Nestle India Ltd

Nestle India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Nestle India Ltd

₹ 2,501 1.73%
23 Apr 4:02 p.m.
nestle.in BSE: 500790 NSE : NESTLEIND
About

Nestle India Limited is a subsidiary of Nestle which is a Swiss MNC. The company operates in the Food segment.

Key Points

Business Overview
Nestle India a subsidiary of Nestle S A (holds 62% stake) is primarily involved in the Food business which incorporates product groups viz. Milk Products and Nutrition, Prepared dishes and Cooking aids, Powdered and Liquid Beverages and Confectionery. It owns brands such as NESCAFÉ, MAGGI, MILKYBAR, KIT KAT, BAR-ONE, MILKMAID, NESTEA etc. [1]

Website BSE NSE
  • Market Cap ₹ 2,41,116 Cr.
  • Current Price ₹ 2,501
  • High / Low ₹ 2,771 / 2,031
  • Stock P/E 80.3
  • Book Value ₹ 32.1
  • Dividend Yield 0.67 %
  • ROCE 135 %
  • ROE 108 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 110%
  • Company has been maintaining a healthy dividend payout of 78.6%

Cons

  • Stock is trading at 77.0 times its book value
  • The company has delivered a poor sales growth of 11.1% over past five years.

* 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

Sector: FMCG Industry: Food - Processing - MNC

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
3,433 3,611 3,477 3,883 3,748 3,993 4,046 4,602 4,257 4,831 4,659 5,037 4,600
2,656 2,681 2,629 2,935 2,889 3,072 3,231 3,598 3,284 3,735 3,603 3,812 3,505
Operating Profit 777 930 848 948 859 921 815 1,004 973 1,095 1,056 1,225 1,095
OPM % 23% 26% 24% 24% 23% 23% 20% 22% 23% 23% 23% 24% 24%
31 30 29 34 -209 21 19 31 30 34 24 140 -77
Interest 42 54 52 52 44 36 37 37 45 37 33 31 23
Depreciation 96 94 95 96 106 105 102 98 99 102 107 111 109
Profit before tax 670 812 730 834 500 802 695 899 859 990 939 1,222 886
Tax % 28% 26% 26% 26% 24% 26% 27% 26% 27% 26% 26% 26% 26%
483 602 539 617 379 591 510 661 628 737 698 908 656
EPS in Rs 5.01 6.25 5.59 6.40 3.94 6.13 5.29 6.86 6.51 7.64 7.24 9.42 6.80
Raw PDF
Upcoming result date: 25 April 2024

Profit & Loss

Figures in Rs. Crores

Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023
8,335 9,101 9,855 8,175 9,141 10,010 11,292 12,369 13,350 14,741 16,897 19,126
6,509 7,153 7,816 6,620 7,292 7,913 8,675 9,443 10,149 11,178 13,191 14,655
Operating Profit 1,825 1,948 2,039 1,555 1,850 2,097 2,618 2,926 3,202 3,562 3,706 4,471
OPM % 22% 21% 21% 19% 20% 21% 23% 24% 24% 24% 22% 23%
31 97 87 -391 140 177 259 247 146 -112 107 116
Interest 27 37 14 3 91 92 112 129 164 202 155 119
Depreciation 277 330 338 347 354 342 336 370 370 391 403 429
Profit before tax 1,553 1,678 1,774 814 1,545 1,839 2,429 2,673 2,813 2,857 3,256 4,038
Tax % 31% 33% 33% 31% 35% 33% 34% 26% 26% 26% 27% 26%
1,068 1,117 1,185 563 1,001 1,225 1,607 1,968 2,082 2,118 2,391 2,999
EPS in Rs 11.08 11.59 12.29 5.84 10.39 12.71 16.67 20.42 21.60 21.97 24.79 31.10
Dividend Payout % 44% 42% 51% 83% 61% 68% 69% 168% 93% 91% 89% 56%
Compounded Sales Growth
10 Years: 8%
5 Years: 11%
3 Years: 13%
TTM: 13%
Compounded Profit Growth
10 Years: 10%
5 Years: 13%
3 Years: 13%
TTM: 26%
Stock Price CAGR
10 Years: 18%
5 Years: 18%
3 Years: 14%
1 Year: 19%
Return on Equity
10 Years: 65%
5 Years: 100%
3 Years: 110%
Last Year: 108%

Balance Sheet

Figures in Rs. Crores

Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023
Equity Capital 96 96 96 96 96 96 96 96 96 96 96 96
Reserves 1,702 2,272 2,741 2,721 3,186 3,324 3,577 1,822 1,923 1,850 2,363 2,996
1,050 1,189 20 18 33 35 35 189 147 266 271 342
2,315 2,756 2,963 3,251 3,495 3,907 4,379 5,065 5,733 6,021 6,249 6,660
Total Liabilities 5,164 6,314 5,820 6,086 6,810 7,363 8,088 7,173 7,900 8,234 8,979 10,094
3,204 3,369 3,177 2,898 2,730 2,616 2,401 2,341 2,179 2,995 3,044 3,323
CWIP 344 295 245 231 188 94 105 143 639 246 358 1,223
Investments 365 851 812 1,325 1,756 1,979 2,658 1,751 1,464 774 778 726
1,251 1,799 1,586 1,633 2,136 2,673 2,924 2,937 3,618 4,219 4,799 4,822
Total Assets 5,164 6,314 5,820 6,086 6,810 7,363 8,088 7,173 7,900 8,234 8,979 10,094

Cash Flows

Figures in Rs. Crores

Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023
1,693 1,796 1,644 1,098 1,466 1,818 2,052 2,295 2,454 2,236 2,737 3,392
-941 -441 -432 -70 -126 -131 -52 83 -321 -1,920 -392 -927
-513 -580 -1,635 -498 -666 -997 -1,317 -3,602 -1,956 -2,020 -2,123 -2,436
Net Cash Flow 239 775 -423 529 674 691 683 -1,223 177 -1,704 223 29

Ratios

Figures in Rs. Crores

Dec 2012 Dec 2013 Dec 2014 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023
Debtor Days 4 3 4 4 4 3 4 4 5 4 4 4
Inventory Days 86 79 82 103 107 91 92 107 107 111 110 81
Days Payable 63 68 71 94 91 99 118 124 115 122 110 106
Cash Conversion Cycle 28 14 15 12 20 -5 -22 -14 -3 -7 4 -21
Working Capital Days -11 -17 -13 -21 -10 -15 -21 -19 -21 -19 -15 -19
ROCE % 62% 53% 56% 46% 54% 57% 71% 96% 139% 150% 138%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
62.76% 62.76% 62.76% 62.76% 62.76% 62.76% 62.76% 62.76% 62.76% 62.76% 62.76% 62.76%
12.43% 12.31% 12.35% 12.01% 11.65% 12.05% 12.12% 12.06% 12.38% 12.10% 12.09% 12.10%
7.92% 7.99% 7.89% 8.60% 9.14% 8.86% 9.04% 9.19% 9.05% 9.32% 9.16% 9.00%
16.88% 16.93% 16.99% 16.62% 16.45% 16.33% 16.07% 15.99% 15.82% 15.81% 15.98% 16.14%
No. of Shareholders 1,67,1091,68,0541,77,2851,92,0941,98,8181,91,2481,84,3411,87,3651,82,1491,84,0902,13,9774,10,144

* 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

Credit ratings

Concalls