Market Cap ₹546833 Cr.
Stock P/E 28.4
P/B 7.9
Current Price ₹440
Book Value ₹ 55.6
Face Value 1
52W High ₹452
Dividend Yield 3.52%
52W Low ₹ 258.1
ITC Limited is an primarily India-based holding enterprise. The Company operates through four segments: FMCG (fast shifting consumer items), Hotels, Paperboards, Paper and Packaging and Agri Business. The FMCG section consists of Cigarettes, cigars and Others, which includes branded packaged ingredients agencies (staples and meals; snacks; dairy and drinks; biscuits and desserts; candies, coffee, and confectionery); education and stationery products; personal care products; safety matches and agarbattis and garb. Its Hotels section consists of Hoteliering. Its Paperboards, Paper and Packaging phase includes Paperboards, Paper including Specialty Paper and Packaging along with Flexibles. Its Agri Business section consists of Agri commodities which include soya, spices, espresso, and leaf tobacco. Its Other section includes IT services and branded houses. Its manufacturers encompass Aashirvaad, Bingo!, Candyman, Fiama, Vivel, Classmate, Superia, Engage, Mangaldeep, Aim and Homelites.
Price goes above X
Price falls below X
₹ | |
#(Fig in Cr.) | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 14124 | 15404 | 14241 | 14844 | 18366 | 17754 | 19831 | 18608 | 19021 | 19058 |
Other Income | 546 | 579 | 447 | 469 | 422 | 499 | 321 | 455 | 595 | 610 |
Total Income | 14670 | 15984 | 14688 | 15313 | 18788 | 18253 | 20152 | 19063 | 19616 | 19668 |
Total Expenditure | 9339 | 10533 | 9797 | 9827 | 12768 | 12155 | 13754 | 12349 | 12316 | 12434 |
Operating Profit | 5331 | 5451 | 4891 | 5486 | 6020 | 6098 | 6398 | 6714 | 7300 | 7234 |
Interest | 13 | 3 | 9 | 10 | 10 | 11 | 9 | 13 | 9 | 12 |
Depreciation | 413 | 409 | 414 | 422 | 430 | 467 | 438 | 462 | 447 | 461 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 |
Profit Before Tax | 4905 | 5039 | 4467 | 5055 | 5580 | 5620 | 5950 | 6239 | 6844 | 6833 |
Provision for Tax | 1317 | 1222 | 1124 | 1291 | 1462 | 1361 | 1488 | 1568 | 1774 | 1608 |
Profit After Tax | 3587 | 3817 | 3343 | 3764 | 4119 | 4260 | 4462 | 4670 | 5070 | 5225 |
Adjustments | -61 | -61 | -67 | -50 | -62 | -64 | -72 | -51 | -63 | -50 |
Profit After Adjustments | 3527 | 3755 | 3276 | 3714 | 4057 | 4196 | 4390 | 4620 | 5007 | 5175 |
Adjusted Earnings Per Share | 2.9 | 3.1 | 2.7 | 3 | 3.3 | 3.4 | 3.6 | 3.7 | 4 | 4.2 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 26525 | 31628 | 35317 | 38835 | 39192 | 42777 | 43449 | 48353 | 49404 | 49273 | 60668 | 76518 |
Other Income | 784 | 913 | 971 | 1338 | 1536 | 1762 | 1837 | 2181 | 2601 | 2634 | 1892 | 1981 |
Total Income | 27310 | 32540 | 36288 | 40173 | 40728 | 44538 | 45286 | 50533 | 52005 | 51907 | 62560 | 78499 |
Total Expenditure | 17294 | 20468 | 22242 | 24692 | 24722 | 27316 | 26946 | 29927 | 30120 | 32258 | 40045 | 50853 |
Operating Profit | 10016 | 12073 | 14046 | 15481 | 16006 | 17222 | 18340 | 20606 | 21885 | 19649 | 22515 | 27646 |
Interest | 102 | 108 | 29 | 91 | 78 | 49 | 115 | 71 | 81 | 58 | 60 | 43 |
Depreciation | 745 | 859 | 965 | 1028 | 1077 | 1153 | 1236 | 1397 | 1645 | 1646 | 1732 | 1808 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 413 | 0 | -132 | 0 | 0 | 73 |
