Nifty
Sensex
:
:
24246.70
79801.43
-82.25 (-0.34%)
-315.06 (-0.39%)

Cigarettes/Tobacco

Rating :
N/A

BSE: 500875 | NSE: ITC

441.10
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  450.00
  •  450.00
  •  438.20
  •  448.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17469129
  •  77152.81
  •  528.50
  •  390.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,38,232.29
  • 26.72
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,32,527.38
  • 3.20%
  • 6.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 0.88%
  • 12.43%
  • FII
  • DII
  • Others
  • 39.87%
  • 35.82%
  • 11.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.20
  • 7.49
  • 5.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.37
  • 6.35
  • 4.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.80
  • 5.99
  • 10.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.00
  • 24.45
  • 26.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.14
  • 5.91
  • 7.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.49
  • 15.93
  • 18.39

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
16.42
16.95
18.84
20.94
P/E Ratio
29.05
28.14
25.32
22.77
Revenue
70315
76331
83923
91195
EBITDA
26254
27528
30278
32718
Net Income
20459
21339
23767
26260
ROA
23
24.4
25.2
22.6
P/B Ratio
7.99
7.75
7.33
6.81
ROE
28.48
28.01
29.95
31.86
FCFF
14744.08
18595.9
20244.5
22752.6
FCFF Yield
2.55
3.22
3.51
3.94

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
20,349.96
18,660.37
9.05%
22,281.89
19,270.02
15.63%
20,029.60
18,639.48
7.46%
19,446.49
19,058.29
2.04%
Expenses
13,988.06
12,450.14
12.35%
15,520.11
12,815.78
21.10%
13,281.19
11,969.41
10.96%
12,820.27
12,434.29
3.10%
EBITDA
6,361.90
6,210.23
2.44%
6,761.78
6,454.24
4.76%
6,748.41
6,670.07
1.17%
6,626.22
6,624.00
0.03%
EBIDTM
31.26%
33.28%
30.35%
33.49%
33.69%
35.78%
34.07%
34.76%
Other Income
595.86
648.28
-8.09%
615.96
664.88
-7.36%
694.88
722.30
-3.80%
683.83
609.65
12.17%
Interest
9.82
11.94
-17.76%
16.38
9.87
65.96%
11.25
9.90
13.64%
12.59
12.15
3.62%
Depreciation
415.98
384.04
8.32%
520.37
453.04
14.86%
498.57
442.46
12.68%
461.44
461.40
0.01%
PBT
6,531.96
6,462.53
1.07%
6,839.84
6,656.21
2.76%
6,930.43
6,940.01
-0.14%
6,833.97
6,832.97
0.01%
Tax
1,726.32
1,227.99
40.58%
1,793.52
1,700.31
5.48%
1,761.06
1,759.89
0.07%
1,646.75
1,607.95
2.41%
PAT
4,805.64
5,234.54
-8.19%
5,046.32
4,955.90
1.82%
5,169.37
5,180.12
-0.21%
5,187.22
5,225.02
-0.72%
PATM
23.61%
28.05%
22.65%
25.72%
25.81%
27.79%
26.67%
27.42%
EPS
3.94
4.28
-7.94%
3.99
3.93
1.53%
4.08
4.10
-0.49%
4.10
4.16
-1.44%

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
82,107.94
70,881.00
70,936.85
60,668.09
49,272.78
49,404.05
48,352.68
43,448.94
42,776.61
39,192.10
38,834.81
Net Sales Growth
8.57%
-0.08%
16.93%
23.13%
-0.27%
2.17%
11.29%
1.57%
9.15%
0.92%
 
