Colgate-Palmolive (India) Ltd

About [ edit ]

Colgate-Palmolive (India) in the business of Personal Care (including Oral Care).

  • Market Cap 43,016 Cr.
  • Current Price 1,581
  • High / Low 1,676 / 1,257
  • Stock P/E 41.6
  • Book Value 42.9
  • Dividend Yield 2.40 %
  • ROCE 95.2 %
  • ROE 75.0 %
  • Face Value 1.00

Pros

  • Company is almost debt free.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 59.45%
  • Company has been maintaining a healthy dividend payout of 91.26%

Cons

  • Stock is trading at 36.88 times its book value
  • The company has delivered a poor sales growth of 4.59% over past five years.
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
1,041 1,168 1,099 1,154 1,085 1,222 1,147 1,071 1,041 1,285 1,232 1,283
760 838 785 843 785 899 831 808 733 876 861 861
Operating Profit 282 330 314 310 300 323 316 263 308 409 371 422
OPM % 27% 28% 29% 27% 28% 26% 28% 25% 30% 32% 30% 33%
Other Income 43 9 8 8 15 9 6 20 6 8 10 7
Interest 0 0 0 2 2 2 3 2 2 2 2 2
Depreciation 39 40 41 39 50 50 52 46 45 46 46 45
Profit before tax 285 298 282 277 263 279 267 234 267 369 333 381
Tax % 34% 34% 32% 29% 36% 12% 26% 13% 26% 26% 25% 17%
Net Profit 190 196 192 198 169 244 199 204 198 274 248 315
EPS in Rs 6.97 7.22 7.06 7.26 6.22 8.98 7.32 7.51 7.29 10.08 9.13 11.57

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
1,962 2,285 2,693 3,164 3,579 3,982 3,868 3,982 4,188 4,462 4,525 4,841
1,537 1,770 2,115 2,505 2,915 3,159 2,929 3,038 3,074 3,226 3,323 3,332
Operating Profit 425 515 579 659 664 823 940 944 1,114 1,236 1,202 1,510
OPM % 22% 23% 21% 21% 19% 21% 24% 24% 27% 28% 27% 31%
Other Income 98 41 51 48 115 33 7 41 26 68 49 30
Interest 2 2 2 0 0 0 0 0 0 2 10 7
Depreciation 38 34 39 44 51 75 111 133 157 159 198 182
Profit before tax 485 520 588 663 728 780 835 851 983 1,143 1,043 1,350
Tax % 13% 23% 24% 25% 26% 28% 30% 32% 32% 32% 22% 23%
Net Profit 423 403 446 497 540 559 581 577 673 776 816 1,035
EPS in Rs 15.56 14.80 16.41 18.26 19.85 20.55 21.37 21.23 24.76 28.52 30.02 38.07
Dividend Payout % 64% 74% 76% 77% 68% 58% 47% 47% 97% 81% 93% 100%
Compounded Sales Growth
10 Years:8%
5 Years:5%
3 Years:5%
TTM:7%
Compounded Profit Growth
10 Years:10%
5 Years:11%
3 Years:15%
TTM:27%
Stock Price CAGR
10 Years:13%
5 Years:14%
3 Years:9%
1 Year:17%
Return on Equity
10 Years:65%
5 Years:56%
3 Years:59%
Last Year:75%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
14 14 14 14 14 14 27 27 27 27 27 27
Reserves 313 370 422 476 586 757 1,004 1,247 1,497 1,420 1,567 1,139
Borrowings 5 0 0 0 0 0 0 0 0 83 0 91
552 650 694 817 894 932 972 1,037 1,039 1,097 1,010 1,637
Total Liabilities 883 1,034 1,130 1,307 1,493 1,702 2,003 2,311 2,564 2,626 2,604 2,894
247 255 254 281 556 782 1,008 1,108 1,146 1,191 1,123 1,065
CWIP 6 8 69 102 142 141 78 167 159 199 190 145
Investments 21 39 47 47 37 37 31 31 31 31 19 19
609 732 759 877 759 742 885 1,005 1,228 1,206 1,272 1,666
Total Assets 883 1,034 1,130 1,307 1,493 1,702 2,003 2,311 2,564 2,626 2,604 2,894

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
397 358 403 615 457 638 689 688 694 983 890
37 60 -10 -47 -180 -272 -237 -342 -207 -96 -19
-337 -323 -398 -428 -422 -385 -391 -341 -380 -815 -851
Net Cash Flow 96 95 -5 140 -145 -18 61 5 107 73 20

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
ROCE % 175% 146% 144% 144% 122% 114% 96% 74% 71% 73% 67% 95%
Debtor Days 2 12 12 9 6 6 10 12 18 17 11 9
Inventory Turnover 8.20 6.71 5.75 6.30 6.93 6.28 5.57 5.21 5.90 6.75 5.93 4.90

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00
11.49 13.25 13.86 15.37 15.14 15.46 16.49 16.19 15.27 15.67 16.59 16.90
15.33 13.11 11.93 10.18 10.26 11.37 10.20 9.96 11.22 10.82 10.11 10.02
0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.28 0.28 0.28 0.28
21.99 22.44 23.01 23.25 23.41 21.97 22.11 22.65 22.23 22.22 22.02 21.80

Documents