WEBSITE BSE:500696 NSE : HIND UNI LT 28 Nov, 16:01
Market Cap ₹590041 Cr.
Stock P/E 57.4
P/B 11.7
Current Price ₹2511.3
Book Value ₹ 214.4
Face Value 1
52W High ₹2768.5
Dividend Yield 1.55%
52W Low ₹ 2393
Hindustan Unilever Limited is an primarily India-based customer goods organization. The Company's segments are Home care, which includes detergent bars, detergent powders, detergent liquids, scourers, water enterprise and purifiers enterprise; Beauty & Personal Care, which includes merchandise in the categories of oral care, pores and skin care, soaps, hair care, deodorants, talcum powder, coloration cosmetics and salon services; Foods & Refreshment, which includes staples, culinary merchandise, tea, coffee, fitness meals liquids, ice-cream and frozen cakes, and Others, which includes exports and child care products. The Company's portfolio consists of household manufacturers, along with Lux, Lifebuoy, Surf excel, Rin, Wheel, Glow & Lovely, Pond's, Vaseline, Lakme, Dove, Clinic Plus, Sunsilk, Pepsodent, Closeup, Axe, Brooke Bond, Bru, Knorr, Kissan, Kwality Wall's, Horlicks and Pureit.
Price goes above X
Price falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 12194 | 13046 | 13439 | 13767 | 14624 | 15144 | 15597 | 15215 | 15496 | 15623 |
Other Income | 66 | 53 | 60 | 79 | 133 | 109 | 110 | 160 | 183 | 183 |
Total Income | 12260 | 13099 | 13499 | 13846 | 14757 | 15253 | 15707 | 15375 | 15679 | 15806 |
Total Expenditure | 9273 | 9820 | 10030 | 10466 | 11222 | 11665 | 11903 | 11641 | 11831 | 11826 |
Operating Profit | 2987 | 3279 | 3469 | 3380 | 3535 | 3588 | 3804 | 3734 | 3848 | 3980 |
Interest | 13 | 28 | 27 | 38 | 28 | 28 | 29 | 29 | 50 | 88 |
Depreciation | 260 | 281 | 272 | 278 | 281 | 272 | 293 | 291 | 286 | 297 |
Exceptional Income / Expenses | -27 | -5 | -67 | 55 | -12 | -29 | -103 | 80 | -37 | -5 |
Profit Before Tax | 2687 | 2965 | 3103 | 3119 | 3214 | 3259 | 3379 | 3494 | 3475 | 3590 |
Provision for Tax | 587 | 783 | 803 | 814 | 823 | 589 | 898 | 891 | 918 | 931 |
Profit After Tax | 2100 | 2182 | 2300 | 2305 | 2391 | 2670 | 2481 | 2603 | 2557 | 2659 |
Adjustments | -3 | -1 | -3 | -1 | -10 | -5 | -7 | -3 | -3 | -3 |
Profit After Adjustments | 2097 | 2181 | 2297 | 2304 | 2381 | 2665 | 2474 | 2600 | 2554 | 2656 |
Adjusted Earnings Per Share | 8.9 | 9.3 | 9.8 | 9.8 | 10.1 | 11.3 | 10.5 | 11.1 | 10.9 | 11.3 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 27004 | 29234 | 31972 | 32186 | 33162 | 35545 | 39310 | 39783 | 47028 | 52446 | 60580 | 61931 |
Other Income | 532 | 591 | 570 | 426 | 369 | 384 | 550 | 632 | 410 | 258 | 512 | 636 |
Total Income | 27536 | 29824 | 32542 | 32612 | 33531 | 35929 | 39860 | 40415 | 47438 | 52704 | 61092 | 62567 |
Total Expenditure | 22799 | 24509 | 26562 | 26169 | 26822 | 28046 | 30430 | 29922 | 35402 | 39589 | 46430 | 47201 |
Operating Profit | 4737 | 5316 | 5980 | 6443 | 6709 | 7883 | 9430 | 10493 | 12036 | 13115 | 14662 | 15366 |
Interest | 26 | 41 | 18 | 17 | 35 | 26 | 33 | 118 | 117 | 106 | 114 | 196 |
Depreciation | 251 | 296 | 322 | 353 | 432 | 520 | 565 | 1002 | 1074 | 1091 | 1138 | 1167 |
Exceptional Income / Expenses | 606 | 236 | 679 | -31 | 237 | -33 | -228 | -200 | -239 | -44 | -64 | -65 |
