Emami Limited

BSE

EMAMILTD

Stock

Yield per half year: +0.2323%
Dividend yield: 0%
Sector: Consumer Staples

Reporting Emami Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Average for 5 years	CAGR 5
Capitalization, bln ₹			157.78						254.24	254.24	206.01	26.94
Revenue, bln ₹	24.93	25.31	26.93	26.55	28.81	31.58	34.06	35.78	38.09	35.78	33.66	5.74
Net profit, bln ₹	3.4	3.07	3.03	3.03	4.55	8.39	6.4	7.24	8.06	7.24	6.93	12.12
EV, bln ₹				84.63	210.46	202.97	158.38	185.07		185.07	168.30	16.94
EBIT, bln ₹	4.55	4.14	4.08	3.65	5.24	6.23	6.32			6.32	5.10	9.15
EBITDA, bln ₹		7.39	7.5	7.31	9.49	10.28	9.24			9.24	8.76	4.26
OIBDA ₹				7.72	10.18	8.06	9				8.74	3.91
Book value, bln ₹	17.55	20.14	20.76	18.24	17.63	20.77	23.03	24.47	26.95	24.47	22.57	8.86
FCF, bln ₹		4.64	4.15	3.72	8.88	1.6	7.08	7.38	8.51	7.38	6.69	-0.85
Operating Cash Flow, bln ₹	7.3	5.88	5.54	5.31	9.22	6.44	7.49	7.79	8.96	7.79	7.98	-0.57
Operating profit, bln ₹	4.51	4.09	4.03	3.44	5.24	6.18	6.16	7.64	8.47	7.64	6.74	10.08
Operating expenses, bln ₹	20.42	21.21	22.9	22.96	23.57	25.4	27.9	28.14	29.62	28.14	26.93	4.68
CAPEX, bln ₹	2.85	1.24	1.39	1.59	0.3369	4.84	0.4046	0.4059	0.4457	0.4059	1.29	5.76

	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	Average for 5 quarters	CAGR 5
Capitalization, bln ₹				143.56																						143.56	0.00
Revenue, bln ₹																9.83	8.36	8.26	8.65	9.96	8.43	9.06	8.91	10.49	9.63	9.30	2.70
Net profit, bln ₹																2.37	1.44	1.38	1.79	2.58	1.49	1.53	2.13	2.79	1.62	1.91	1.69
EV, bln ₹									210.46		254.14		202.97		230.54		154.56		225.07		185.07					199.64	-1.83
EBIT, bln ₹		1.45	1.11	1.78	0.2451	0.4819	2.64	3.48							1.47	2.47	1.36									2.28	-12.42
EBITDA, bln ₹									2.08	1.79	3.11	3.55	1.83	1.75	2.35	3	2.13	1.98								2.24	2.50
Book value, bln ₹							17.77		17.63		20.6		20.77		23.33		23.03		24.06		24.47		26.29		26.95	24.96	3.19
Operating Cash Flow, bln ₹	5.54		2.98		5.31																					4.61	-1.40
Operating profit, bln ₹																2.47	1.36	1.44	1.88	2.69	1.65	1.72	2.06	2.93	1.76	2.02	1.30
Operating expenses, bln ₹																7.36	7	6.82	6.77	7.27	6.79	7.34	6.85	7.56	7.87	7.28	3.00
CAPEX, bln ₹	1.39		1.2		1.59																					1.39	4.58

