00
827.00
811.97
723.86
Minority Interest
-28.00
-29.00
-21.00
-20.00
-30.00
-27.00
-22.00
-17.00
-13.00
-12.38
-11.85
PAT Margin
14.82%
15.04%
15.34%
13.33%
12.88%
14.59%
13.96%
15.20%
12.88%
13.51%
11.83%
PAT Growth
10.19%
9.99%
13.75%
6.29%
4.34%
14.99%
-8.43%
36.98%
1.80%
12.30%
 
EPS
13.09
12.57
11.43
10.05
9.45
9.06
7.88
8.60
6.28
6.17
5.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
3,974.00
3,833.00
3,799.00
3,348.00
3,240.00
3,023.00
2,976.00
2,543.00
2,325.68
2,017.37
Share Capital
129.00
129.00
129.00
129.00
129.00
129.00
129.00
129.00
129.05
129.02
Total Reserves
3,755.00
3,634.00
3,627.00
3,192.00
3,082.00
2,869.00
2,828.00
2,403.00
2,189.01
1,881.93
Non-Current Liabilities
1,554.00
740.00
415.00
41.00
53.00
22.00
-4.00
59.00
34.99
-29.28
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
2.00
0.00
8.00
10.00
14.00
20.00
0.00
0.00
Long Term Provisions
28.00
20.00
24.00
28.00
25.00
21.00
20.00
19.00
22.50
12.81
Current Liabilities
2,462.00
2,444.00
2,429.00
2,153.00
2,013.00
1,753.00
1,724.00
1,458.00
1,249.47
1,565.10
Trade Payables
1,363.00
1,581.00
1,452.00
1,344.00
1,134.00
950.00
944.00
822.00
696.60
669.04
Other Current Liabilities
515.00
311.00
299.00
312.00
369.00
289.00
259.00
182.00
150.29
349.05
Short Term Borrowings
379.00
383.00
473.00
345.00
340.00
325.00
335.00
289.00
239.07
152.92
Short Term Provisions
205.00
169.00
205.00
152.00
170.00
189.00
186.00
165.00
163.51
394.09
Total Liabilities
8,281.00
7,354.00
6,800.00
5,599.00
5,324.00
4,811.00
4,708.00
4,072.00
3,623.48
3,567.50
Net Block
2,743.00
2,709.00
2,230.00
1,738.00
1,595.00
1,379.00
1,283.00
1,080.00
1,054.72
1,050.43
Gross Block
3,510.00
3,561.00
2,993.00
2,428.00
2,185.00
1,922.00
1,716.00
1,338.00
1,228.19
1,142.09
Accumulated Depreciation
767.00
852.00
763.00
690.00
590.00
539.00
430.00
248.00
166.02
85.29
Non Current Assets
3,198.00
3,351.00
2,980.00
2,094.00
1,988.00
1,662.00
1,508.00
1,278.00
1,233.70
1,209.30
Capital Work in Progress
40.00
44.00
67.00
39.00
24.00
58.00
45.00
27.00
11.16
36.73
Non Current Investment
215.00
343.00
518.00
187.00
243.00
122.00
77.00
87.00
104.69
74.07
Long Term Loans & Adv.
182.00
157.00
129.00
105.00
98.00
90.00
90.00
83.00
61.80
46.34
Other Non Current Assets
3.00
83.00
20.00
3.00
28.00
13.00
13.00
1.00
1.33
1.73
Current Assets
5,083.00
3,998.00
3,813.00
3,505.00
3,336.00
3,149.00
3,200.00
2,794.00
2,389.78
2,358.20
Current Investments
1,375.00
259.00
578.00
641.00
628.00
628.00
391.00
486.00
533.50
469.79
Inventories
1,235.00
1,336.00
1,225.00
1,412.00
1,126.00
1,380.00
1,411.00
1,511.00
1,253.44
925.56
Sundry Debtors
1,271.00
1,069.00
1,015.00
652.00
388.00
539.00
517.00
340.00
246.99
252.09
Cash & Bank
777.00
943.00
756.00
579.00
944.00
279.00
552.00
201.00
235.96
317.14
Other Current Assets
425.00
30.00
21.00
16.00
250.00
323.00
329.00
256.00
119.89
393.62
Short Term Loans & Adv.
395.00
361.00
218.00
205.00
137.00
161.00
170.00
167.00
80.35
347.26
Net Current Assets
2,621.00
1,554.00
1,384.00
1,352.00
1,323.00
1,396.00
1,476.00
1,336.00
1,140.31
793.10
Total Assets
8,281.00
7,349.00
6,793.00
5,599.00
5,324.00
4,811.00
4,708.00
4,072.00
3,623.48
3,567.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
