Colgate-Palmolive (India) Ltd

About [ edit ]

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.
Loading peers table ...

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

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00
12.66 11.49 13.25 13.86 15.37 15.14 15.46 16.49 16.19 15.27 15.67 16.59
14.00 15.33 13.11 11.93 10.18 10.26 11.37 10.20 9.96 11.22 10.82 10.11
0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.28 0.28 0.28
22.14 21.99 22.44 23.01 23.25 23.41 21.97 22.11 22.65 22.23 22.22 22.02

Documents

Add document