Profit Before Tax | 9168 | 11106 | 13052 | 14362 | 14859 | 16026 | 17409 | 19150 | 20035 | 17938 | 20740 | 25866 |
Provision for Tax | 2846 | 3412 | 4061 | 4596 | 5358 | 5549 | 5916 | 6314 | 4442 | 4555 | 5237 | 6438 |
Profit After Tax | 6322 | 7694 | 8991 | 9766 | 9501 | 10477 | 11493 | 12836 | 15593 | 13383 | 15503 | 19427 |
Adjustments | -64 | -86 | -99 | -102 | -156 | -188 | -221 | -244 | -287 | -222 | -260 | -236 |
Profit After Adjustments | 6258 | 7608 | 8891 | 9663 | 9344 | 10289 | 11271 | 12592 | 15306 | 13161 | 15243 | 19192 |
Adjusted Earnings Per Share | 5.3 | 6.4 | 7.5 | 8 | 7.7 | 8.5 | 9.2 | 10.3 | 12.5 | 10.7 | 12.4 | 15.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 23% | 8% | 7% | 9% |
Operating Profit CAGR | 15% | 3% | 6% | 8% |
PAT CAGR | 16% | 6% | 8% | 9% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 62% | 30% | 10% | 7% |
ROE Average | 26% | 25% | 24% | 28% |
ROCE Average | 34% | 32% | 33% | 40% |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 19459 | 23158 | 27237 | 31735 | 42680 | 46413 | 52510 | 59141 | 65273 | 60347 | 62456 |
Minority's Interest | 157 | 180 | 203 | 225 | 261 | 295 | 334 | 343 | 377 | 347 | 366 |
Borrowings | 105 | 91 | 76 | 61 | 27 | 18 | 12 | 8 | 6 | 6 | 5 |
Other Non-Current Liabilities | 1036 | 1375 | 1446 | 1771 | 2026 | 2051 | 2135 | 2235 | 2094 | 2371 | 2206 |
Total Current Liabilities | 9328 | 10526 | 11886 | 12160 | 6658 | 7121 | 9250 | 10012 | 9560 | 10690 | 12164 |
Total Liabilities | 30085 | 35329 | 40848 | 45952 | 51651 | 55898 | 64241 | 71739 | 77311 | 73761 | 77196 |
Fixed Assets | 10007 | 12140 | 12921 | 15303 | 15107 | 15893 | 16524 | 19374 | 21328 | 22922 | 23867 |
Other Non-Current Assets | 4253 | 4118 | 5340 | 5074 | 11682 | 13736 | 21323 | 20618 | 16477 | 15847 | 19096 |
Total Current Assets | 15819 | 19066 | 22581 | 25574 | 24863 | 26269 | 26394 | 31747 | 39505 | 34992 | 34232 |
Total Assets | 30085 | 35329 | 40848 | 45952 | 51651 | 55898 | 64241 | 71739 | 77311 | 73761 | 77196 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 141 | 398 | 309 | 276 | -2 | 264 | 339 | 174 | 343 | 677 | 310 |
Cash Flow from Operating Activities | 6256 | 7102 | 7344 | 9843 | 9799 | 10627 | 13169 | 12583 | 14690 | 12527 | 15776 |
Cash Flow from Investing Activities | -2694 | -3881 | -3254 | -5275 | -3921 | -3251 | -7114 | -5546 | -6174 | 5683 | -2238 |
Cash Flow from Financing Activities | -3305 | -3310 | -4122 | -4661 | -5613 | -7301 | -6221 | -6869 | -8181 | -18634 | -13581 |
Net Cash Inflow / Outflow | 257 | -90 | -32 | -93 | 266 | 75 | -166 | 169 | 334 | -424 | -43 |
Closing Cash & Cash Equivalent | 398 | 309 | 276 | 183 | 264 | 339 | 174 | 343 | 677 | 310 | 267 |
# | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 5.34 | 6.42 | 7.45 | 8.04 | 7.74 | 8.47 | 9.24 | 10.27 | 12.45 | 10.69 | 12.37 |
CEPS(Rs) | 6.03 | 7.22 | 8.35 | 8.98 | 8.76 | 9.57 | 10.43 | 11.61 | 14.02 | 12.21 | 13.99 |
DPS(Rs) | 4.5 | 5.25 | 6 | 6.25 | 8.5 | 4.75 | 5.15 | 5.75 | 10.15 | 10.75 | 11.5 |
Book NAV/Share(Rs) | 16.5 | 19.45 | 22.75 | 26.35 | 34.36 | 36.89 | 41.49 | 46.61 | 51.46 | 47.64 | 49.61 |
Core EBITDA Margin(%) | 24.97 | 25.23 | 26.37 | 26.6 | 26.28 | 26.34 | 34.61 | 36.95 | 37.52 | 32.01 | 31.63 |
EBIT Margin(%) | 25.08 | 25.36 | 26.38 | 27.19 | 27.13 | 27.38 | 36.75 | 38.55 | 39.14 | 33.86 | 31.9 |
