Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Household & Personal Products

Rating :
N/A

BSE: 500696 | NSE: HINDUNILVR

2372.70
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2400.00
  •  2408.95
  •  2360.30
  •  2391.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1132113
  •  26932.70
  •  3035.00
  •  2136.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,27,530.23
  • 48.95
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,18,900.23
  • 1.87%
  • 9.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.90%
  • 0.35%
  • 10.34%
  • FII
  • DII
  • Others
  • 11.43%
  • 13.98%
  • 2.00%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.83
  • 9.24
  • 5.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.48
  • 8.27
  • 2.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.95
  • 8.78
  • 5.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 64.92
  • 62.51
  • 58.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.66
  • 16.18
  • 11.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.57
  • 42.35
  • 39.50

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
43.74
45.87
51.1
56.7
P/E Ratio
56.9
54.22
48.66
43.86
Revenue
60966
63625
68835
74375
EBITDA
14663
15251
16838
18646
Net Income
10277
10784
11995
13276
ROA
13.6
18
19.5
22
P/B Ratio
11.51
11.32
11.16
10.92
ROE
20.25
20.93
22.93
24.96
FCFF
14319
10032.1
12190.2
13500.7
FCFF Yield
2.51
1.76
2.13
2.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
15,818.00
15,567.00
1.61%
15,926.00
15,623.00
1.94%
15,707.00
15,496.00
1.36%
15,210.00
15,215.00
-0.03%
Expenses
12,123.00
11,901.00
1.87%
12,133.00
11,826.00
2.60%
11,963.00
11,831.00
1.12%
11,675.00
11,642.00
0.28%
EBITDA
3,695.00
3,666.00
0.79%
3,793.00
3,797.00
-0.11%
3,744.00
3,665.00
2.16%
3,535.00
3,573.00
-1.06%
EBIDTM
23.36%
23.55%
23.82%
24.30%
23.84%
23.65%
23.24%
23.48%
Other Income
232.00
214.00
8.41%
219.00
183.00
19.67%
257.00
183.00
40.44%
231.00
160.00
44.38%
Interest
112.00
91.00
23.08%
110.00
88.00
25.00%
93.00
50.00
86.00%
105.00
29.00
262.07%
Depreciation
341.00
313.00
8.95%
338.00
297.00
13.80%
329.00
286.00
15.03%
320.00
291.00
9.97%
PBT
3,981.00
3,446.00
15.53%
3,548.00
3,590.00
-1.17%
3,531.00
3,475.00
1.61%
3,419.00
3,493.00
-2.12%
Tax
993.00
937.00
5.98%
947.00
931.00
1.72%
917.00
918.00
-0.11%
858.00
891.00
-3.70%
PAT
2,988.00
2,509.00
19.09%
2,601.00
2,659.00
-2.18%
2,614.00
2,557.00
2.23%
2,561.00
2,602.00
-1.58%
PATM
18.89%
16.12%
16.33%
17.02%
16.64%
16.50%
16.84%
17.10%
EPS
12.70
10.68
18.91%
11.03
11.30
-2.39%
11.11
10.87
2.21%
10.89
11.06
-1.54%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
62,661.00
61,896.00
60,580.00
52,446.00
47,028.00
39,783.00
39,311.00
35,550.00
33,252.00
32,303.00
31,972.19
Net Sales Growth
1.23%
2.17%
15.51%
11.52%
18.21%
1.20%
10.58%
6.91%
2.94%
1.03%
 