Profit Before Tax | 5066 | 5215 | 6320 | 6033 | 6479 | 7304 | 8604 | 9173 | 10606 | 11874 | 13345 | 13938 |
Provision for Tax | 1227 | 1259 | 1944 | 1875 | 1977 | 2079 | 2544 | 2409 | 2606 | 2987 | 3201 | 3638 |
Profit After Tax | 3839 | 3956 | 4376 | 4158 | 4502 | 5225 | 6060 | 6764 | 8000 | 8887 | 10144 | 10300 |
Adjustments | -10 | -10 | -12 | -19 | -26 | -11 | -6 | -16 | -5 | -8 | -24 | -16 |
Profit After Adjustments | 3829 | 3946 | 4363 | 4139 | 4476 | 5214 | 6054 | 6748 | 7995 | 8879 | 10120 | 10284 |
Adjusted Earnings Per Share | 17.7 | 18.2 | 20.2 | 19.2 | 20.7 | 24.1 | 28 | 31.2 | 34 | 37.8 | 43.1 | 43.8 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 16% | 15% | 11% | 8% |
Operating Profit CAGR | 12% | 12% | 13% | 12% |
PAT CAGR | 14% | 14% | 14% | 10% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -1% | 6% | 8% | 16% |
ROE Average | 20% | 22% | 46% | 74% |
ROCE Average | 27% | 30% | 64% | 101% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 2865 | 3537 | 4027 | 6573 | 6744 | 7281 | 7867 | 8229 | 47674 | 49061 | 50304 |
Minority's Interest | 21 | 22 | 25 | 20 | 22 | 20 | 18 | 17 | 20 | 26 | 218 |
Borrowings | 8 | 8 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 984 | 1090 | 969 | 966 | 1056 | 1372 | 1704 | 2306 | 9943 | 10139 | 10527 |
Total Current Liabilities | 8006 | 8917 | 9202 | 7067 | 7714 | 8887 | 8667 | 9317 | 11103 | 11280 | 12028 |
Total Liabilities | 11883 | 13574 | 14230 | 14626 | 15536 | 17560 | 18256 | 19869 | 68740 | 70506 | 73077 |
Fixed Assets | 2431 | 2746 | 2821 | 3258 | 4419 | 4528 | 4715 | 5479 | 51443 | 51473 | 52678 |
Other Non-Current Assets | 1336 | 1300 | 1428 | 1023 | 945 | 1372 | 1627 | 2069 | 3080 | 3511 | 3401 |
Total Current Assets | 8116 | 9528 | 9981 | 10323 | 10125 | 11644 | 11910 | 12303 | 14200 | 15509 | 16986 |
Total Assets | 11883 | 13574 | 14230 | 14626 | 15536 | 17560 | 18256 | 19869 | 68740 | 70506 | 73077 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 942 | 462 | 845 | 805 | 830 | 628 | 649 | 621 | 3216 | 1842 | 1147 |
Cash Flow from Operating Activities | 3605 | 3818 | 3292 | 4171 | 5185 | 6059 | 5800 | 7623 | 9163 | 9048 | 9991 |
Cash Flow from Investing Activities | 63 | -475 | 138 | -282 | -1173 | -1063 | -438 | 1791 | -1528 | -1728 | -1494 |
Cash Flow from Financing Activities | -4147 | -2960 | -3462 | -3864 | -4214 | -4975 | -5390 | -6819 | -9309 | -8015 | -8953 |
Net Cash Inflow / Outflow | -480 | 383 | -33 | 25 | -202 | 21 | -28 | 2595 | -1674 | -695 | -456 |
Closing Cash & Cash Equivalent | 462 | 845 | 813 | 830 | 628 | 649 | 621 | 3216 | 1842 | 1147 | 701 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 17.71 | 18.24 | 20.17 | 19.16 | 20.72 | 24.14 | 28.03 | 31.24 | 34.02 | 37.78 | 43.06 |
CEPS(Rs) | 18.92 | 19.66 | 21.71 | 20.88 | 22.84 | 26.6 | 30.67 | 35.95 | 38.61 | 42.46 | 48.01 |
DPS(Rs) | 18.5 | 13 | 15 | 16 | 17 | 20 | 22 | 25 | 40.5 | 34 | 39 |
Book NAV/Share(Rs) | 13.07 | 16.16 | 18.41 | 30.23 | 31.09 | 33.57 | 36.31 | 38.03 | 202.85 | 208.77 | 214.06 |
Core EBITDA Margin(%) | 14.76 | 15.34 | 15.96 | 17.38 | 17.73 | 18.2 | 19.91 | 21.55 | 22.08 | 22.08 | 20.88 |
EBIT Margin(%) | 17.87 | 17.07 | 18.69 | 17.48 | 18.22 | 17.79 | 19.37 | 20.31 | 20.36 | 20.57 | 19.86 |
