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
Bajaj Corp. Limited (BCL) is a leading producer of hair oils. It is part of the Shishir Bajaj Group of companies and subsidiary of Bajaj Consumer Care Limited (BCCL). The legacy of BCL began in 1953 when Bajaj Sevashram was established to market and ... More
MARICO | BAJAJ CONSUMER CARE | MARICO/ BAJAJ CONSUMER CARE |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 47.1 | 17.6 | 268.2% | View Chart |
P/BV | x | 17.7 | 7.0 | 253.4% | View Chart |
Dividend Yield | % | 1.0 | 6.3 | 15.2% |
![]() ![]() |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
MARICO Mar-20 |
BAJAJ CONSUMER CARE Mar-19 |
MARICO/ BAJAJ CONSUMER CARE |
5-Yr Chart Click to enlarge
|
||
High | Rs | 404 | 510 | 79.2% | |
Low | Rs | 234 | 308 | 75.9% | |
Sales per share (Unadj.) | Rs | 56.7 | 62.3 | 91.0% | |
Earnings per share (Unadj.) | Rs | 8.1 | 15.0 | 53.8% | |
Cash flow per share (Unadj.) | Rs | 9.2 | 15.5 | 59.1% | |
Dividends per share (Unadj.) | Rs | 4.00 | 14.00 | 28.6% | |
Dividend yield (eoy) | % | 1.3 | 3.4 | 36.7% | |
Book value per share (Unadj.) | Rs | 23.5 | 31.7 | 74.1% | |
Shares outstanding (eoy) | m | 1,290.90 | 147.50 | 875.2% | |
Bonus/Rights/Conversions | - | - | - | ||
Price / Sales ratio | x | 5.6 | 6.6 | 85.7% | |
Avg P/E ratio | x | 39.5 | 27.2 | 145.0% | |
P/CF ratio (eoy) | x | 34.8 | 26.4 | 131.9% | |
Price / Book Value ratio | x | 13.6 | 12.9 | 105.3% | |
Dividend payout | % | 49.5 | 93.2 | 53.1% | |
Avg Mkt Cap | Rs m | 411,474 | 60,313 | 682.2% | |
No. of employees | `000 | 1.7 | 1.3 | 133.7% | |
Total wages/salary | Rs m | 4,780 | 972 | 491.9% | |
Avg. sales/employee | Rs Th | 43,438.2 | 7,289.5 | 595.9% | |
Avg. wages/employee | Rs Th | 2,838.5 | 771.2 | 368.1% | |
Avg. net profit/employee | Rs Th | 6,193.6 | 1,758.7 | 352.2% |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 73,150 | 9,185 | 796.4% | |
Other income | Rs m | 1,240 | 170 | 729.0% | |
Total revenues | Rs m | 74,390 | 9,355 | 795.2% | |
Gross profit | Rs m | 14,690 | 2,744 | 535.3% | |
Depreciation | Rs m | 1,400 | 71 | 1,974.6% | |
Interest | Rs m | 500 | 12 | 4,273.5% | |
Profit before tax | Rs m | 14,030 | 2,832 | 495.5% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | -290 | 0 | - | |
Tax | Rs m | 3,310 | 616 | 537.8% | |
Profit after tax | Rs m | 10,430 | 2,216 | 470.7% | |
Gross profit margin | % | 20.1 | 29.9 | 67.2% | |
Effective tax rate | % | 23.6 | 21.7 | 108.5% | |
Net profit margin | % | 14.3 | 24.1 | 59.1% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 31,820 | 4,250 | 748.8% | |
Current liabilities | Rs m | 17,850 | 1,376 | 1,297.0% | |
Net working cap to sales | % | 19.1 | 31.3 | 61.0% | |
Current ratio | x | 1.8 | 3.1 | 57.7% | |
Inventory Days | Days | 69 | 24 | 284.4% | |
Debtors Days | Days | 27 | 15 | 181.1% | |
Net fixed assets | Rs m | 8,580 | 1,769 | 485.1% | |
Share capital | Rs m | 1,291 | 148 | 875.2% | |
"Free" reserves | Rs m | 29,000 | 4,526 | 640.7% | |
Net worth | Rs m | 30,291 | 4,674 | 648.1% | |
Long term debt | Rs m | 100 | 0 | - | |
Total assets | Rs m | 50,020 | 6,052 | 826.6% | |
Interest coverage | x | 29.1 | 243.0 | 12.0% | |
Debt to equity ratio | x | 0 | 0 | - | |
Sales to assets ratio | x | 1.5 | 1.5 | 96.4% | |
Return on assets | % | 21.9 | 36.8 | 59.4% | |
Return on equity | % | 34.4 | 47.4 | 72.6% | |
Return on capital | % | 46.9 | 60.8 | 77.0% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 3,830 | 123 | 3,112.8% | |
Fx outflow | Rs m | 1,534 | 26 | 5,949.2% | |
Net fx | Rs m | 2,295 | 97 | 2,360.6% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 12,180 | 1,764 | 690.6% | |
From Investments | Rs m | -440 | 686 | -64.2% | |
From Financial Activity | Rs m | -11,460 | -2,384 | 480.6% | |
Net Cashflow | Rs m | 450 | 62 | 727.0% |
Indian Promoters | % | 59.6 | 66.9 | 89.1% | |
Foreign collaborators | % | 0.1 | 0.0 | - | |
Indian inst/Mut Fund | % | 2.6 | 1.6 | 159.5% | |
FIIs | % | 31.0 | 24.5 | 126.5% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 6.7 | 7.1 | 94.4% | |
Shareholders | 37,128 | 19,219 | 193.2% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare MARICO With: P&G HYGIENE EMAMI K.S.OILS AMAR REMEDIES KARUTURI GLOBAL
Compare MARICO With: UNILEVER PLC. (UK) P&G (US) HYPERMARCAS (Brazil)
After opening the day on a strong note, Indian share markets witnessed a sharp sell-off during closing hours today and ended lower.
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.
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.
For the quarter ended September 2020, BAJAJ CONSUMER CARE has posted a net profit of Rs 573 m (down 0.1% YoY). Sales on the other hand came in at Rs 2 bn (up 3.8% YoY). Read on for a complete analysis of BAJAJ CONSUMER CARE's quarterly results.
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.
For the quarter ended March 2020, MARICO has posted a net profit of Rs 2 bn (down 50.7% YoY). Sales on the other hand came in at Rs 15 bn (down 7.0% YoY). Read on for a complete analysis of MARICO's quarterly results.
More Views on NewsThe smallcap rally has enough steam left in it. If you haven't joined yet, it is still not too late.
The charts are telling the bulls to be cautious.
Were you shocked that bullion prices hit lower circuits on Friday on the MCX? Find out why it happened...
Our ace stock picker is ready to capitalise on a big growth opportunity.
More