Cost Of Goods Sold
30,978.19
27,247.21
29,005.77
26,385.07
20,131.44
17,345.47
17,420.33
15,855.48
16,049.16
13,568.50
14,772.18
Gross Profit
51,129.75
43,633.79
41,931.08
34,283.02
29,141.34
32,058.58
30,932.35
27,593.46
26,727.45
25,623.60
24,062.63
GP Margin
62.27%
61.56%
59.11%
56.51%
59.14%
64.89%
63.97%
63.51%
62.48%
65.38%
61.96%
Total Expenditure
55,609.63
44,648.50
45,238.77
40,044.94
32,257.85
30,119.87
29,927.29
26,945.70
27,315.97
24,722.22
24,692.29
Power & Fuel Cost
-
1,120.25
1,232.34
889.77
699.56
780.85
746.73
653.50
584.33
571.88
610.67
% Of Sales
-
1.58%
1.74%
1.47%
1.42%
1.58%
1.54%
1.50%
1.37%
1.46%
1.57%
Employee Cost
-
6,134.35
5,736.22
4,890.55
4,463.33
4,295.79
4,177.88
3,760.90
3,631.73
3,440.97
2,772.28
% Of Sales
-
8.65%
8.09%
8.06%
9.06%
8.70%
8.64%
8.66%
8.49%
8.78%
7.14%
Manufacturing Exp.
-
3,039.95
2,796.87
2,311.72
1,750.62
2,098.43
2,046.57
1,876.75
1,849.33
1,722.41
1,669.24
% Of Sales
-
4.29%
3.94%
3.81%
3.55%
4.25%
4.23%
4.32%
4.32%
4.39%
4.30%
General & Admin Exp.
-
2,268.21
1,962.28
1,508.54
1,279.94
1,675.30
1,796.73
1,618.50
1,934.86
1,957.46
1,706.86
% Of Sales
-
3.20%
2.77%
2.49%
2.60%
3.39%
3.72%
3.73%
4.52%
4.99%
4.40%
Selling & Distn. Exp.
-
3,389.11
3,177.55
2,927.28
2,793.74
2,626.27
2,563.63
2,164.31
2,086.12
2,170.07
2,038.51
% Of Sales
-
4.78%
4.48%
4.83%
5.67%
5.32%
5.30%
4.98%
4.88%
5.54%
5.25%
Miscellaneous Exp.
-
1,449.42
1,327.74
1,132.01
1,139.22
1,297.76
1,175.42
1,016.26
1,180.44
1,290.93
2,038.51
% Of Sales
-
2.04%
1.87%
1.87%
2.31%
2.63%
2.43%
2.34%
2.76%
3.29%
2.89%
EBITDA
26,498.31
26,232.50
25,698.08
20,623.15
17,014.93
19,284.18
18,425.39
16,503.24
15,460.64
14,469.88
14,142.52
EBITDA Margin
32.27%
37.01%
36.23%
33.99%
34.53%
39.03%
38.11%
37.98%
36.14%
36.92%
36.42%
Other Income
2,590.53
2,783.79
1,981.91
1,892.24
2,633.72
2,600.57
2,180.74
1,836.68
1,761.53
1,536.30
1,338.45
Interest
50.04
80.06
77.77
59.99
57.97
81.38
71.40
115.01
49.03
78.13
90.96
Depreciation
1,896.36
1,816.39
1,809.01
1,732.41
1,645.59
1,644.91
1,396.61
1,236.28
1,152.79
1,077.40
1,027.96
PBT
27,136.20
27,119.84
25,793.21
20,722.99
17,945.09
20,158.46
19,138.12
16,988.63
16,020.35
14,850.65
14,362.05
Tax
6,927.65
6,388.52
6,438.40
5,237.34
4,555.29
4,441.79
6,313.92
5,916.43
5,549.09
5,358.21
4,596.42
Tax Rate
25.53%
23.56%
24.89%
25.27%
25.38%
22.18%
32.99%
34.00%
34.64%
36.08%
32.00%
PAT
20,208.55
20,458.78
19,191.66
15,242.66
13,168.11
15,298.01
12,580.63
11,263.62
10,283.47
9,336.03
9,650.28
PAT before Minority Interest
19,913.05
20,751.36
19,476.72
15,503.13
13,389.80
15,584.56
12,824.20
11,485.10
10,471.26
9,492.44
9,765.63
Minority Interest
-295.50
-292.58
-285.06
-260.47
-221.69
-286.55
-243.57
-221.48
-187.79
-156.41
-115.35
PAT Margin
24.61%
28.86%
27.05%
25.12%
26.72%
30.97%
26.02%
25.92%
24.04%
23.82%
24.85%
PAT Growth
-1.88%
6.60%
25.91%
15.75%
-13.92%
21.60%
11.69%
9.53%
10.15%
-3.26%
 