1,363.00
1,387.00
1,419.00
1,016.00
2,007.00
1,214.00
1,062.00
516.00
648.73
817.62
PBT
2,116.00
1,937.00
1,743.00
1,601.00
1,523.00
1,374.00
1,257.00
1,117.00
1,148.70
1,028.70
Adjustment
103.00
103.00
104.00
108.00
94.00
100.00
104.00
43.00
66.25
56.04
Changes in Working Capital
-293.00
-226.00
-59.00
-342.00
675.00
30.00
21.00
-349.00
-269.81
-19.72
Cash after chg. in Working capital
1,926.00
1,814.00
1,788.00
1,367.00
2,292.00
1,504.00
1,382.00
811.00
945.14
1,065.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-484.00
-378.00
-369.00
-351.00
-285.00
-290.00
-320.00
-295.00
-296.41
-247.40
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
-79.00
-49.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-621.00
176.00
-865.00
425.00
-938.00
-39.00
-334.00
55.00
-91.52
-196.88
Net Fixed Assets
51.00
-97.00
-101.00
-65.00
50.00
-162.00
-295.00
-72.50
-68.16
190.68
Net Investments
-1,070.00
208.00
-453.00
-18.00
-250.00
347.00
79.00
158.11
-92.95
-260.12
Others
398.00
65.00
-311.00
508.00
-738.00
-224.00
-118.00
-30.61
69.59
-127.44
Cash from Financing Activity
-649.00
-1,542.00
-560.00
-1,290.00
-1,058.00
-1,147.00
-698.00
-567.00
-573.95
-600.99
Net Cash Inflow / Outflow
93.00
21.00
-6.00
151.00
11.00
28.00
30.00
4.00
-16.74
19.75
Opening Cash & Equivalents
228.00
207.00
276.00
109.00
93.00
48.00
51.00
43.00
93.16
79.06
Closing Cash & Equivalent
321.00
228.00
207.00
276.00
109.00
93.00
48.00
51.00
42.65
93.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
30.11
29.17
29.12
25.74
24.89
23.24
22.92
19.63
17.96
15.59
ROA
21.21%
21.22%
21.32%
22.98%
23.70%
21.91%
25.79%
21.49%
22.58%
21.63%
ROE
43.36%
39.95%
37.36%
38.43%
38.69%
35.03%
41.25%
34.10%
37.51%
37.78%
ROCE
50.62%
47.35%
45.16%
45.03%
44.85%
42.58%
41.99%
41.81%
47.47%
45.66%
Fixed Asset Turnover
3.55
3.41
4.07
4.57
4.31
4.43
5.20
5.35
5.01
4.61
Receivable days
34.04
34.03
27.60
17.99
19.12
23.92
19.70
15.59
15.34
12.99
Inventory Days
37.40
41.82
43.66
43.91
51.68
63.22
67.15
73.44
66.99
58.17
Payable days
110.99
131.67
107.65
92.75
100.01
61.58
53.45
53.64
54.60
47.91
Cash Conversion Cycle
-39.54
-55.81
-36.40
-30.85
-29.21
25.56
33.40
35.39
27.74
23.25
Total Debt/Equity
0.10
0.10
0.13
0.10
0.11
0.11
0.12
0.12
0.10
0.16
Interest Cover
40.92
27.53
32.13
42.05
45.85
28.48
32.45
70.81
70.34
49.09

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Marico to acquire balance 46.02% of paid-up share capital of HW Wellness Solutions
    12th Sep 2025, 10:30 AM

    The Company previously acquired 53.98% of the paid-up share capital of HW Wellness, thereby making it a subsidiary

    Read More
  • Marico launches Parachute Advansed Olive Enriched Coconut Hair Oil
    9th Sep 2025, 12:39 PM

    Through this product, the brand aims to connect with the contemporary, digitally-savvy consumer who is well-informed about emerging beauty trends and ingredients

    Read More
  • Marico reports 9% rise in Q1 consolidated net profit
    5th Aug 2025, 11:29 AM

    The total consolidated income of the company increased by 23.69% at Rs 3315.00 crore for Q1FY26

    Read More
  • Marico - Quarterly Results
    4th Aug 2025, 13:54 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.