Marico

695.30

+3.30

(0.48%)

Market Cap (₹ Cr.)

₹89,563

52 Week High

705.00

Book Value

₹30

52 Week Low

486.30

PE Ratio

59.02

PB Ratio

23.37

PE for Sector

53.42

PB for Sector

4.29

ROE

36.03 %

ROCE

58.81 %

Dividend Yield

1.37 %

EPS

₹11.73

Industry

Edible Oil

Sector

Solvent Extraction

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

-1.14 %

Net Income Growth

13.62 %

Cash Flow Change

1.20 %

ROE

7.81 %

ROCE

2.18 %

EBITDA Margin (Avg.)

12.23 %

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	1,062	1,463	1,181	1,328	1,087	1,475	1,218	1,295	1,125	1,394	1,278	1,409	1,305	1,708	1,580	1,597	1,387	1,803	1,555	1,510	1,290	1,535	1,695	1,744	1,712	2,072	2,044	1,929	1,812	2,108	2,040	1,926	1,732	1,878	1,826	1,768	1,665	1,904
Expenses	858	1,192	985	1,007	855	1,139	962	924	869	1,121	1,049	1,085	1,104	1,403	1,264	1,231	1,072	1,447	1,192	1,148	969	1,184	1,303	1,363	1,397	1,702	1,620	1,556	1,439	1,594	1,601	1,551	1,423	1,438	1,449	1,369	1,340	1,458
EBITDA	204	271	195	321	233	336	256	371	256	273	229	324	201	305	316	366	315	356	363	362	321	351	392	381	315	370	424	373	373	514	439	375	309	440	377	399	325	446
Operating Profit %	13 %	17 %	15 %	18 %	17 %	22 %	17 %	19 %	21 %	18 %	16 %	19 %	9 %	17 %	16 %	18 %	17 %	19 %	18 %	20 %	18 %	22 %	16 %	18 %	13 %	17 %	15 %	16 %	15 %	19 %	16 %	18 %	16 %	22 %	19 %	21 %	18 %	23 %
Depreciation	14	13	16	16	24	15	14	16	19	16	18	16	17	25	24	24	25	29	27	27	30	26	26	27	28	24	23	26	24	25	25	28	31	25	26	29	27	28
Interest	4	3	2	5	5	3	2	3	4	2	2	2	2	5	6	5	5	8	9	7	9	6	5	5	6	6	8	8	8	8	10	9	9	7	10	8	7	5
Profit Before Tax	186	255	178	299	204	318	239	352	232	256	210	306	182	275	286	337	285	319	327	328	282	319	361	349	281	340	393	339	341	481	404	338	269	408	341	362	291	413
Tax	46	73	48	65	59	77	56	89	49	56	45	68	59	61	61	88	-138	71	42	50	97	68	53	56	55	69	62	61	54	83	65	56	55	81	69	29	51	88
Net Profit	141	182	130	235	145	235	179	265	163	198	160	240	120	214	225	261	430	251	259	270	224	255	314	293	244	263	329	278	293	387	334	254	204	307	258	284	229	311
EPS in ₹	2.18	2.82	2.01	1.82	1.17	1.83	1.39	2.09	1.27	1.54	1.25	1.86	0.93	1.66	1.74	2.03	3.33	1.95	2.01	2.09	1.75	1.97	2.42	2.29	1.88	2.04	2.55	2.16	2.27	3.00	2.58	1.98	1.58	2.38	1.99	2.20	1.77	2.41

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	3,231	3,493	3,763	4,020	4,758	4,136	4,482	4,496	5,089	4,965
Fixed Assets	482	478	519	509	643	701	669	667	704	736
Current Assets	1,429	1,681	2,003	2,335	2,714	2,648	2,809	2,804	2,874	2,570
Capital Work in Progress	2	37	8	25	42	55	14	27	32	38
Investments	206	1,470	1,664	1,507	1,440	1,093	1,343	1,372	1,825	1,617
Other Assets	2,541	1,508	1,571	1,979	2,633	2,287	2,456	2,430	2,528	2,574
Total Liabilities	888	895	839	979	1,269	1,248	1,447	1,447	1,412	1,368
Current Liabilities	705	884	816	951	1,153	1,131	1,332	1,358	1,321	1,277
Non Current Liabilities	183	11	23	28	116	117	115	89	91	91
Total Equity	2,343	2,598	2,924	3,041	3,489	2,888	3,035	3,049	3,677	3,597
Reserve & Surplus	2,278	2,469	2,795	2,912	3,360	2,759	2,906	2,920	3,548	3,468
Share Capital	65	129	129	129	129	129	129	129	129	129

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	-1	-6	-2	-6	2	17	-11	15	-20	17
Investing Activities	60	-86	87	187	-79	128	-583	626	-346	167
Operating Activities	552	629	471	409	785	970	1,564	656	1,002	1,044
Financing Activities	-612	-549	-560	-602	-704	-1,081	-992	-1,267	-676	-1,194

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	59.61 %	59.61 %	59.52 %	59.51 %	59.49 %	59.48 %	59.48 %	59.48 %	59.42 %	59.42 %	59.40 %	59.39 %	59.35 %	59.28 %
FIIs	24.04 %	24.98 %	25.92 %	25.55 %	25.11 %	25.16 %	25.00 %	25.07 %	24.97 %	24.96 %	25.91 %	25.69 %	25.54 %	24.61 %
DIIs	10.06 %	9.56 %	8.50 %	8.59 %	8.75 %	8.67 %	10.33 %	10.26 %	10.42 %	10.55 %	9.82 %	9.96 %	10.09 %	11.30 %
Government	0.18 %	0.09 %	0.09 %	0.09 %	0.09 %	0.09 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	6.01 %	5.66 %	5.87 %	6.17 %	6.45 %	6.49 %	5.08 %	5.10 %	5.08 %	4.97 %	4.76 %	4.88 %	4.91 %	4.69 %

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
Marico	695.30	89,563.44	59.02	9,795.00	-1.14	1,502	8.72	62.36
Patanjali Foods	1,809.15	67,092.13	71.34	12,849.38	6.51	-88	836.53	40.97
Adani Wilmar	353.55	46,541.49	78.36	51,555.24	-12.84	171	496.86	44.02
Gokul Agro Resources	272.40	4,240.40	25.75	13,885.60	29.09	136	119.88	57.78
Kriti Nutrients	151.18	772.60	16.44	688.81	-14.04	45	13.43	59.39
KN Agri Resources	281.75	682.97	25.25	2,237.76	18.73	29	-89.72	68.72
Gokul Refoils & Solvent	55.38	571.99	29.48	3,038.37	-3.45	2	-3.56	63.61
MK Proteins	9.36	369.74	32.83	314.92	23.00	11	-0.40	30.97
RBS	92.00	205.77	15.79	704.33	20.35	13	-	47.32
Raj Oil Mills	56.92	167.09	253.36	127.52	-9.78	2	-403.85	55.04

Corporate Action

Technical Indicators

RSI(14)

Neutral

62.36

ATR(14)

Less Volatile

15.34

STOCH(9,6)

Overbought

87.08

STOCH RSI(14)

Overbought

96.19

MACD(12,26)

Bullish

3.33

ADX(14)

Weak Trend

19.96

UO(9)

Bearish

55.27

ROC(12)

Uptrend But Slowing Down

6.81

WillR(14)

Overbought

-13.47