EPS
16.15
16.35
15.34
12.18
10.53
12.23
10.06
9.00
8.22
7.46
7.71

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
74,507.00
69,155.26
62,455.57
60,347.34
65,273.26
59,140.87
52,510.11
46,412.93
42,679.52
31,735.49
Share Capital
1,248.47
1,242.80
1,232.33
1,230.88
1,229.22
1,225.86
1,220.43
1,214.74
804.72
801.55
Total Reserves
72,750.94
67,171.01
59,906.91
57,409.94
62,021.86
55,917.07
49,415.71
43,598.48
40,673.50
30,933.94
Non-Current Liabilities
3,173.60
2,552.76
2,210.44
2,376.93
2,100.25
2,242.71
2,146.15
2,069.64
2,052.46
1,831.71
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
1.76
3.49
4.85
5.58
5.90
8.15
11.50
18.40
26.66
60.68
Long Term Provisions
288.30
259.21
221.05
187.50
175.37
161.95
149.63
158.42
135.42
124.16
Current Liabilities
13,690.40
13,739.41
12,163.71
10,689.68
9,559.77
10,011.99
9,250.15
7,121.01
6,658.46
12,159.91
Trade Payables
4,797.83
4,658.99
4,417.26
4,318.73
3,629.83
3,509.58
3,496.18
2,659.33
2,339.29
2,020.47
Other Current Liabilities
7,836.78
8,034.28
6,979.80
5,840.31
5,531.47
6,025.48
5,604.26
4,230.71
4,119.02
3,782.04
Short Term Borrowings
8.00
33.96
0.00
3.88
1.42
1.86
17.35
19.11
43.95
195.39
Short Term Provisions
1,047.79
1,012.18
766.65
526.76
397.05
475.07
132.36
211.86
156.20
6,162.01
Total Liabilities
91,753.97
85,830.96
77,196.02
73,760.76
77,310.75
71,739.04
64,240.88
55,898.32
51,651.34
45,952.22
Net Block
27,479.29
25,499.01
23,867.39
22,921.92
21,327.98
19,374.19
16,523.96
15,893.48
15,106.63
15,304.33
Gross Block
39,777.08
36,197.78
33,025.24
30,678.32
27,558.25
24,090.47
19,919.70
18,094.43
16,175.72
23,361.47
Accumulated Depreciation
12,297.79
10,698.77
9,157.85
7,756.40
6,230.27
4,716.28
3,395.74
2,200.95
1,069.09
8,057.14
Non Current Assets
50,688.43
46,160.07
42,963.57
38,768.77
37,805.40
39,991.77
37,847.26
29,629.22
26,788.84
20,377.87
Capital Work in Progress
2,860.78
3,003.30
3,225.54
4,011.29
3,256.46
4,136.42
5,508.33
3,729.89
2,559.72
2,700.20
Non Current Investment
18,169.60
12,182.16
12,576.73
10,401.10
11,100.38
11,695.99
11,483.79
6,693.99
5,125.81
807.68
Long Term Loans & Adv.
1,505.85
2,976.40
2,909.91
1,401.27
2,109.82
3,260.32
3,304.78
3,306.14
3,062.42
1,565.47
Other Non Current Assets
331.98
2,146.94
19.80
33.19
10.76
1,524.85
1,026.40
5.72
934.26
1.24
Current Assets
41,065.54
39,670.89
34,232.45
34,991.99
39,505.35
31,747.27
26,393.62
26,269.10
24,862.50
25,574.35
Current Investments
12,944.42
17,232.86
12,264.28
14,846.33
17,948.33
13,347.50
10,569.07
10,887.39
6,621.78
6,135.09
Inventories
14,152.88
11,771.16
10,864.15
10,397.16
8,879.33
7,859.56
7,495.09
8,116.10
9,062.10
8,586.87
Sundry Debtors
4,025.82
2,956.17
2,461.90
2,501.70
2,562.48
4,035.28
2,682.29
2,474.29
1,917.18
1,982.07
Cash & Bank
7,217.68
4,880.19
4,654.42
4,659.02
7,277.34
4,152.03
2,899.60
2,967.40
6,063.30
7,896.22
Other Current Assets
2,724.74
1,456.57
1,317.82
1,025.72
2,837.87
2,352.90
2,747.57
1,823.92
1,198.14
974.10
Short Term Loans & Adv.
1,210.10
1,373.94
2,669.88
1,562.06
1,781.66
1,381.01
1,786.49
1,139.10
544.99
568.67
Net Current Assets
27,375.14
25,931.48
22,068.74
24,302.31
29,945.58
21,735.28
17,143.47
19,148.09
18,204.04
13,414.44
Total Assets
91,753.97
85,830.96
77,196.02
73,760.76
77,310.75
71,739.04
64,240.88
55,898.32
51,651.34
45,952.22