Cost Of Goods Sold
30,212.00
26,811.00
28,352.00
22,849.00
19,736.00
15,589.00
15,857.00
14,161.00
13,750.00
13,267.00
13,566.44
Gross Profit
32,449.00
35,085.00
32,228.00
29,597.00
27,292.00
24,194.00
23,454.00
21,389.00
19,502.00
19,036.00
18,405.75
GP Margin
51.79%
56.68%
53.20%
56.43%
58.03%
60.81%
59.66%
60.17%
58.65%
58.93%
57.57%
Total Expenditure
47,894.00
47,233.00
46,431.00
39,589.00
35,402.00
29,928.00
30,431.00
28,049.00
26,925.00
26,293.00
26,561.89
Power & Fuel Cost
-
446.00
384.00
318.00
339.00
110.00
308.00
295.00
295.00
309.00
346.97
% Of Sales
-
0.72%
0.63%
0.61%
0.72%
0.28%
0.78%
0.83%
0.89%
0.96%
1.09%
Employee Cost
-
3,009.00
2,854.00
2,545.00
2,358.00
1,820.00
1,875.00
1,860.00
1,743.00
1,680.00
1,723.87
% Of Sales
-
4.86%
4.71%
4.85%
5.01%
4.57%
4.77%
5.23%
5.24%
5.20%
5.39%
Manufacturing Exp.
-
4,517.00
4,794.00
4,206.00
3,622.00
3,824.00
3,731.00
3,649.00
3,578.00
3,870.00
3,915.83
% Of Sales
-
7.30%
7.91%
8.02%
7.70%
9.61%
9.49%
10.26%
10.76%
11.98%
12.25%
General & Admin Exp.
-
1,153.00
908.00
699.00
652.00
675.00
904.00
905.00
944.00
567.00
529.89
% Of Sales
-
1.86%
1.50%
1.33%
1.39%
1.70%
2.30%
2.55%
2.84%
1.76%
1.66%
Selling & Distn. Exp.
-
8,494.00
6,879.00
6,618.00
6,497.00
6,220.00
6,206.00
5,700.00
5,058.00
5,178.00
5,403.99
% Of Sales
-
13.72%
11.36%
12.62%
13.82%
15.63%
15.79%
16.03%
15.21%
16.03%
16.90%
Miscellaneous Exp.
-
2,803.00
2,260.00
2,354.00
2,198.00
1,690.00
1,550.00
1,479.00
1,557.00
1,422.00
5,403.99
% Of Sales
-
4.53%
3.73%
4.49%
4.67%
4.25%
3.94%
4.16%
4.68%
4.40%
3.36%
EBITDA
14,767.00
14,663.00
14,149.00
12,857.00
11,626.00
9,855.00
8,880.00
7,501.00
6,327.00
6,010.00
5,410.30
EBITDA Margin
23.57%
23.69%
23.36%
24.51%
24.72%
24.77%
22.59%
21.10%
19.03%
18.61%
16.92%
Other Income
939.00
811.00
512.00
258.00
410.00
632.00
550.00
384.00
369.00
427.00
570.08
Interest
420.00
334.00
114.00
106.00
117.00
118.00
33.00
26.00
35.00
17.00
17.70
Depreciation
1,328.00
1,216.00
1,138.00
1,091.00
1,074.00
1,002.00
565.00
520.00
432.00
353.00
322.39
PBT
14,479.00
13,924.00
13,409.00
11,918.00
10,845.00
9,367.00
8,832.00
7,339.00
6,229.00
6,067.00
5,640.29
Tax
3,715.00
3,644.00
3,201.00
2,987.00
2,606.00
2,411.00
2,544.00
2,079.00
1,976.00
1,876.00
1,944.00
Tax Rate
25.66%
26.16%
23.99%
25.16%
24.57%
26.30%
29.57%
28.46%
30.56%
31.08%
30.76%
PAT
10,764.00
10,277.00
10,120.00
8,874.00
7,996.00
6,748.00
6,054.00
5,214.00
4,476.00
4,160.00
4,363.08
PAT before Minority Interest
10,750.00
10,282.00
10,143.00
8,887.00
8,000.00
6,756.00
6,060.00
5,227.00
4,490.00
4,160.00
4,375.51
Minority Interest
-14.00
-5.00
-23.00
-13.00
-4.00
-8.00
-6.00
-13.00
-14.00
0.00
-12.43
PAT Margin
17.18%
16.60%
16.71%
16.92%
17.00%
16.96%
15.40%
14.67%
13.46%
12.88%
13.65%
PAT Growth
4.23%
1.55%
14.04%
10.98%
18.49%
11.46%
16.11%
16.49%
7.60%
-4.65%
 