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Average for 5 years	CAGR 5
Cash, bln ₹			0.284	0.1619	1.16	1.19	0.1981	0.2757	0.4679	0.5295	1.05	0.5295	0.5042	39.59
Short-Term Investments ₹			0.5378	1.94	0.0786	1.47	4.27	1.55	3.23	3.56	7.22	3.56	3.97	11.08
Accounts Receivable ₹			1.04	2.15	2.65	3.08	2.32	3.21	4.15	4.94	4.51	4.94	3.83	14.22
Total Current Assets ₹			4.41	7.01	8.49	10.33	11.27	10.73	12.87	14.18	17.34	14.18	13.28	9.00
Net assets, bln ₹			7.09	7.67	7.84	7.92	7.31	7.07	12.87			10.73	8.60	10.42
Assets, bln ₹			26.13	28.01	28.22	26.78	25.2	30.57	31.1	32.8	35.34	32.8	31.00	7.00
Short-Term Debt ₹					1.1	2.1	0.9191	2.64	0.7361	0.6569	0.6208	0.6569	1.11	-7.55
Long-Term Debt ₹	0.0171	3											1.51	1224.53
Liabilities, bln ₹			8.57	7.87	7.47	8.55	7.58	9.83	7.97	8.22	8.4	8.22	8.40	2.08
Net debt, bln ₹				3.1		1.99	0.721	2.36	0.2682	0.1274		0.1274	1.09	-42.29
Debt, bln ₹												0.9051
Interest Income ₹		0.1953	0.0222	0.0271	0.1722	0.2703	0.1708	0.2778	0.1012				0.1985	-10.09
Interest Expense, bln ₹					0.214	0.2101	0.1327	0.0507	0.0739	0.0998	0.0934	0.0998	0.0901	-6.78
Net interest income, bln ₹			-0.5579	-0.316	-0.0418	0.0731	0.0381	0.2271	-0.0739			0.1012	0.0445	12.07
Goodwill ₹			0.0408	0.0408	0.0408			0.2415	0.6819				0.2092	75.64
Cost of production, bln ₹			8.46	8.23	9.39	8.76	9.46	10.99	12.01	11.61	11.94	11.61	11.20	4.77
Inventory ₹			1.79	1.94	2.22	3.04	3.35	3.9	3.28	3.23	3.08	3.23	3.37	-1.67

	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	Average for 5 quarters	CAGR 5
Cash, bln ₹						1.24	0.1981	0.3292		0.2757		0.3772		0.4679		0.8437		0.5295		0.6908		1.05	0.7164	17.55
Short-Term Investments ₹						3.94	4.27	7.36		1.55		2.41		3.23		4.11		3.56		6.9		7.22	5.00	17.45
Accounts Receivable ₹						2.52	2.32	2.95		3.21		3.57		4.21		4.8		4.94		4.87		4.51	4.67	1.39
Total Current Assets ₹						11.97	11.27	15.03		10.73		12.03		12.87		14.97		14.18		17.71		17.34	15.41	6.14
Net assets, bln ₹	7.84		7.82		7.92		11.27	15.03		10.73		6.79		12.87									11.34	2.69
Assets, bln ₹						26.55	25.2	28.35		30.57		31.73		31.1		33.19		32.8		35.94		35.34	33.67	2.59
Short-Term Debt ₹					2.1		0.9191	1.21		2.64		0.7901		0.7361		0.8507		0.6569		0.48		0.6208	0.6689	-3.35
Liabilities, bln ₹						8.78	7.58	7.76		9.83		8.3		7.97		9.03		8.22		9.66		8.4	8.66	1.06
Net debt, bln ₹						0.7476	0.721	0.8796		2.36		0.4129		0.2682		0.007		0.1274					0.6351	-44.22
Interest Income ₹	0.0691	0.0515	0.1552	0.0653	0.0498																		0.0782	-6.34
Interest Expense, bln ₹													0.0177	0.0137	0.0214	0.0225	0.0271	0.0288	0.0206	0.0233	0.0217	0.0278	0.0244	-0.70
Net interest income, bln ₹								-0.0078	-0.0183	0.2596	-0.0249	-0.0176	-0.0177	-0.0137	-0.0214	-0.0225	-0.0271						-0.0205	8.89
Goodwill ₹	0.0408									0.2415		0.8425		0.6819		0.6819							0.4977	75.64
Cost of production, bln ₹													3.36	3.08	2.86	2.59	3.11	3.27	2.93	2.61	3.12	3.28	3.04	0.06
Inventory ₹						2.74	3	3.26		3.58		3.78		3.28		3.61		3.23		3.53		3.08	3.35	-1.25

