Colgate-Palmolive (India) Ltd
Colgate-Palmolive (India) in the business of Personal Care (including Oral Care).
- Market Cap ₹ 42,287 Cr.
- Current Price ₹ 1,554
- High / Low ₹ 1,676 / 1,065
- Stock P/E 45.7
- Book Value ₹ 60.0
- Dividend Yield 1.80 %
- ROCE 67.4 %
- ROE 53.7 %
- Face Value ₹ 1.00
Pros
- Company is almost debt free.
- Company has a good return on equity (ROE) track record: 3 Years ROE 51.15%
- Company has been maintaining a healthy dividend payout of 90.30%
Cons
- Stock is trading at 25.89 times its book value
- The company has delivered a poor sales growth of 2.59% over past five years.
Peer comparison
Sector: FMCG Industry: Personal Care - Multinational
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,092 | 1,041 | 1,168 | 1,099 | 1,154 | 1,085 | 1,222 | 1,147 | 1,071 | 1,041 | 1,285 | 1,232 | |
784 | 760 | 838 | 785 | 843 | 785 | 899 | 831 | 808 | 733 | 876 | 861 | |
Operating Profit | 308 | 282 | 330 | 314 | 310 | 300 | 323 | 316 | 263 | 308 | 409 | 371 |
OPM % | 28% | 27% | 28% | 29% | 27% | 28% | 26% | 28% | 25% | 30% | 32% | 30% |
Other Income | -3 | 43 | 9 | 8 | 8 | 15 | 9 | 6 | 20 | 6 | 8 | 10 |
Interest | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 |
Depreciation | 40 | 39 | 40 | 41 | 39 | 50 | 50 | 52 | 46 | 45 | 46 | 46 |
Profit before tax | 264 | 285 | 298 | 282 | 277 | 263 | 279 | 267 | 234 | 267 | 369 | 333 |
Tax % | 28% | 34% | 34% | 32% | 29% | 36% | 12% | 26% | 13% | 26% | 26% | 25% |
Net Profit | 189 | 190 | 196 | 192 | 198 | 169 | 244 | 199 | 204 | 198 | 274 | 248 |
EPS in Rs | 6.94 | 6.97 | 7.22 | 7.06 | 7.26 | 6.22 | 8.98 | 7.32 | 7.51 | 7.29 | 10.08 | 9.13 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,694 | 1,962 | 2,285 | 2,693 | 3,164 | 3,579 | 3,982 | 3,868 | 3,982 | 4,188 | 4,462 | 4,525 | 4,629 | |
1,433 | 1,537 | 1,770 | 2,115 | 2,505 | 2,915 | 3,159 | 2,929 | 3,038 | 3,074 | 3,226 | 3,323 | 3,279 | |
Operating Profit | 262 | 425 | 515 | 579 | 659 | 664 | 823 | 940 | 944 | 1,114 | 1,236 | 1,202 | 1,351 |
OPM % | 15% | 22% | 23% | 21% | 21% | 19% | 21% | 24% | 24% | 27% | 28% | 27% | 29% |
Other Income | 108 | 98 | 41 | 51 | 48 | 115 | 33 | 7 | 41 | 26 | 68 | 49 | 43 |
Interest | 1 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 10 | 8 |
Depreciation | 23 | 38 | 34 | 39 | 44 | 51 | 75 | 111 | 133 | 157 | 159 | 198 | 183 |
Profit before tax | 345 | 485 | 520 | 588 | 663 | 728 | 780 | 835 | 851 | 983 | 1,143 | 1,043 | 1,203 |
Tax % | 16% | 13% | 23% | 24% | 25% | 26% | 28% | 30% | 32% | 32% | 32% | 22% | |
Net Profit | 290 | 423 | 403 | 446 | 497 | 540 | 559 | 581 | 577 | 673 | 776 | 816 | 925 |
EPS in Rs | 10.67 | 15.56 | 14.80 | 16.41 | 18.26 | 19.85 | 20.55 | 21.37 | 21.23 | 24.76 | 28.52 | 30.02 | 34.01 |
Dividend Payout % | 70% | 64% | 74% | 76% | 77% | 68% | 58% | 47% | 47% | 97% | 81% | 93% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 3% |
