Compare Emami with Marico - Equitymaster

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks


Login Failure
(Please do not use this option on a public machine)
  Sign Up | Forgot Password?  

EMAMI vs MARICO - Comparison Results


Marico derives 72% of its domestic revenues from edible oil and 20% from hair oils. It has two well-known domestic brands Parachute and Saffola and has acquired a clutch of international personal care brands such as 'Camelia', 'Aromatic' and 'Magnoli... More


Current Valuations

P/E (TTM) x 26.1 43.6 59.9% View Chart
P/BV x 5.0 16.9 29.4% View Chart
Dividend Yield % 0.9 1.0 87.4%  


5-Yr Chart
Click to enlarge
High Rs1,204404 298.2%   
Low Rs338234 144.6%   
Sales per share (Unadj.) Rs59.356.7 104.7%  
Earnings per share (Unadj.) Rs6.78.1 82.5%  
Cash flow per share (Unadj.) Rs13.89.2 150.9%  
Dividends per share (Unadj.) Rs4.004.00 100.0%  
Dividend yield (eoy) %0.51.3 41.3%  
Book value per share (Unadj.) Rs45.723.5 194.9%  
Shares outstanding (eoy) m453.931,290.90 35.2%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x13.05.6 231.0%   
Avg P/E ratio x115.739.5 293.2%  
P/CF ratio (eoy) x55.734.8 160.3%  
Price / Book Value ratio x16.913.6 124.1%  
Dividend payout %60.049.5 121.2%   
Avg Mkt Cap Rs m349,980411,474 85.1%   
No. of employees `0003.21.7 189.1%   
Total wages/salary Rs m2,7974,780 58.5%   
Avg. sales/employee Rs Th8,455.143,438.2 19.5%   
Avg. wages/employee Rs Th878.22,838.5 30.9%   
Avg. net profit/employee Rs Th949.86,193.6 15.3%   
Net Sales Rs m26,92973,150 36.8%  
Other income Rs m3661,240 29.5%   
Total revenues Rs m27,29574,390 36.7%   
Gross profit Rs m7,23314,690 49.2%  
Depreciation Rs m3,2531,400 232.4%   
Interest Rs m214500 42.8%   
Profit before tax Rs m4,13214,030 29.5%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m-98-290 33.8%   
Tax Rs m1,0093,310 30.5%   
Profit after tax Rs m3,02510,430 29.0%  
Gross profit margin %26.920.1 133.8%  
Effective tax rate %24.423.6 103.5%   
Net profit margin %11.214.3 78.8%  
Current assets Rs m8,49331,820 26.7%   
Current liabilities Rs m6,79917,850 38.1%   
Net working cap to sales %6.319.1 32.9%  
Current ratio x1.21.8 70.1%  
Inventory Days Days3069 43.6%  
Debtors Days Days2927 109.0%  
Net fixed assets Rs m17,1648,580 200.0%   
Share capital Rs m4541,291 35.2%   
"Free" reserves Rs m20,30729,000 70.0%   
Net worth Rs m20,76130,291 68.5%   
Long term debt Rs m0100 0.0%   
Total assets Rs m28,22450,020 56.4%  
Interest coverage x20.329.1 69.9%   
Debt to equity ratio x00 0.0%  
Sales to assets ratio x1.01.5 65.2%   
Return on assets %11.521.9 52.5%  
Return on equity %14.634.4 42.3%  
Return on capital %20.546.9 43.7%  
Exports to sales %3.70-   
Imports to sales %00-   
Exports (fob) Rs m998NA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m1,0743,830 28.0%   
Fx outflow Rs m6091,534 39.7%   
Net fx Rs m4652,295 20.3%   
From Operations Rs m5,53712,180 45.5%  
From Investments Rs m-234-440 53.2%  
From Financial Activity Rs m-4,277-11,460 37.3%  
Net Cashflow Rs m1,003450 222.8%  

