Emami Ltd

AI
Emami Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Emami Ltd

₹ 403 0.22%
14 Aug - close price
emamiltd.in BSE: 531162 NSE: EMAMILTD
About

Emami is engaged in manufacturing & marketing of personal care & healthcare products with an enviable portfolio of household brand names such as BoroPlus, Navratna, Fair and Handsome, Zandu Balm, Kesh King, Zandu Pancharishta, Mentho Plus Balm and others.(Source : 201903 Annual Report Page No: 193)

Key Points

Leadership
The company is one of India’s leading FMCG Companies engaged in the manufacturing & marketing of personal care & healthcare products. [1]

Website BSE NSE
  • Market Cap ₹ 17,604 Cr.
  • Current Price ₹ 403
  • High / Low ₹ 635 / 376
  • Stock P/E 20.2
  • Book Value ₹ 72.3
  • Dividend Yield 2.48 %
  • ROCE 28.4 %
  • ROE 26.6 %
  • Face Value ₹ 1.00
Edit ratios
Unsung hero
Bhikubhai Gomansinh Solanki
He helped liberate Dadra and Nagar Haveli. He coordinated with freedom fighters and captured Naroli during floods. People of Naroli called him Kazi because he resolved their problems.
Unsung hero
Sher Ali Afridi
Sher Ali stabbed Lord Mayo in 1872. The Viceroy's assassination shocked British India and Great Britain.

Pros

  • Company is almost debt free.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 28.9%
  • Company has been maintaining a healthy dividend payout of 51.0%
  • Debtor days have improved from 30.4 to 22.7 days.

Cons

  • The company has delivered a poor sales growth of 3.37% over past five years.
  • Tax rate seems low

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Fast Moving Consumer Goods Fast Moving Consumer Goods Personal Products Personal Care

Part of BSE Quality Index BSE 500 Nifty 500 Nifty FMCG BSE 400 MidSmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
698 701 813 709 755 709 879 781 756 604 958 730 780
524 494 530 521 564 483 550 590 556 437 572 533 564
Operating Profit 173 207 283 188 192 226 328 191 201 168 385 196 215
OPM % 25% 30% 35% 27% 25% 32% 37% 24% 27% 28% 40% 27% 28%
8 10 19 26 47 34 10 66 21 54 9 25 53
Interest 0 0 0 1 0 1 0 1 0 0 0 0 1
Depreciation 41 41 41 43 39 40 40 39 39 40 40 36 34
Profit before tax 139 176 261 171 199 221 298 217 182 181 354 185 234
Tax % 7% 7% 5% 11% 11% 3% 6% 13% 10% -1% 7% 10% 22%
129 164 249 152 176 214 279 190 163 182 330 166 182
EPS in Rs 2.94 3.75 5.71 3.48 4.03 4.90 6.40 4.35 3.74 4.18 7.56 3.81 4.17
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
1,904 2,150 2,302 2,354 2,489 2,390 2,582 2,867 2,907 2,922 3,124 3,048 3,072
1,393 1,495 1,562 1,654 1,782 1,798 1,738 1,970 2,129 2,070 2,186 2,098 2,107
Operating Profit 511 655 739 700 706 592 845 897 777 852 937 950 965
OPM % 27% 30% 32% 30% 28% 25% 33% 31% 27% 29% 30% 31% 31%
103 38 45 28 27 91 103 123 48 63 157 108 141
Interest 5 54 58 33 19 19 12 3 4 2 2 2 2
Depreciation 31 252 305 305 318 326 361 328 215 167 158 156 150
Profit before tax 577 387 422 389 396 338 574 689 606 747 934 901 953
Tax % 18% 14% 18% 20% 23% 14% 17% -23% 5% 7% 8% 7%
472 332 346 310 305 289 475 851 574 693 859 842 861
EPS in Rs 10.39 7.32 7.63 6.82 6.72 6.37 10.69 19.28 13.00 15.89 19.68 19.28 19.72
Dividend Payout % 34% 48% 46% 51% 59% 63% 75% 41% 62% 50% 51% 52%
Compounded Sales Growth
10 Years: 4%
5 Years: 3%
3 Years: 2%
TTM: -2%
Compounded Profit Growth
10 Years: 8%
5 Years: 12%
3 Years: 12%
TTM: 3%
Stock Price CAGR
10 Years: -4%
5 Years: -7%
3 Years: -7%
1 Year: -31%
Return on Equity
10 Years: 26%
5 Years: 30%
3 Years: 29%
Last Year: 27%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 23 23 23 23 45 45 44 44 44 44 44 44
Reserves 1,189 1,537 1,690 1,949 2,019 1,757 1,715 2,042 2,220 2,339 2,824 3,112
24 660 435 279 54 158 47 224 21 22 14 92
320 312 294 347 464 475 498 516 467 441 503 478
Total Liabilities 1,556 2,532 2,441 2,598 2,583 2,435 2,304 2,826 2,751 2,847 3,384 3,726
424 1,894 1,952 1,763 1,643 1,422 1,100 1,270 1,088 960 840 748
CWIP 25 60 20 30 36 8 6 3 2 5 12 1
Investments 502 95 128 315 187 161 264 361 392 560 995 1,196
605 482 340 489 716 844 934 1,192 1,270 1,322 1,536 1,780
Total Assets 1,556 2,532 2,441 2,598 2,583 2,435 2,304 2,826 2,751 2,847 3,384 3,726

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
497 534 715 577 513 546 878 596 731 740 864 794
-217 -1,294 -261 -237 20 -251 -200 -188 -106 -192 -465 -257
-221 511 -519 -331 -434 -399 -679 -398 -612 -546 -368 -462
Net Cash Flow 59 -249 -64 9 99 -105 -0 10 13 1 31 75
Free Cash Flow 398 410 440 456 384 403 847 122 710 713 824 760
CFO/OP 116% 96% 105% 93% 85% 103% 112% 81% 108% 102% 110% 99%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 11 9 5 11 21 28 14 25 33 35 33 23
Inventory Days 58 68 81 86 89 102 116 123 102 102 97 135
Days Payable 62 89 72 86 94 108 120 111 88 91 103 118
Cash Conversion Cycle 7 -12 15 11 16 22 10 37 47 46 27 39
Working Capital Days -10 -56 -60 -26 12 12 2 8 42 42 37 32
ROCE % 61% 29% 24% 23% 19% 17% 30% 31% 26% 31% 34% 28%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Advertising & Promotional Spends (% of Sales)
%

Log in to view insights

Please log in to see hidden values.

Login
International Business (% of Total Revenue)
%
International Geographic Reach
count of countries
Retail Outlets (Total Reach)
millions
Number of Distributors
count
Organised & New Age Channels (% of Domestic Business)
%
D2C Brands (% of Domestic Business)
%
New Age & Mainstream Portfolio (% of Domestic Business)
%
R&D Expenditure (Percentage of Turnover)
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
54.84% 54.84% 54.84% 54.84% 54.84% 54.84% 54.84% 54.84% 54.84% 54.84% 54.84% 54.84%
11.90% 12.86% 13.46% 14.02% 14.38% 14.11% 12.11% 11.89% 10.93% 9.03% 8.57% 7.87%
25.21% 23.94% 22.06% 21.61% 21.51% 21.70% 23.68% 24.06% 25.00% 26.72% 26.91% 27.00%
8.05% 8.35% 9.63% 9.53% 9.27% 9.36% 9.38% 9.21% 9.22% 9.40% 9.67% 10.28%
No. of Shareholders 79,21682,15191,33497,2581,27,8971,28,7251,29,0021,26,5991,26,7761,29,0771,27,6151,31,617

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls