ITC Ltd

About [ edit ]

Established in 1910, ITC is the largest cigarette manufacturer and seller in the country. ITC operates in five business segments at present — FMCG Cigarettes, FMCG Others, Hotels, Paperboards, Paper and Packaging, and Agri Business. #

Key Points [ edit ]
  • Market Cap 250,896 Cr.
  • Current Price 204
  • High / Low 239 / 135
  • Stock P/E 18.9
  • Book Value 48.0
  • Dividend Yield 4.98 %
  • ROCE 32.6 %
  • ROE 24.8 %
  • Face Value 1.00

Pros

  • Company is almost debt free.
  • Stock is providing a good dividend yield of 4.98%.
  • Company has been maintaining a healthy dividend payout of 64.42%

Cons

  • The company has delivered a poor sales growth of 4.93% over past five years.

Peer comparison

Sector: Tobacco Products Industry: Cigarettes

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
11,882 12,184 12,584 13,212 12,658 12,867 12,903 12,561 10,478 12,077 13,080
7,340 7,758 7,978 8,380 7,720 8,025 7,926 8,057 7,533 7,676 8,295
Operating Profit 4,542 4,427 4,605 4,832 4,938 4,842 4,977 4,504 2,946 4,401 4,785
OPM % 38% 36% 37% 37% 39% 38% 39% 36% 28% 36% 37%
Other Income 424 474 585 690 647 630 521 668 925 582 546
Interest 8 22 6 10 15 14 11 15 16 13 13
Depreciation 320 349 356 371 379 416 437 413 419 405 413
Profit before tax 4,639 4,529 4,828 5,142 5,192 5,042 5,049 4,743 3,436 4,565 4,905
Tax % 34% 33% 35% 30% 34% 17% 20% 17% 25% 25% 27%
Net Profit 2,975 3,004 3,079 3,535 3,355 4,119 3,976 3,857 2,511 3,368 3,527
EPS in Rs 2.44 2.45 2.51 2.88 2.74 3.35 3.23 3.14 2.04 2.74 2.87
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
16,549 19,127 22,566 26,516 31,618 35,306 38,817 39,192 42,768 43,449 48,340 49,388 48,196
11,460 12,776 14,876 17,285 20,423 22,232 24,593 24,661 27,307 26,941 29,812 30,044 31,560
Operating Profit 5,089 6,351 7,690 9,231 11,195 13,075 14,224 14,531 15,461 16,508 18,528 19,344 16,635
OPM % 31% 33% 34% 35% 35% 37% 37% 37% 36% 38% 38% 39% 35%
Other Income 526 631 536 784 878 971 1,257 1,483 1,768 2,252 2,090 2,417 2,721
Interest 50 92 92 102 108 29 91 78 49 115 71 81 56
Depreciation 581 644 699 745 859 965 1,028 1,077 1,153 1,236 1,397 1,645 1,650
Profit before tax 4,985 6,246 7,435 9,168 11,106 13,052 14,362 14,859 16,026 17,409 19,150 20,035 17,649
Tax % 33% 33% 32% 31% 31% 31% 32% 36% 35% 34% 33% 22%
Net Profit 3,325 4,168 5,018 6,258 7,608 8,891 9,663 9,344 10,289 11,271 12,592 15,306 13,262
EPS in Rs 2.94 3.64 4.32 5.34 6.42 7.45 8.04 7.74 8.47 9.24 10.27 12.45 10.79
Dividend Payout % 42% 92% 69% 56% 55% 54% 52% 73% 56% 56% 56% 82%
Compounded Sales Growth
10 Years:10%
5 Years:5%
3 Years:5%
TTM:-7%
Compounded Profit Growth
10 Years:14%
5 Years:10%
3 Years:15%
TTM:-12%
Stock Price CAGR
10 Years:6%
5 Years:-1%
3 Years:-8%
1 Year:3%
Return on Equity
10 Years:27%
5 Years:24%
3 Years:23%
Last Year:25%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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
377 382 774 782 790 795 802 805 1,215 1,220 1,226 1,229 1,230
Reserves 13,651 14,076 15,716 18,677 22,368 26,442 30,934 41,875 45,198 51,290 57,915 64,044 57,853
Borrowings 187 111 125 118 102 242 269 84 46 36 13 277 291
5,943 9,248 9,777 10,509 12,069 13,369 13,948 8,888 9,440 11,695 12,585 11,760 14,024
Total Liabilities 20,158 23,817 26,391 30,085 35,329 40,848 45,952 51,651 55,898 64,241 71,739 77,311 73,397
7,883 8,774 9,172 10,007 12,140 12,921 15,303 15,107 15,893 16,524 19,374 21,713 23,446
CWIP 1,243 1,024 1,368 2,396 2,062 3,117 2,700 2,560 3,730 5,508 4,136 3,256 3,515
Investments 2,507 5,000 4,868 5,207 5,981 7,284 6,943 11,748 17,581 22,053 25,043 28,663 24,271
8,525 9,019 10,984 12,475 15,146 17,526 21,006 22,237 18,694 20,156 23,185 23,678 22,166
Total Assets 20,158 23,817 26,391 30,085 35,329 40,848 45,952 51,651 55,898 64,241 71,739 77,311 73,397

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
3,498 4,457 5,509 6,256 7,102 7,344 9,843 9,799 10,627 13,169 12,583 14,690
-1,376 -3,360 -871 -2,694 -3,881 -3,254 -5,275 -3,921 -3,251 -7,114 -5,546 -6,174
-1,585 -1,070 -3,580 -3,305 -3,310 -4,122 -4,661 -5,613 -7,301 -6,221 -6,869 -8,181
Net Cash Flow 537 27 1,058 257 -90 -32 -93 266 75 -166 169 334

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 % 38% 44% 48% 50% 51% 50% 48% 40% 36% 35% 35% 33%
Debtor Days 18 20 18 17 16 25 19 18 21 23 30 19
Inventory Turnover 1.40 1.50 1.59 1.66 1.82 1.76 1.83 1.60 1.94 2.12 2.37 2.17

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
18.00 17.49 17.31 17.05 17.04 16.75 15.64 15.18 14.65 14.60 12.96 13.31
37.10 37.63 37.75 38.10 38.20 38.40 42.47 42.58 42.46 42.09 43.54 42.94
44.90 44.88 44.94 44.85 44.76 44.85 41.89 42.24 42.89 43.31 43.50 43.75

Documents

Add document