EPS
45.81
43.74
43.07
37.77
34.03
28.72
25.77
22.19
19.05
17.71
18.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
51,218.00
50,304.00
49,061.00
47,674.00
8,229.00
7,867.00
7,281.00
6,744.00
6,573.00
4,027.48
Share Capital
235.00
235.00
235.00
235.00
216.00
216.00
216.00
216.00
216.00
216.35
Total Reserves
50,983.00
50,069.00
48,826.00
47,434.00
7,998.00
7,627.00
7,036.00
6,499.00
6,314.00
3,768.34
Non-Current Liabilities
14,190.00
10,527.00
10,139.00
9,943.00
2,306.00
1,704.00
1,372.00
1,056.00
966.00
976.17
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5,819.00
2,449.00
2,911.00
2,945.00
1,651.00
1,683.00
1,358.00
946.00
929.00
996.19
Current Liabilities
12,876.00
12,028.00
11,280.00
11,103.00
9,317.00
8,667.00
8,887.00
7,714.00
7,067.00
9,201.66
Trade Payables
10,486.00
9,574.00
9,068.00
8,802.00
7,535.00
7,206.00
7,170.00
6,186.00
5,685.00
5,506.31
Other Current Liabilities
2,037.00
1,967.00
1,866.00
1,794.00
1,360.00
839.00
1,029.00
859.00
912.00
951.50
Short Term Borrowings
13.00
98.00
0.00
0.00
0.00
99.00
0.00
277.00
177.00
36.04
Short Term Provisions
340.00
389.00
346.00
507.00
422.00
523.00
688.00
392.00
293.00
2,707.81
Total Liabilities
78,489.00
73,077.00
70,506.00
68,740.00
19,869.00
18,256.00
17,560.00
15,536.00
14,626.00
14,230.11
Net Block
53,744.00
52,678.00
51,473.00
51,443.00
5,497.00
4,719.00
4,544.00
4,440.00
3,280.00
2,821.01
Gross Block
59,248.00
57,564.00
55,578.00
54,924.00
7,997.00
6,463.00
5,768.00
5,192.00
5,797.00
5,411.81
Accumulated Depreciation
5,504.00
4,886.00
4,105.00
3,481.00
2,500.00
1,744.00
1,224.00
752.00
2,517.00
2,590.80
Non Current Assets
57,165.00
56,079.00
54,984.00
54,523.00
7,566.00
6,346.00
5,916.00
5,385.00
4,303.00
4,248.91
Capital Work in Progress
1,025.00
1,132.00
1,313.00
745.00
597.00
406.00
461.00
229.00
408.00
516.30
Non Current Investment
67.00
71.00
2.00
2.00
2.00
2.00
2.00
6.00
32.00
323.90
Long Term Loans & Adv.
1,676.00
1,579.00
1,570.00
1,715.00
1,467.00
1,207.00
902.00
703.00
550.00
587.24
Other Non Current Assets
653.00
619.00
626.00
618.00
3.00
12.00
7.00
7.00
33.00
0.46
Current Assets
21,312.00
16,986.00
15,509.00
14,217.00
12,303.00
11,910.00
11,644.00
10,151.00
10,323.00
9,981.20
Current Investments
4,558.00
2,811.00
3,519.00
2,707.00
1,253.00
2,714.00
2,871.00
3,814.00
2,560.00
2,701.18
Inventories
4,022.00
4,251.00
4,096.00
3,579.00
2,767.00
2,574.00
2,513.00
2,541.00
2,726.00
2,848.79
Sundry Debtors
2,997.00
3,079.00
2,236.00
1,758.00
1,149.00
1,816.00
1,310.00
1,085.00
1,264.00
1,010.28
Cash & Bank
7,559.00
4,678.00
3,846.00
4,471.00
5,113.00
3,757.00
3,485.00
1,828.00
3,009.00
2,689.49
Other Current Assets
2,176.00
1,323.00
1,037.00
1,295.00
2,021.00
1,049.00
1,465.00
883.00
764.00
731.46
Short Term Loans & Adv.
821.00
844.00
775.00
407.00
890.00
189.00
211.00
289.00
284.00
431.76
Net Current Assets
8,436.00
4,958.00
4,229.00
3,114.00
2,986.00
3,243.00
2,757.00
2,437.00
3,256.00
779.54
Total Assets
78,477.00
73,065.00
70,493.00
68,740.00
19,869.00
18,256.00
17,560.00
15,536.00
14,626.00
14,230.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
15,469.00
9,991.00
9,048.00
9,163.00
7,623.00
5,800.00
6,059.00
5,185.00
4,171.00
3,291.91
PBT
13,926.00
13,345.00
11,874.00
10,606.00
9,173.00
8,604.00
7,304.00
6,242.00
6,058.00
5,640.29
Adjustment
611.00
744.00
955.00
1,066.00
550.00
305.00
181.00
270.00
-33.00
-130.48
Changes in Working Capital
1,313.00
-960.00
-1,000.00
-101.00
411.00
-342.00
836.00
566.00
-81.00
-342.14
Cash after chg. in Working capital
15,850.00
13,129.00
11,829.00
11,571.00
10,134.00
8,567.00
8,321.00
7,078.00
5,944.00
5,167.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-381.00
-3,138.00
-2,784.00
-2,407.00
-2,505.00
-2,767.00
-2,264.00
-1,859.00
-1,765.00
-1,861.59
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
3.00
-1.00
-6.00
0.00
2.00
-34.00
-8.00
-14.17
Cash From Investing Activity
-5,324.00
-1,494.00
-1,728.00
-1,528.00
1,791.00
-438.00
-1,063.00
-1,173.00
-282.00
137.98
Net Fixed Assets
-1,431.00
-1,184.00
-885.00
-46,909.00
-1,570.00
-623.00
-777.00
-1,310.00
1,574.37
-437.74
Net Investments
-1,699.00
328.00
-1,127.00
-1,495.00
1,449.00
162.00
719.00
-1,050.00
497.93
-183.81
Others
-2,194.00
-638.00
284.00
46,876.00
1,912.00
23.00
-1,005.00
1,187.00
-2,354.30
759.53
Cash from Financing Activity
-10,034.00
-8,953.00
-8,015.00
-9,309.00
-6,819.00
-5,390.00
-4,975.00
-4,214.00
-3,864.00
-3,462.42
Net Cash Inflow / Outflow
111.00
-456.00
-695.00
-1,674.00
2,595.00
-28.00
21.00
-202.00
25.00
-32.53
Opening Cash & Equivalents
701.00
1,147.00
1,842.00
3,216.00
621.00
649.00
628.00
830.00
805.00
845.31
Closing Cash & Equivalent
812.00
701.00
1,147.00
1,842.00
3,216.00
621.00
649.00
628.00
830.00
812.77

