Emami Ltd
EMAMILTDEmami Ltd
EMAMILTD


Price Chart
Scorecard
Performance
LowHasn't fared well - amongst the low performers
Valuation
HighSeems to be overvalued vs the market average
Growth
LowLagging behind the market in financials growth
Profitability
HighShowing good signs of profitability & efficiency
Entry point
GoodThe stock is underpriced and is not in the overbought zone
Red flags
LowNo red flag found
How to use scorecard? Learn more
Key Metrics
No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
---|---|---|
29.70 | 9.58 | 1.48% |
Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
---|---|---|
47.18 | 9.34 | 1.57% |
Forecast & Ratings
Detailed Forecast from 25 analysts
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
Emami Limited is a fast moving consumer goods company. The Company is engaged in providing Ayurvedic Medicinal Products, and Cosmetic and Toiletries. It operates in the Personal and Healthcare segment.
Investor Presentation
View olderÂPeers
Compare with peersÂGet more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
All values in ₹
All values in ₹
Revenue Forecast
All values in ₹ Thousand cr.
All values in ₹ Thousand cr.
Earnings Per Share Forecast
All values in ₹
All values in ₹
Income
Balance Sheet
Cash Flow
Income Statement
Financial Year | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | TTM | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 2,402.80 | 2,519.25 | 2,550.05 | 2,729.53 | 2,711.95 | 2,950.80 | 3,287.28 | 3,474.66 | 3,624.89 | 3,795.03 | ||||||||||
Raw Materials | 830.76 | 806.67 | 821.25 | 935.84 | 884.56 | 948.63 | 1,123.77 | 1,164.43 | 1,176.07 | 2,733.52 | ||||||||||
Power & Fuel Cost | 12.18 | 15.19 | 18.32 | 22.64 | 22.47 | 21.50 | 22.52 | 22.62 | 23.37 | |||||||||||
Employee Cost | 207.80 | 233.55 | 254.65 | 279.72 | 299.51 | 309.17 | 317.77 | 367.76 | 395.64 | |||||||||||
Selling & Administrative Expenses | 585.39 | 617.33 | 651.69 | 663.85 | 682.08 | 656.02 | 739.46 | 845.83 | 933.16 | |||||||||||
Operating & Other expenses | 34.94 | 56.30 | 66.41 | 77.35 | 92.41 | 66.34 | 55.91 | 149.83 | 109.94 | |||||||||||
EBITDA | 731.73 | 790.21 | 737.73 | 750.13 | 730.92 | 949.14 | 1,027.85 | 924.19 | 986.71 | 1,061.51 | ||||||||||
Depreciation/Amortization | 254.93 | 308.58 | 310.86 | 325.31 | 336.33 | 366.95 | 334.78 | 247.25 | 185.91 | 182.68 | ||||||||||
PBIT | 476.80 | 481.63 | 426.87 | 424.82 | 394.59 | 582.19 | 693.07 | 676.94 | 800.80 | 878.83 | ||||||||||
Interest & Other Items | 54.03 | 58.01 | 34.31 | 21.40 | 21.01 | 13.27 | 5.07 | 7.39 | 9.98 | 9.44 | ||||||||||
PBT | 422.77 | 423.62 | 392.56 | 403.42 | 373.58 | 568.92 | 688.00 | 669.55 | 790.82 | 869.39 | ||||||||||
Taxes & Other Items | 59.71 | 83.20 | 85.42 | 100.19 | 70.66 | 114.22 | -150.98 | 29.98 | 67.31 | 76.20 | ||||||||||
Net Income | 363.06 | 340.42 | 307.14 | 303.23 | 302.92 | 454.70 | 838.98 | 639.57 | 723.51 | 793.19 | ||||||||||
EPS | 8.00 | 7.50 | 6.77 | 6.68 | 6.68 | 10.13 | 18.95 | 14.50 | 16.49 | 18.17 | ||||||||||
DPS | 3.50 | 3.50 | 3.50 | 4.00 | 4.00 | 8.00 | 8.00 | 8.00 | 8.00 | 8.00 | ||||||||||
Payout ratio | 0.44 | 0.47 | 0.52 | 0.60 | 0.60 | 0.79 | 0.42 | 0.55 | 0.49 | 0.44 |
Company Updates
Annual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFInvestor Presentation
Peers & Comparison
Consumer StaplesFMCG - Personal Products
Valuation
Technical
Forecast
Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
---|---|---|---|
Emami Ltd | 32.56 | 9.58 | 1.48% |
Godrej Consumer Products Ltd | -192.14 | 8.55 | 1.42% |
Dabur India Ltd | 50.00 | 8.94 | 1.06% |
Marico Ltd | 55.45 | 19.70 | 1.49% |
Price Comparison
Compare EMAMILTD with any stock or ETFShareholdings
Promoter Holdings Trend
Total Promoter Holding
In last 6 months, promoter holding in the company has almost stayed constant
Low Pledged Promoter Holding
Pledged promoter holdings is insignificant
Institutional Holdings Trend
Total Retail Holding
In last 3 months, retail holding in the company has almost stayed constant
Foreign Institutional Holding
In last 3 months, foreign institutional holding of the company has almost stayed constant
Shareholding Pattern
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Shareholding History
Mutual Funds Holding Trend
Mutual Fund Holding