Share Holding

Indian Promoters % 70.6 59.6 118.5%  
Foreign collaborators % 2.2 0.1 2,200.0%  
Indian inst/Mut Fund % 1.3 2.6 50.0%  
FIIs % 16.8 31.0 54.2%  
ADR/GDR % 0.0 0.0 -  
Free float % 9.2 6.7 137.3%  
Shareholders   25,076 37,128 67.5%  
Pledged promoter(s) holding % 19.5 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster


Compare EMAMI With:   UNILEVER PLC. (UK)  P&G (US)  HYPERMARCAS (Brazil)  

Today's Market

Nifty is Weak but Smallcaps Can Outperform(Momentum Moves)

The market see-sawed during the week with both the bulls and bears swinging it out. But in the end, it was the bears who won. The Nifty ended the day, the week, and the month at 14,529.15.

Related Views on News

MARICO Announces Quarterly Results (3QFY21); Net Profit Up 13.0% (Quarterly Result Update)

Jan 28, 2021 | Updated on Jan 28, 2021

For the quarter ended December 2020, MARICO has posted a net profit of Rs 3 bn (up 13.0% YoY). Sales on the other hand came in at Rs 21 bn (up 16.3% YoY). Read on for a complete analysis of MARICO's quarterly results.

MARICO 2019-20 Annual Report Analysis (Annual Result Update)

Dec 28, 2020 | Updated on Dec 28, 2020

Here's an analysis of the annual report of MARICO for 2019-20. It includes a full income statement, balance sheet and cash flow analysis of MARICO. Also includes updates on the valuation of MARICO.

MARICO Announces Quarterly Results (2QFY21); Net Profit Up 8.3% (Quarterly Result Update)

Nov 4, 2020 | Updated on Nov 4, 2020

For the quarter ended September 2020, MARICO has posted a net profit of Rs 3 bn (up 8.3% YoY). Sales on the other hand came in at Rs 20 bn (up 8.7% YoY). Read on for a complete analysis of MARICO's quarterly results.

MARICO Announces Quarterly Results (1QFY21); Net Profit Up 23.8% (Quarterly Result Update)

Aug 26, 2020 | Updated on Aug 26, 2020

For the quarter ended June 2020, MARICO has posted a net profit of Rs 4 bn (up 23.8% YoY). Sales on the other hand came in at Rs 19 bn (down 11.1% YoY). Read on for a complete analysis of MARICO's quarterly results.

EMAMI LTD Announces Quarterly Results (1QFY21); Net Profit Up 2.0% (Quarterly Result Update)

Aug 18, 2020 | Updated on Aug 18, 2020

For the quarter ended June 2020, EMAMI LTD has posted a net profit of Rs 407 m (up 2.0% YoY). Sales on the other hand came in at Rs 5 bn (down 25.8% YoY). Read on for a complete analysis of EMAMI LTD's quarterly results.

More Views on News

Most Popular

It's the Beginning of a New Bull Phase in Smallcaps(Profit Hunter)

Feb 24, 2021

Last time the smallcap index crossed 19k a big correction followed. Here's what makes it different this time.

Intraday Trading for a Living(Fast Profits Daily)

Feb 15, 2021

In this video, I'll cover your queries on intraday trading and also share my view on how to decide stop losses and target prices.

Top 5 Stocks Mutual Funds Bought and Sold in January 2021(Sector Info)

Feb 16, 2021

A look at what India's top equity mutual funds bought and sold in January 2021.

I Would Recommend this Small-cap Stock Over Tesla(Profit Hunter)

Feb 16, 2021

Do you enjoy reading Tesla and Bitcoin stories? Here's a not so famous small-cap stock to profit from the rise of EVs.


India's #1 Trader
Reveals His Secrets

Secret To Increasing Your Trading Profits Today
Get this Special Report,
The Secret to Increasing Your Trading Profits Today, Now!
We will never sell or rent your email id.
Please read our Terms


Feb 26, 2021 (Close)