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
217.95
214.06
208.77
202.85
38.03
36.31
33.57
31.09
30.23
18.41
ROA
13.57%
14.13%
12.76%
18.06%
35.44%
33.84%
31.59%
29.77%
28.83%
0.00%
ROE
20.26%
20.42%
18.37%
28.63%
84.15%
80.29%
74.85%
67.80%
79.13%
0.00%
ROCE
28.06%
27.06%
24.77%
38.36%
114.67%
113.29%
102.53%
94.42%
111.89%
0.00%
Fixed Asset Turnover
1.21
1.20
1.05
1.67
6.33
7.29
6.61
6.52
6.20
6.26
Receivable days
15.73
14.32
12.52
10.07
11.83
12.79
12.06
11.96
11.95
10.88
Inventory Days
21.42
22.48
24.05
21.99
21.31
20.82
25.45
26.81
29.29
30.67
Payable days
135.02
118.62
140.97
149.02
92.76
90.77
90.28
82.85
77.48
73.24
Cash Conversion Cycle
-97.87
-81.82
-104.41
-116.95
-59.63
-57.16
-52.77
-44.08
-36.24
-31.70
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.04
0.03
0.01
Interest Cover
42.69
118.05
113.02
91.65
78.69
261.73
282.00
185.74
356.06
358.03

News Update:


  • Hindustan Unilever gets nod to acquire 14.3% stake in Lucro Plastecycle
    21st Mar 2025, 10:08 AM

    The Board of Directors of Hindustan Unilever at its meeting held on March 20, 2025 has approved the same

    Read More
  • Hindustan Unilever gets CCI’s nod to acquire Minimalist's parent company
    18th Mar 2025, 10:30 AM

    The proposed transaction involves the acquisition by Hindustan Unilever, of 90.5 per cent shareholding of Uprising Science

    Read More
  • HUL reports 19% rise in Q3 consolidated net profit
    22nd Jan 2025, 17:54 PM

    Total income of the company increased marginally by 1.70% at Rs 16050 crore for Q3FY25

    Read More
  • Hindustan Unilever to acquire 90.5% of shareholding in Uprising Science
    22nd Jan 2025, 17:38 PM

    The acquisition is another step in the transformation journey of the Company’s Beauty & Wellbeing portfolio towards evolving and higher growth demand spaces

    Read More
  • Hindustan Unilever - Quarterly Results
    22nd Jan 2025, 16:05 PM

    Read More
  • HUL incorporates subsidiary for demerger of ice cream business
    13th Jan 2025, 14:43 PM

    KWIL has been incorporated on January 10, 2025

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.