Pre Tax Margin(%) | 17.78 | 16.93 | 18.64 | 17.43 | 18.12 | 17.72 | 19.29 | 20.05 | 20.14 | 20.39 | 19.69 |
PAT Margin (%) | 13.48 | 12.84 | 12.91 | 12.01 | 12.59 | 12.68 | 13.59 | 14.79 | 15.19 | 15.26 | 14.97 |
Cash Profit Margin (%) | 14.36 | 13.8 | 13.86 | 13.03 | 13.8 | 13.94 | 14.86 | 16.98 | 17.23 | 17.13 | 16.65 |
ROA(%) | 33.27 | 31.08 | 31.47 | 28.82 | 29.85 | 31.57 | 33.84 | 35.48 | 18.06 | 12.76 | 14.13 |
ROE(%) | 118.67 | 125.19 | 117.02 | 79.09 | 67.98 | 74.82 | 80.29 | 84.25 | 28.63 | 18.37 | 20.42 |
ROCE(%) | 155.02 | 162.44 | 165.63 | 111.83 | 94.6 | 102.5 | 113.29 | 114.74 | 38.36 | 24.77 | 27.06 |
Receivable days | 11.87 | 11.93 | 10.91 | 11.99 | 11.99 | 10.61 | 12.79 | 11.83 | 10.07 | 12.52 | 14.32 |
Inventory Days | 34.42 | 33.46 | 31.16 | 29.39 | 26.88 | 22.38 | 20.82 | 21.31 | 21.99 | 24.05 | 22.48 |
Payable days | 127.11 | 135.12 | 134.54 | 143.18 | 149.78 | 167.18 | 163.3 | 170.63 | 149.02 | 140.97 | 118.62 |
PER(x) | 26.32 | 33.09 | 43.28 | 45.38 | 43.9 | 55.34 | 60.93 | 73.56 | 71.45 | 54.23 | 59.42 |
Price/Book(x) | 35.67 | 37.37 | 47.4 | 28.76 | 29.26 | 39.79 | 47.03 | 60.43 | 11.98 | 9.81 | 11.95 |
Dividend Yield(%) | 3.97 | 2.15 | 1.72 | 1.84 | 1.87 | 1.5 | 1.29 | 1.09 | 1.67 | 1.66 | 1.52 |
EV/Net Sales(x) | 3.66 | 4.38 | 5.82 | 5.75 | 5.88 | 8.02 | 9.29 | 12.35 | 12.05 | 9.11 | 9.85 |
EV/Core EBITDA(x) | 20.88 | 24.09 | 31.14 | 28.71 | 29.06 | 36.16 | 38.73 | 46.82 | 47.09 | 36.42 | 40.7 |
Net Sales Growth(%) | 15.22 | 8.26 | 9.37 | 0.67 | 3.03 | 7.19 | 10.59 | 1.2 | 18.21 | 11.52 | 15.51 |
EBIT Growth(%) | 40.53 | 3.22 | 20.57 | -4.53 | 7.67 | 12.53 | 17.83 | 7.57 | 15.41 | 11.72 | 12.35 |
PAT Growth(%) | 37.11 | 3.03 | 10.61 | -4.97 | 8.27 | 16.06 | 15.98 | 11.62 | 18.27 | 11.09 | 14.14 |
EPS Growth(%) | 37.14 | 3.04 | 10.54 | -4.98 | 8.14 | 16.49 | 16.11 | 11.46 | 8.9 | 11.06 | 13.98 |
Debt/Equity(x) | 0.01 | 0.01 | 0.01 | 0.03 | 0.04 | 0 | 0.01 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 1.01 | 1.07 | 1.08 | 1.46 | 1.31 | 1.31 | 1.37 | 1.32 | 1.28 | 1.37 | 1.41 |
Quick Ratio(x) | 0.68 | 0.74 | 0.78 | 1.08 | 0.98 | 1.03 | 1.08 | 1.02 | 0.96 | 1.01 | 1.06 |
Interest Cover(x) | 197.97 | 129.2 | 358.03 | 355.88 | 186.11 | 281.92 | 261.73 | 78.74 | 91.65 | 113.02 | 118.06 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 61.9 | 61.9 | 61.9 | 61.9 | 61.9 | 61.9 | 61.9 | 61.9 | 61.9 | 61.9 |
FII | 15.11 | 15.45 | 14.71 | 13.66 | 13.3 | 14.04 | 14.32 | 14.36 | 14.48 | 13.9 |
DII | 10.75 | 10.47 | 10.86 | 11.61 | 12.19 | 11.75 | 11.55 | 11.56 | 11.52 | 11.94 |
Public | 12.24 | 12.17 | 12.53 | 12.83 | 12.6 | 12.31 | 12.23 | 12.18 | 12.1 | 12.26 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 145.44 | 145.44 | 145.44 | 145.44 | 145.44 | 145.44 | 145.44 | 145.44 | 145.44 | 145.44 |
FII | 35.51 | 36.31 | 34.55 | 32.1 | 31.26 | 32.99 | 33.66 | 33.74 | 34.02 | 32.66 |
DII | 25.25 | 24.61 | 25.51 | 27.27 | 28.65 | 27.6 | 27.13 | 27.17 | 27.07 | 28.05 |
Public | 28.76 | 28.6 | 29.45 | 30.15 | 29.61 | 28.93 | 28.74 | 28.61 | 28.42 | 28.81 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 234.96 | 234.96 | 234.96 | 234.96 | 234.96 | 234.96 | 234.96 | 234.96 | 234.96 | 234.96 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
See More Unlisted Share Articles
You May Also Know About