3 Years: | 4% |
TTM: | 0% |
Compounded Profit Growth | |
---|---|
10 Years: | 7% |
5 Years: | 8% |
3 Years: | 12% |
TTM: | 14% |
Stock Price CAGR | |
---|---|
10 Years: | 14% |
5 Years: | 13% |
3 Years: | 14% |
1 Year: | 16% |
Return on Equity | |
---|---|
10 Years: | 65% |
5 Years: | 53% |
3 Years: | 51% |
Last Year: | 54% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
14 | 14 | 14 | 14 | 14 | 14 | 14 | 27 | 27 | 27 | 27 | 27 | 27 | |
Reserves | 203 | 313 | 370 | 422 | 476 | 586 | 757 | 1,004 | 1,247 | 1,497 | 1,420 | 1,567 | 1,606 |
Borrowings | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83 | 0 | 99 |
551 | 552 | 650 | 694 | 817 | 894 | 932 | 972 | 1,037 | 1,039 | 1,097 | 1,010 | 1,162 | |
Total Liabilities | 772 | 883 | 1,034 | 1,130 | 1,307 | 1,493 | 1,702 | 2,003 | 2,311 | 2,564 | 2,626 | 2,604 | 2,893 |
174 | 247 | 255 | 254 | 281 | 556 | 782 | 1,008 | 1,108 | 1,146 | 1,191 | 1,123 | 1,125 | |
CWIP | 5 | 6 | 8 | 69 | 102 | 142 | 141 | 78 | 167 | 159 | 199 | 190 | 124 |
Investments | 38 | 21 | 39 | 47 | 47 | 37 | 37 | 31 | 31 | 31 | 31 | 19 | 19 |
555 | 609 | 732 | 759 | 877 | 759 | 742 | 885 | 1,005 | 1,228 | 1,206 | 1,272 | 1,625 | |
Total Assets | 772 | 883 | 1,034 | 1,130 | 1,307 | 1,493 | 1,702 | 2,003 | 2,311 | 2,564 | 2,626 | 2,604 | 2,893 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
319 | 397 | 358 | 403 | 615 | 457 | 638 | 689 | 688 | 694 | 983 | 890 | |
43 | 37 | 60 | -10 | -47 | -180 | -272 | -237 | -342 | -207 | -96 | -19 | |
-255 | -337 | -323 | -398 | -428 | -422 | -385 | -391 | -341 | -380 | -815 | -851 | |
Net Cash Flow | 107 | 96 | 95 | -5 | 140 | -145 | -18 | 61 | 5 | 107 | 73 | 20 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 176% | 175% | 146% | 144% | 144% | 122% | 114% | 96% | 74% | 71% | 73% | 67% |
Debtor Days | 2 | 2 | 12 | 12 | 9 | 6 | 6 | 10 | 12 | 18 | 17 | 11 |
Inventory Turnover | 9.52 | 8.20 | 6.71 | 5.75 | 6.30 | 6.93 | 6.28 | 5.57 | 5.21 | 5.90 | 6.75 | 5.93 |
Documents
Add documentRecent announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 18 Feb
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 16 Feb
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 12 Feb
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 9 Feb
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 8 Feb
View all
Annual reports
- Financial Year 2020 from bse
- Financial Year 2019 from bse
- Financial Year 2018 from bse
- Financial Year 2017 from bse
- Financial Year 2016 from bse
- Financial Year 2015 from bse
- Financial Year 2014 from bse
- Financial Year 2013 from bse
- Financial Year 2012 from bse
- Financial Year 2012 from nse
- Financial Year 2011 from bse
- Financial Year 2011 from nse
- Financial Year 2010 from bse
- Financial Year 2010 from nse