Share

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Average for 5 years	CAGR 5
EPS	7.5	6.78	6.68	6.68	10.21	19.02	14.5	16.58	18.48	16.58	15.76	12.60
Share price	1312.4	418.2	309.8	424.5	519.6	425.2	564.15	600.35	582.45	582.45	538.35	2.31
Number of shares, mln			453.93	453.18	444.51	441.15	441.15	436.5	436.5	436.5	439.96	-0.36
FCF/share			9.13	8.2	19.97	3.63	16.06	16.92	19.5	16.92	15.22	-0.48

	2019Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q3	2025Q1	2025Q2	2025Q3	Average for 5 quarters	CAGR 5
EPS		1.67	4.18	5.38	3.27	3.13	4.09	5.92	3.41	4.87	3.72			4.40	-1.88
Share price		440.51	478.78	455.39	399.97	385.14	487.7	507.76			557.8	572.15	582.45	541.57	3.61
Number of shares, mln	453.93													453.93	0.00

	Average for 5 quarters	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
ROE, %	19.4	15.25	14.61	16.61	25.8	43.71	29.21	30.47	31.37	30.47	26.49	32.11	3.99
ROA, %	13.03	10.97	10.74	11.31	18.05	30.09	20.74	22.65	23.67	22.65	12.77	23.04	5.57
ROS, %	13.65	12.14	11.26	11.41	15.79	26.57	18.78	20.22	20.22	20.22	10.32	20.32	5.07
ROCE, %	25.93	20.56	19.67	20.04	29.72	29.09	26.47		25.7	25.7	15.34	26.20	5.10
EBIT margin				13.76	18.18	19.73	18.54		17.65	17.65	8.39	17.57	5.11
EBITDA margin		29.2	27.86	27.53	32.95	32.55	27.14		25.83	25.83	16.63	29.20	-1.27
Net margin	13.65	12.14	11.26	11.41	15.79	26.57	18.78	20.22	21.17	20.22	10.32	20.51	6.04
Operational efficiency, %	18.1	16.18	14.95	12.94	18.18	19.56	18.07	21.34	21.34	21.34	14.57	19.70	3.26
FCF yield, %			2.63						3.35	2.9	1.46	2.99	12.86

	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
ROE, %			6.66	4.98	8.99		17.14		7.9		7.99		9.38		7.53		10.04		6.5			26.49	8.29	-4.04
ROA, %			4.46	3.48	6.53		11.64		5.8		9.29		5.55		4.51		6.19		4.55			12.77	6.02	-13.30
ROS, %												16.68	20.64	25.94	17.65	16.85	23.88	26.58	16.84	20.5	20.22	10.32	21.60	-3.27
ROCE, %	5.75	1.34	14.87						6.29		5.86									25.7	25.7	15.34	15.68	11.56
EBIT margin																				17.89	17.65	8.39	17.77	-0.67
EBITDA margin					39.42	36.52	24.88	22.52	28.9	30.58	25.51	23.96								26.18	25.83	16.63	26.41	-3.32
Net margin										24.13	17.28	16.68	20.64	25.94	17.65	16.85	23.88	26.58	16.84			10.32	20.36	-0.94
Operational efficiency, %												17.44	21.69	27.01	19.54	18.99	23.11	27.93	18.27	21.68	21.34	14.57	22.47	-1.58

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
P/E		52.03	27.28	46.13	23.91	24.72	25.56	31.37	25.56	35.11	30.34	-7.42
P/BV		7.6	4.53	11.91	9.67	6.84	7.53	9.39	7.53	11.89	9.07	-4.64
P/S		5.86	3.11	7.28	6.35	4.64	5.17	6.64	5.17	4.99	6.02	-1.82
P/FCF		38.06				25.9	24.84	34.43	34.43	46.41	30.81	-2.47
E/P		0.0192				0.0349	0.0395	0.0285	0.0285	0.03	0.0305	10.38
EV/EBIT			23.16	40.19	32.58	25.08	29.3	29.3	29.3	19.37	31.29	-6.13
EV/EBITDA			11.58	22.17	19.75	17.14			16.72	28.98	17.66	10.30
EV/S			3.19	7.31	6.43	4.65	5.17	5.17	5.17	4.80	5.75	-6.69
EV/FCF			22.77	23.71	126.63	22.36	25.06	25.06	25.06	55.19	44.56	1.11
Debt/EBITDA						0.098	0.0979	0.0979	0.0979	1.26	0.0979	-0.03
Netdebt/Ebitda	0.4192		0.2728	0.076	0.2297	0.029	0.0138	0.0138	0.0138	1.14	0.0725	-28.91
Debt/Ratio						0.0291	0.0276	0.0276	0.0276	0.13	0.0281	-1.75
Debt/Equity						0.0844	0.0844	0.3345	0.3345	0.33	0.1678	58.25
Debt/Net Income						0.1414	0.1251	0.1251	0.1251	1.21	0.1305	-4.00
PEG								-16.86	-16.86	-22.36	-16.8600	0.00
Beta						-0.1751	4.34	-0.9455	-0.9455	1.77	1.07	75.44
Altman Index						33.26	59.4	62.21	62.21	13.95	51.62	23.21

