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
HUL, the largest FMCG company in the country constitutes 13% of the industry valued at Rs. 1.6 trillion (AC Nielsen). It is present in over 20 distinct categories in Home & Personal Care Products and Foods & Beverages. Revenue share of the various pr... More
MARICO | HUL | MARICO/ HUL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 47.2 | 72.8 | 64.9% | View Chart |
P/BV | x | 17.8 | 62.2 | 28.6% | View Chart |
Dividend Yield | % | 1.0 | 1.1 | 90.7% |
![]() ![]() |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
MARICO Mar-20 |
HUL Mar-20 |
MARICO/ HUL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 404 | 2,312 | 17.5% | |
Low | Rs | 234 | 1,650 | 14.2% | |
Sales per share (Unadj.) | Rs | 56.7 | 183.8 | 30.8% | |
Earnings per share (Unadj.) | Rs | 8.1 | 31.2 | 25.9% | |
Cash flow per share (Unadj.) | Rs | 9.2 | 35.9 | 25.5% | |
Dividends per share (Unadj.) | Rs | 4.00 | 25.00 | 16.0% | |
Dividend yield (eoy) | % | 1.3 | 1.3 | 99.4% | |
Book value per share (Unadj.) | Rs | 23.5 | 38.0 | 61.7% | |
Shares outstanding (eoy) | m | 1,290.90 | 2,164.53 | 59.6% | |
Bonus/Rights/Conversions | - | - | - | ||
Price / Sales ratio | x | 5.6 | 10.8 | 52.2% | |
Avg P/E ratio | x | 39.5 | 63.4 | 62.2% | |
P/CF ratio (eoy) | x | 34.8 | 55.2 | 63.0% | |
Price / Book Value ratio | x | 13.6 | 52.1 | 26.1% | |
Dividend payout | % | 49.5 | 80.0 | 61.9% | |
Avg Mkt Cap | Rs m | 411,474 | 4,287,501 | 9.6% | |
No. of employees | `000 | 1.7 | 7.1 | 23.8% | |
Total wages/salary | Rs m | 4,780 | 18,200 | 26.3% | |
Avg. sales/employee | Rs Th | 43,438.2 | 56,174.8 | 77.3% | |
Avg. wages/employee | Rs Th | 2,838.5 | 2,569.9 | 110.5% | |
Avg. net profit/employee | Rs Th | 6,193.6 | 9,551.0 | 64.8% |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 73,150 | 397,830 | 18.4% | |
Other income | Rs m | 1,240 | 6,320 | 19.6% | |
Total revenues | Rs m | 74,390 | 404,150 | 18.4% | |
Gross profit | Rs m | 14,690 | 98,610 | 14.9% | |
Depreciation | Rs m | 1,400 | 10,020 | 14.0% | |
Interest | Rs m | 500 | 1,180 | 42.4% | |
Profit before tax | Rs m | 14,030 | 93,730 | 15.0% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | -290 | -2,000 | 14.5% | |
Tax | Rs m | 3,310 | 24,090 | 13.7% | |
Profit after tax | Rs m | 10,430 | 67,640 | 15.4% | |
Gross profit margin | % | 20.1 | 24.8 | 81.0% | |
Effective tax rate | % | 23.6 | 25.7 | 91.8% | |
Net profit margin | % | 14.3 | 17.0 | 83.9% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 31,820 | 123,210 | 25.8% | |
Current liabilities | Rs m | 17,850 | 93,170 | 19.2% | |
Net working cap to sales | % | 19.1 | 7.6 | 252.9% | |
Current ratio | x | 1.8 | 1.3 | 134.8% | |
Inventory Days | Days | 69 | 25 | 271.2% | |
Debtors Days | Days | 27 | 11 | 255.1% | |
Net fixed assets | Rs m | 8,580 | 60,760 | 14.1% | |
Share capital | Rs m | 1,291 | 2,160 | 59.8% | |
"Free" reserves | Rs m | 29,000 | 80,130 | 36.2% | |
Net worth | Rs m | 30,291 | 82,290 | 36.8% | |
Long term debt | Rs m | 100 | 0 | - | |
Total assets | Rs m | 50,020 | 201,530 | 24.8% | |
Interest coverage | x | 29.1 | 80.4 | 36.1% | |
Debt to equity ratio | x | 0 | 0 | - | |
Sales to assets ratio | x | 1.5 | 2.0 | 74.1% | |
Return on assets | % | 21.9 | 34.1 | 64.0% | |
Return on equity | % | 34.4 | 82.2 | 41.9% | |
Return on capital | % | 46.9 | 112.9 | 41.5% | |
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 | 2,830 | 135.3% | |
Fx outflow | Rs m | 1,534 | 15,650 | 9.8% | |
Net fx | Rs m | 2,295 | -12,820 | -17.9% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 12,180 | 76,230 | 16.0% | |
From Investments | Rs m | -440 | 17,910 | -2.5% | |
From Financial Activity | Rs m | -11,460 | -68,190 | 16.8% | |
Net Cashflow | Rs m | 450 | 25,950 | 1.7% |
Indian Promoters | % | 59.6 | 0.0 | - | |
Foreign collaborators | % | 0.1 | 67.3 | 0.1% | |
Indian inst/Mut Fund | % | 2.6 | 4.1 | 63.4% | |
FIIs | % | 31.0 | 14.1 | 219.9% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 6.7 | 14.5 | 46.2% | |
Shareholders | 37,128 | 322,351 | 11.5% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare MARICO With: RELAXO FOOTWEARS GODREJ INDUSTRIES COLGATE KARUTURI GLOBAL K.S.OILS
Compare MARICO With: P&G (US) UNILEVER PLC. (UK) HYPERMARCAS (Brazil)
After staging a gap-up opening, Indian share markets extended gains as the session progressed and rallied nearly 2%, boosted by realty and finance stocks.
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, HUL has posted a net profit of Rs 20 bn (up 8.7% YoY). Sales on the other hand came in at Rs 114 bn (up 16.1% YoY). Read on for a complete analysis of HUL'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.
Here's an analysis of the annual report of HUL for 2019-20. It includes a full income statement, balance sheet and cash flow analysis of HUL. Also includes updates on the valuation of HUL.
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