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
17,178.86
18,877.55
15,775.51
12,526.97
14,689.66
12,583.41
13,169.40
10,627.31
9,799.04
9,843.20
PBT
27,139.88
25,915.12
20,740.47
17,938.17
20,034.57
19,149.82
17,409.11
16,026.32
14,859.07
14,362.05
Adjustment
-504.43
136.82
116.54
-611.77
-618.16
-287.42
23.52
48.20
294.79
-101.48
Changes in Working Capital
-3,337.03
-924.15
-99.55
-412.90
296.14
-475.53
1,736.38
44.38
-276.98
31.21
Cash after chg. in Working capital
23,298.42
25,127.79
20,757.46
16,913.50
19,712.55
18,386.87
19,169.01
16,118.90
14,876.88
14,291.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6,119.56
-6,250.24
-4,981.95
-4,386.53
-5,022.89
-5,803.46
-5,999.61
-5,491.59
-5,077.84
-4,448.58
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
1,562.77
-5,732.29
-2,238.49
5,682.91
-6,174.02
-5,545.68
-7,113.89
-3,250.93
-3,920.81
-5,275.43
Net Fixed Assets
-2,391.90
-1,619.11
-1,526.61
-3,686.31
-2,460.82
-2,538.39
-3,283.05
-3,008.12
6,416.62
-3,000.51
Net Investments
-2,018.20
-5,438.35
78.42
3,655.28
-4,437.97
-3,180.78
-4,811.93
-5,260.76
-4,919.07
417.97
Others
5,972.87
1,325.17
-790.30
5,713.94
724.77
173.49
981.09
5,017.95
-5,418.36
-2,692.89
Cash from Financing Activity
-18,550.96
-13,006.03
-13,580.50
-18,633.83
-8,181.48
-6,868.64
-6,221.13
-7,301.03
-5,612.52
-4,661.03
Net Cash Inflow / Outflow
190.67
139.23
-43.48
-423.95
334.16
169.09
-165.62
75.35
265.71
-93.26
Opening Cash & Equivalents
405.91
266.68
310.16
677.04
342.88
173.79
339.41
264.06
-1.73
276.48
Closing Cash & Equivalent
596.58
405.91
266.68
310.16
677.04
342.88
173.79
339.41
264.06
183.22

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.)
59.27
55.05
49.61
47.64
51.46
46.61
41.49
36.89
34.36
26.35
ROA
23.37%
23.89%
20.54%
17.73%
20.91%
18.86%
19.12%
19.47%
19.45%
22.50%
ROE
29.14%
30.07%
25.89%
21.97%
25.89%
23.80%
24.07%
24.27%
25.95%
33.21%
ROCE
37.88%
39.49%
33.87%
28.66%
32.32%
34.39%
35.39%
36.02%
39.96%
48.72%
Fixed Asset Turnover
2.02
2.21
2.05
1.83
1.99
2.27
2.51
3.43
2.79
2.45
Receivable days
16.58
12.92
13.89
17.39
23.43
24.59
19.73
13.65
12.92
15.18
Inventory Days
61.57
53.99
59.51
66.18
59.44
56.20
59.74
53.40
58.50
57.82
Payable days
63.34
57.11
60.43
72.06
75.12
44.73
45.69
36.70
34.84
32.50
Cash Conversion Cycle
14.81
9.80
12.98
11.51
7.75
36.06
33.79
30.35
36.58
40.50
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
339.99
334.23
346.73
310.56
247.08
269.04
152.30
327.75
191.08
158.89

News Update:


  • ITC signs agreements to acquire balance 73.5% stake in Mother Sparsh Baby Care
    21st Apr 2025, 16:59 PM

    The balance 73.5% stake in Mother Sparsh will be acquired by ITC over a period of 2-3 years

    Read More
  • ITC inks pact to acquire 100% stake in Sresta Natural Bioproducts
    21st Apr 2025, 16:44 PM

    Cost of acquisition is Rs 472.50 crore

    Read More
  • ITC acquires stake in Ample Foods
    7th Apr 2025, 10:29 AM

    Consequent to the above, the Company’s shareholding in AFPL aggregates 43.75% of its share capital

    Read More
  • ITC enters into Business Transfer Agreement with Aditya Birla Real Estate
    1st Apr 2025, 11:30 AM

    The transaction is expected to be consummated in about 6 months

    Read More
  • ITC reports 7% fall in Q3 consolidated net profit
    7th Feb 2025, 10:20 AM

    Total consolidated income of the company increased by 8.48% at Rs 20945.82 crore for Q3FY25

    Read More
  • ITC - Quarterly Results
    6th Feb 2025, 18:35 PM

    Read More
  • ITC enters into strategic partnership with DPIIT
    15th Jan 2025, 16:00 PM

    The partnership aims to help startups in the manufacturing sector

    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.