Marico

Market Cap

83,102.99 Cr

EPS

11.46

PE Ratio

51.23

Dividend Yield

1.49 %

Industry

FMCG

52 Week High

736.90

52 Week low

486.30

PB Ratio

17.65

Debt to Equity

0.15

Sector

FMCG Products

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%

Analyst Rating

- By Refinitiv from36 analysts

Analysts have suggested that investors can buy this stock

Buy75.00 %

75.00 %

Hold16.67 %

16.67 %

Sell8.33 %

8.33 %

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	641.60	83,102.99	51.23	9,795.00	-1.14	1,502	5.18	42.13
Patanjali Foods	1,858.20	67,265.88	57.57	12,849.40	6.51	-88	1,607.72	50.90
Adani Wilmar	263.00	34,181.55	27.70	51,555.20	-12.84	171	104.53	44.19
Gokul Agro Resources	286.05	4,220.48	17.19	13,885.60	29.09	136	115.13	39.43
Agro Tech Foods	839.70	2,046.29	282.57	761.10	-10.45	10	56.00	41.44
BCL Industries	39.94	1,178.88	11.67	2,137.10	17.10	96	-36.28	29.53
CIAN Agro Industries & Infrastructure	416.35	1,165.17	30.80	182.40	-37.41	5	16,450.00	47.79
Evexia Lifecar	2.75	516.28	137.00	57.20	-19.89	1	200.00	34.54
Kriti Nutrients	102.49	513.51	12.46	688.80	-14.04	45	-41.55	37.76
Shri Venkatesh Refineries	217.50	481.08	34.11	575.60	-8.56	15	-7.69	53.94

Growth Rate

Revenue Growth

-1.14 %

Net Income Growth

13.62 %

Cash Flow Change

1.20 %

ROE

7.81 %

ROCE

1.41 %

EBITDA Margin (Avg.)

12.22 %

Quarterly 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	Sept 2024	Dec 2024
Revenue	1,242	1,780	1,469	1,545	1,314	1,780	1,464	1,435	1,337	1,704	1,558	1,643	1,503	2,051	1,867	1,883	1,637	2,194	1,865	1,853	1,528	2,008	2,016	2,146	2,041	2,552	2,444	2,429	2,185	2,575	2,515	2,510	2,308	2,523	2,514	2,465	2,293	2,680	2,746	2,836
Expenses	1,055	1,432	1,225	1,240	1,076	1,379	1,187	1,139	1,056	1,357	1,278	1,323	1,228	1,661	1,532	1,502	1,316	1,724	1,476	1,451	1,225	1,460	1,633	1,709	1,712	2,044	1,996	1,976	1,815	2,030	2,063	2,014	1,847	1,903	1,979	1,909	1,836	2,017	2,142	2,261
EBITDA	187	348	245	304	238	401	278	296	281	347	280	319	275	390	335	381	321	470	389	402	303	548	383	437	329	508	448	453	370	545	452	496	461	620	535	556	457	663	604	575
Operating Profit %	14 %	18 %	16 %	19 %	16 %	21 %	18 %	19 %	20 %	19 %	17 %	19 %	17 %	18 %	17 %	19 %	18 %	20 %	19 %	20 %	18 %	24 %	18 %	19 %	15 %	19 %	17 %	18 %	16 %	21 %	17 %	18 %	18 %	23 %	20 %	21 %	19 %	24 %	20 %	19 %
Depreciation	20	19	22	23	31	21	21	22	27	21	24	21	23	31	31	31	39	35	35	32	38	34	33	36	36	33	33	36	37	36	37	39	43	36	39	42	41	41	41	44
Interest	6	5	4	6	7	5	2	4	5	4	4	4	5	9	10	9	12	12	13	12	13	9	8	7	10	8	10	10	11	10	15	14	17	17	20	19	17	17	11	13
Profit Before Tax	164	327	221	278	204	375	255	270	249	323	253	294	247	350	294	341	270	423	341	358	252	505	342	394	283	467	405	407	322	499	400	443	401	567	476	495	399	605	552	518
Tax	53	98	68	72	68	107	74	78	78	87	68	71	64	91	78	90	-133	108	88	82	53	117	69	82	56	102	89	90	65	122	93	110	96	131	116	109	79	131	119	112
Net Profit	112	229	153	206	136	268	181	192	171	236	185	223	183	259	216	251	403	315	253	276	199	388	273	312	227	365	316	317	257	377	307	333	305	436	360	386	320	474	433	406
EPS in ₹	1.71	3.54	2.37	1.60	1.07	2.08	1.40	1.49	1.31	1.80	1.41	1.71	1.40	1.98	1.65	1.91	3.10	2.39	1.92	2.11	1.51	2.95	2.05	2.38	1.70	2.76	2.39	2.40	1.95	2.88	2.32	2.53	2.34	3.30	2.73	2.97	2.46	3.60	3.26	3.08

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	3,130	3,381	3,633	4,081	4,909	4,970	5,510	5,786	6,946	7,421
Fixed Assets	1,076	1,081	1,085	1,110	1,300	1,396	1,612	1,760	2,246	2,724
Current Assets	1,828	2,107	2,390	2,794	3,200	3,149	3,336	3,505	3,820	4,003
Capital Work in Progress	3	37	11	27	45	58	24	39	67	44
Investments	237	513	608	543	450	733	854	828	1,096	602
Other Assets	1,814	1,750	1,929	2,401	3,114	2,783	3,020	3,159	3,537	4,051
Total Liabilities	3,130	3,381	3,633	4,081	4,909	4,970	5,510	5,786	6,946	7,421
Current Liabilities	1,102	1,314	1,249	1,458	1,724	1,753	2,013	2,153	2,429	2,444
Non Current Liabilities	190	36	45	68	198	181	239	228	561	808
Total Equity	1,838	2,032	2,339	2,555	2,987	3,036	3,258	3,405	3,956	4,169
Reserve & Surplus	1,760	1,957	2,257	2,456	2,873	2,921	3,151	3,219	3,670	3,703
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	-147	14	-51	8	-3	45	16	167	-69	21
Investing Activities	-186	-203	-125	59	-367	-22	-933	441	-928	127
Operating Activities	665	818	649	516	1,062	1,214	2,007	1,016	1,419	1,436
Financing Activities	-626	-601	-574	-567	-698	-1,147	-1,058	-1,290	-560	-1,542

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	Sept 2024	Dec 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 %	59.20 %	59.11 %
FIIs	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	25.91 %	0.00 %	25.54 %	24.61 %	24.87 %	23.36 %
DIIs	10.02 %	9.52 %	8.44 %	8.52 %	8.66 %	8.57 %	8.84 %	10.26 %	10.42 %	10.55 %	9.82 %	8.81 %	10.09 %	11.30 %	11.21 %	12.85 %
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 %	0.00 %	0.00 %
Public / Retail	4.15 %	3.86 %	4.01 %	4.12 %	4.35 %	4.28 %	4.23 %	4.23 %	4.24 %	4.14 %	3.96 %	4.07 %	4.12 %	3.84 %	3.72 %	3.79 %
Others	26.04 %	26.92 %	27.95 %	27.77 %	27.41 %	27.58 %	27.46 %	26.03 %	25.92 %	25.89 %	0.91 %	27.72 %	0.90 %	0.96 %	1.00 %	0.89 %
No of Share Holders	0	2,07,710	2,06,599	2,72,808	2,94,460	3,32,229	3,39,017	3,43,641	3,47,569	3,30,907	3,08,025	3,16,579	3,18,556	2,99,154	3,02,183	3,00,805