	2019Q4	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	2024Q3	2025Q1	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
P/E	99.39		239.11	92.77	56.36	42.61	46.95	70.02	39.32	48.88	36.03			35.11	48.24	-5.16
P/BV			11.91	12.3	9.67	9.82	6.67	9.31	7.53	12.71	9.39			11.89	9.12	7.08
P/S	17.67		28.7	16.67	27.26	14.85	9.35	13.3	7.29	9.74	7.1			4.99	9.36	-5.36
P/FCF												24.84	34.43	46.41	29.63	17.73
E/P	0.0101											0.0395	0.0285	0.03	0.0260	41.31
EV/EBIT												29.3	29.3	19.37	29.30	0.00
EV/EBITDA					19.75	24.31	16.72							28.98	20.26	-5.40
EV/S								26.02	21.94			5.24	5.17	4.80	14.59	-33.24
EV/FCF												25.06	25.06	55.19	25.06	0.00
Debt/EBITDA												0.0979	0.0979	1.26	0.0979	0.00
Netdebt/Ebitda		0.283	0.3467	0.2829	1.29	0.1755	0.1258					0.0138	0.0138	1.14	0.3238	-59.65
Debt/Ratio												0.0276	0.0276	0.13	0.0276	0.00
Debt/Equity												0.3345	0.3345	0.33	0.3345	0.00
Debt/Net Income												0.1251	0.1251	1.21	0.1251	0.00
PEG												2.77	-16.86	-22.36	-7.0450	-346.71
Beta											2.57	0.47	-0.9455	1.77	0.6982	-171.65
Altman Index											59.38	59.38	62.21	13.95	60.32	1.56

	Industry average	Average for 5 quarters	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
Div. payout, bln		0.6796	1.99	1.19	1.59	3.63	3.56	3.53	3.49	3.49		3.49		3.54	-0.78
Dividend	1.5	3.5	3.5	7	6	6	8	8	4			0		6.40	-7.79
Dividend yield, %	0.1415	0.3285	0.3131	0.8871	1.73	2.05	1.52	1.87	0.8993			0	0.91	1.61	-12.27
Dividends / profit, %			58.31	38.86	52.39	119.89	78.21	42.39	55.18	48.26	43.3	48.26	28.85	53.47	-11.15
Dividend coverage ratio							1.28	2.38	1.83	2.07	2.07	2.07	4.38	1.93	10.09

	2018Q2	2019Q1	2019Q3	2019Q4	2020Q1	2020Q4	2021Q1	2021Q4	2022Q1	2022Q4	2023Q1	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
Div. payout, bln		1.59	1.82		3.63										2.35	31.67
Dividend	7		4	2	2	4	4	4	4	4	4				4.00	0.00
Dividend yield, %	0.6884		1.3	0.6324	0.7473	1.03	0.845	0.7454	0.8219	0.8784	1			0.91	0.8581	3.43
Dividends / profit, %		282.95	189.14		1554.58									28.85	675.56	76.46
Dividend coverage ratio												2.07	2.07	4.38	2.07	0.00

	Industry average	Average for 5 quarters	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	2025	LTM	CAGR 5
CAPEX/Revenue, %	5.99	1.17	15.31	1.19	1.13	1.17	1.13	0.00
Staff, people				3 235	3 235			0.00

	CAGR 5

	CAGR 5