Pre Tax Margin(%) | 24.8 | 25.11 | 26.32 | 27.02 | 26.99 | 27.3 | 36.51 | 38.41 | 38.98 | 33.75 | 31.81 |
PAT Margin (%) | 17.1 | 17.4 | 18.13 | 18.37 | 17.26 | 17.85 | 24.1 | 25.74 | 30.34 | 25.18 | 23.78 |
Cash Profit Margin (%) | 19.12 | 19.34 | 20.08 | 20.3 | 19.21 | 19.81 | 26.69 | 28.54 | 33.54 | 28.27 | 26.43 |
ROA(%) | 22.39 | 23.52 | 23.6 | 22.5 | 19.47 | 19.48 | 19.13 | 18.88 | 20.92 | 17.72 | 20.54 |
ROE(%) | 35.38 | 36.28 | 35.82 | 33.21 | 25.97 | 24.28 | 24.08 | 23.82 | 25.9 | 21.96 | 25.89 |
ROCE(%) | 51.52 | 52.61 | 51.77 | 48.72 | 39.99 | 36.03 | 35.4 | 34.42 | 32.33 | 28.65 | 33.87 |
Receivable days | 11.29 | 10.71 | 14.12 | 15.18 | 12.92 | 13.65 | 19.73 | 24.59 | 23.43 | 17.39 | 13.89 |
Inventory Days | 60.05 | 57.56 | 58.08 | 57.82 | 58.5 | 53.4 | 59.74 | 56.2 | 59.44 | 66.18 | 59.51 |
Payable days | 57.47 | 49.85 | 53.45 | 50.98 | 58.64 | 56.84 | 70.85 | 73.39 | 75.12 | 72.06 | 60.43 |
PER(x) | 28.34 | 32.1 | 31.57 | 27 | 28.25 | 33.11 | 27.71 | 28.88 | 13.81 | 20.43 | 20.28 |
Price/Book(x) | 9.16 | 10.59 | 10.34 | 8.23 | 6.36 | 7.6 | 6.17 | 6.36 | 3.34 | 4.59 | 5.06 |
Dividend Yield(%) | 1.98 | 1.7 | 1.7 | 1.92 | 2.59 | 1.69 | 2.01 | 1.94 | 5.9 | 4.92 | 4.59 |
EV/Net Sales(x) | 6.57 | 7.6 | 7.86 | 6.52 | 6.58 | 7.9 | 7.12 | 7.44 | 4.13 | 5.36 | 5.02 |
EV/Core EBITDA(x) | 17.41 | 19.92 | 19.75 | 16.36 | 16.12 | 19.61 | 16.87 | 17.45 | 9.33 | 13.45 | 13.52 |
Net Sales Growth(%) | 17.5 | 19.23 | 11.67 | 9.96 | 0.92 | 9.15 | 1.57 | 11.29 | 2.17 | -0.27 | 23.13 |
EBIT Growth(%) | 23.17 | 20.97 | 16.65 | 10.49 | 3.35 | 7.62 | 9.01 | 9.68 | 4.65 | -10.54 | 15.58 |
PAT Growth(%) | 24.72 | 21.69 | 16.86 | 8.62 | -2.71 | 10.28 | 9.69 | 11.69 | 21.48 | -14.17 | 15.84 |
EPS Growth(%) | 23.44 | 20.29 | 16.11 | 7.84 | -3.68 | 9.42 | 9.03 | 11.23 | 21.22 | -14.13 | 15.68 |
Debt/Equity(x) | 0.01 | 0 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 1.7 | 1.81 | 1.9 | 2.1 | 3.73 | 3.69 | 2.85 | 3.17 | 4.13 | 3.27 | 2.81 |
Quick Ratio(x) | 1.01 | 1.1 | 1.21 | 1.4 | 2.37 | 2.55 | 2.04 | 2.39 | 3.2 | 2.3 | 1.92 |
Interest Cover(x) | 90.85 | 103.71 | 448.43 | 158.89 | 191.18 | 327.87 | 152.37 | 269.2 | 247.19 | 310.44 | 346.73 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
FII | 13.29 | 12.78 | 11.73 | 10.79 | 9.98 | 11.98 | 12.66 | 42.65 | 42.96 | 43.32 |
DII | 42.89 | 42.45 | 42.35 | 43.67 | 43.73 | 42.72 | 42.78 | 42.4 | 42.2 | 42.09 |
Public | 43.7 | 44.65 | 45.81 | 45.42 | 46.16 | 45.18 | 44.46 | 14.87 | 14.77 | 14.54 |
Others | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.1 | 0.07 | 0.07 | 0.06 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
FII | 163.59 | 157.28 | 144.37 | 132.98 | 123.02 | 147.59 | 156.25 | 528.89 | 533.25 | 538.37 |
DII | 527.74 | 522.53 | 521.24 | 538.02 | 538.92 | 526.47 | 527.77 | 525.69 | 523.83 | 523.06 |
Public | 537.74 | 549.63 | 563.83 | 559.58 | 568.87 | 556.82 | 548.55 | 184.42 | 183.31 | 180.66 |
Others | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.45 | 1.22 | 0.92 | 0.84 | 0.71 |
Total | 1230.51 | 1230.88 | 1230.88 | 1232.03 | 1232.26 | 1232.33 | 1233.79 | 1239.92 | 1241.23 | 1242.8 |
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.
See More Unlisted Share Articles
You May Also Know About