In last 3 months, mutual fund holding of the company has almost stayed constant
Top 5 Mutual Funds holding Emami Ltd
Funds (Top 5) | The rupee value of the stock held by the fund divided by the stock’s market cap Market-cap held | Percentage of the fund’s portfolio invested in the stock Weight | Change in the portfolio weight of the stock over the last 3 months 3M holding change | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months Portfolio rank(3M change) |
---|---|---|---|---|
The rupee value of the stock held by the fund divided by the stock’s market cap 2.9026% | Percentage of the fund’s portfolio invested in the stock 1.39% | Change in the portfolio weight of the stock over the last 3 months -0.13% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 14/72 (-1) | |
The rupee value of the stock held by the fund divided by the stock’s market cap 1.8573% | Percentage of the fund’s portfolio invested in the stock 0.60% | Change in the portfolio weight of the stock over the last 3 months -0.07% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 72/84 (-7) | |
The rupee value of the stock held by the fund divided by the stock’s market cap 1.8170% | Percentage of the fund’s portfolio invested in the stock 0.75% | Change in the portfolio weight of the stock over the last 3 months -0.03% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 130/240 (-2) |
Compare 3-month MF holding change on Screener
smallcases
A smallcase is a basket of stocks/ETFs that represents an idea or theme.Diversify your risk and buy smallcases that have Emami Ltd
Events
Dividend Trend
No Dividend Cuts
EMAMILTD has increased or maintained dividend levels over the last 5 years
Dividend Yield
Current dividend yield is 1.48%. An investment of ₹1,000 in the stock is expected to generate dividend of ₹14.82 every year
Dividends
Corp. Actions
Announcements
Legal Orders
Upcoming Dividends
No upcoming dividends are available
Past Dividends
Cash Dividend
Ex DateEx DateFeb 4, 2025
Dividend/Share
₹4.00
Ex DateEx Date
Feb 4, 2025
Cash Dividend
Ex DateEx DateNov 18, 2024
Dividend/Share
₹4.00
Ex DateEx Date
Nov 18, 2024
Cash Dividend
Ex DateEx DateFeb 16, 2024
Dividend/Share
₹4.00
Ex DateEx Date
Feb 16, 2024
Cash Dividend
Ex DateEx DateNov 15, 2023
Dividend/Share
₹4.00
Ex DateEx Date
Nov 15, 2023
Cash Dividend
Ex DateEx DateFeb 13, 2023
Dividend/Share
₹4.00
Ex DateEx Date
Feb 13, 2023
Profit before tax increased by 9.13% YoY to Rs 301.35 crore in Q3 FY25, up from Rs 276.13 crore in Q3 FY24. EBITDA declined 7.59% year on year to Rs 338.7 crore in the quarter ended 31 December 2024. EBITDA margin improved to 32.3% as compared to 31.6% registered in Q3 FY24. Domestic business grew by 9% with a healthy volume growth of 6%. Key brands such as the Healthcare range and BoroPlus range delivered strong growth despite the challenges posed by delayed and mild winters. Meanwhile, Navratna and the Pain Management portfolio showcased remarkable resilience, achieving growth in the low single digits. A&P (advertising and promotional) expenses stood at Rs 176 crore during the quarter, a 6% increase compared with Rs 165 crore in Q3 FY24. These expenses represent 16.7% of revenue. On the distribution front, the company's organized channels'modern trade, e-commerce, and institutional sales'continued their robust performance, now contributing 28.6% of the domestic business, an increase of 160 basis points in Q3. These channels demonstrated nearly double the growth rate compared to overall business, underscoring their critical role in driving business expansion. On a 9-month basis, the company's net profit jumped 10.94% to Rs 640.57 crore on 5.93% rises in revenue from operations to Rs 2,846.14 crore in 9M FY24 over 9M FY23. Meanwhile, the board has declared the second interim dividend of Rs 4 per equity share for the financial year 2024-25. The record date for the interim dividend is Tuesday, 4th February 2025. Harsha V. Agarwal, vice chairman and managing director at Emami, said, 'I am pleased to announce a healthy 9% growth in our core domestic business, driven by a healthy 6% increase in volume in Q3 FY25. This marks the second quarter with high single-digit growth, coupled with expansion in both gross margins and EBIDTA margins despite