Emami

Market Cap (₹ Cr.)

₹32,598

52 Week High

860.00

Book Value

₹56

52 Week Low

417.10

PE Ratio

43.83

PB Ratio

13.32

PE for Sector

33.00

PB for Sector

6.31

ROE

29.46 %

ROCE

43.02 %

Dividend Yield

1.07 %

EPS

₹17.04

Industry

FMCG

Sector

Personal Care - Indian

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

4.32 %

Net Income Growth

15.42 %

Cash Flow Change

4.02 %

ROE

8.61 %

ROCE

15.86 %

EBITDA Margin (Avg.)

2.51 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	526	513	487	681	547	598	551	678	528	500	587	722	573	586	577	766	596	638	608	763	474	477	663	860	695	640	751	892	707	732	693	844	709	706	711	838	736	802
Expenses	369	398	339	432	366	456	348	411	357	412	380	453	410	451	393	509	438	459	407	496	440	319	409	523	496	446	448	553	524	535	502	563	552	524	494	536	521	564
EBITDA	157	114	148	249	181	142	203	268	171	88	207	270	162	135	184	257	158	179	202	267	35	158	254	337	199	195	304	339	183	197	191	281	157	181	217	302	215	238
Operating Profit %	25 %	19 %	29 %	36 %	32 %	23 %	34 %	39 %	31 %	16 %	35 %	37 %	28 %	21 %	31 %	33 %	25 %	22 %	31 %	34 %	5 %	27 %	38 %	38 %	24 %	27 %	37 %	37 %	22 %	22 %	27 %	33 %	21 %	25 %	30 %	34 %	27 %	25 %
Depreciation	10	22	70	71	89	71	78	81	75	74	74	79	79	82	78	78	80	78	81	83	84	73	113	93	81	82	83	82	81	86	43	43	43	41	41	41	43	39
Interest	1	4	19	17	13	12	16	13	17	8	10	9	6	4	4	6	6	4	9	4	2	4	2	1	4	0	0	1	1	2	1	1	0	0	0	0	1	0
Profit Before Tax	146	88	58	162	79	59	109	174	80	7	123	182	77	48	102	174	73	96	112	180	-51	80	138	242	114	113	220	255	100	109	147	238	113	139	176	261	171	199
Tax	14	3	13	30	9	10	20	34	-3	2	21	33	24	10	22	37	17	13	16	31	5	13	24	41	22	20	38	44	-268	4	4	11	6	13	11	11	16	22
Net Profit	132	85	46	131	70	49	88	140	69	6	104	149	50	40	79	138	49	83	96	148	-37	67	115	202	91	93	182	211	364	97	144	225	109	129	164	249	152	176
EPS in ₹	5.83	3.75	2.02	5.78	3.09	2.17	3.90	6.17	3.02	0.28	4.58	6.57	2.21	0.89	1.73	3.04	1.07	1.82	2.11	3.26	-0.82	1.49	2.58	4.55	2.05	2.09	4.10	4.75	8.21	2.19	3.24	5.09	2.46	2.93	3.75	5.71	3.48	4.03

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	1,556	2,532	2,441	2,598	2,583	2,435	2,304	2,826	2,751	2,847
Fixed Assets	424	1,941	1,952	1,763	1,643	1,422	1,100	1,270	1,088	960
Current Assets	1,058	385	325	542	655	785	912	844	979	1,016
Capital Work in Progress	25	60	20	30	36	8	6	3	2	5
Investments	495	48	128	315	187	161	264	361	392	560
Other Assets	612	482	340	489	716	844	934	1,192	1,270	1,322
Total Liabilities	344	972	728	627	519	633	545	740	488	464
Current Liabilities	292	631	664	557	456	581	498	690	438	424
Non Current Liabilities	52	341	65	70	63	52	47	50	50	39
Total Equity	1,212	1,559	1,713	1,971	2,064	1,802	1,759	2,086	2,264	2,383
Reserve & Surplus	1,189	1,537	1,690	1,949	2,019	1,757	1,715	2,042	2,220	2,339
Share Capital	23	23	23	23	45	45	44	44	44	44

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	59	-249	-64	9	99	-105	-0	10	13	1
Investing Activities	-217	-1,294	-261	-237	20	-251	-200	-188	-106	-192
Operating Activities	497	534	715	577	513	546	878	596	731	740
Financing Activities	-221	511	-519	-331	-434	-399	-679	-398	-612	-546

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	53.86 %	53.86 %	53.86 %	53.86 %	54.27 %	54.27 %	54.27 %	54.27 %	54.27 %	54.52 %	54.84 %	54.84 %	54.84 %	54.84 %
FIIs	10.52 %	12.49 %	12.71 %	12.52 %	12.72 %	11.47 %	11.25 %	11.15 %	11.01 %	11.45 %	11.91 %	12.86 %	13.46 %	14.02 %
DIIs	26.38 %	24.49 %	24.17 %	25.48 %	24.32 %	26.47 %	27.03 %	27.02 %	26.92 %	26.23 %	25.22 %	23.95 %	22.07 %	21.61 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	9.24 %	9.17 %	9.26 %	8.14 %	8.69 %	7.80 %	7.46 %	7.56 %	7.80 %	7.79 %	8.03 %	8.34 %	9.63 %	9.52 %

Show % Change

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Godrej Consumer Products	1,444.85	1,49,409.16	85.17	14,365.06	6.53	-561	41.36	46.89
Dabur	664.70	1,17,043.44	62.30	12,886.42	7.61	1,811	8.27	61.66
Emami	747.20	32,597.82	43.83	3,624.89	4.32	724	10.13	32.23
Jyothy Laboratories	543.70	19,836.61	52.91	2,810.66	11.29	369	5.65	48.30
Bajaj Consumer Care	250.35	3,731.20	25.49	1,028.79	3.09	155	-19.69	33.66
JHS Svendgaard Laboratories	30.32	240.13	-	75.11	-21.87	-4	75.68	60.69
Yash Optics & Lens	93.90	238.37	26.44	39.80	33.30	8	-	45.47