Stocx Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Hindustan Unilever

₹2511.3 -3.7 | 0.1%

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

Overview Inc. Year: 1933Industry: Household & Personal Products

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.

Read More..

Hindustan Unilever Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Hindustan Unilever Quarterly Results

#(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

Hindustan Unilever Profit & Loss

#(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

Growth Rates

# 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%

Hindustan Unilever Balance Sheet

#(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

Hindustan Unilever Cash Flow

#(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

Hindustan Unilever Ratios

# 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

Hindustan Unilever Shareholding Pattern

# 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

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 22%
  • Debtor days have improved from 140.97 to 118.62days.
  • Company is almost debt free.

Cons

  • Stock is trading at 11.7 times its book value.

* 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.

Hindustan Unilever News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....