rising input costs across the sector. Our targeted distribution strategies for new-age channels have played a vital role in driving success across the business. Strategic initiatives for Kesh King and male grooming, along with the expected revival of international business, position us confidently for sustained, robust growth going ahead. These results reaffirm our confidence in the positive outlook for FY25 and our steadfast commitment to delivering long-term value to our stakeholders.' Mohan Goenka, vice chairman and whole-time director of Emami, said, 'FY25 is shaping up to be a promising year as we continue to deliver profit-driven growth, achieving improved margins across the board and outperforming industry benchmarks. EBITDA increased by 8% during the quarter, with margins expanding by 70 basis points, underscoring our strong focus on operational excellence. The strategic rebranding of Fair and Handsome to Smart and Handsome, inspired by deep consumer insights coupled with strategic initiatives for skin care and haircare brands, offers significant growth potential.' Emami is one of India's leading FMCG companies engaged in the manufacturing & marketing of personal care & healthcare products. With over 450 diverse products, Emami's portfolio includes trusted power brands like Navratna, BoroPlus, Fair & Handsome, Zandu Balm, Mentho Plus, and Kesh King.Powered by Capital Market - Live
Emami has fixed 04 February 2025 as record date for ascertaining the names of the members who will be entitled to receive the interim dividend. Powered by Capital Market - Live
Emami announced that the Board of Directors of the Company at its meeting held on 27 January 2025, inter alia, have recommended the Second Interim dividend of Rs 4 per equity Share (i.e. 400%) , subject to the approval of the shareholders.Powered by Capital Market - Live
Net profit of Emami rose 7.96% to Rs 278.99 crore in the quarter ended December 2024 as against Rs 258.41 crore during the previous quarter ended December 2023. Sales rose 5.34% to Rs 1049.48 crore in the quarter ended December 2024 as against Rs 996.32 crore during the previous quarter ended December 2023. ParticularsQuarter EndedDec. 2024Dec. 2023% Var. Sales1049.48996.32 5 OPM %31.8431.50 - PBDT346.95327.84 6 PBT301.35282.03 7 NP278.99258.41 8 Powered by Capital Market - Live
Emami will hold a meeting of the Board of Directors of the Company on 27 January 2025.Powered by Capital Market - Live
Emami has fixed 04 February 2025 as record date for 2nd interim dividend for FY 2024-25. Powered by Capital Market - Live
Emami announced that the Board of Directors of the Company at its meeting held on 7 November 2024, inter alia, have recommended the first interim dividend of Rs 4 per equity Share (i.e. 400%) , subject to the approval of the shareholders.Powered by Capital Market - Live
Net profit of Emami rose 19.14% to Rs 212.66 crore in the quarter ended September 2024 as against Rs 178.50 crore during the previous quarter ended September 2023. Sales rose 2.97% to Rs 890.59 crore in the quarter ended September 2024 as against Rs 864.87 crore during the previous quarter ended September 2023. ParticularsQuarter EndedSep. 2024Sep. 2023% Var. Sales890.59864.87 3 OPM %27.6126.95 - PBDT265.08241.91 10 PBT220.43195.82 13 NP212.66178.50 19 Powered by Capital Market - Live
Net profit of Emami rose 30.88% to Rs 214.10 crore in the quarter ended September 2024 as against Rs 163.58 crore during the previous quarter ended September 2023. Sales rose 1.11% to Rs 709.01 crore in the quarter ended September 2024 as against Rs 701.20 crore during the previous quarter ended September 2023. ParticularsQuarter EndedSep. 2024Sep. 2023% Var. Sales709.01701.20 1 OPM %31.9229.58 - PBDT260.21216.94 20 PBT220.53175.54 26 NP214.10163.58 31 Powered by Capital Market - Live
Emami has fixed 18 November 2024 as record date for interim dividend, if declared. Powered by Capital Market - Live
Lower than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of 5.84%, vs industry avg of 6.72%
Decreasing Market Share
Over the last 5 years, market share decreased from 6.62% to 6.12%
Higher than Industry Net Income
Over the last 5 years, net income has grown at a yearly rate of 19%, vs industry avg of -2.34%