Hindustan Unilever Limited (500696)

Basic

  • Market Cap

    ₹6,022.59B

  • EV

    ₹5,915.74B

  • Shares Out

    2,349.59M

  • Revenue

    ₹619.31B

  • Employees

    18,970

Margins

  • Gross

    49.78%

  • EBITDA

    23.02%

  • Operating

    21.86%

  • Pre-Tax

    22.5%

  • Net

    16.61%

  • FCF

    22.64%

Returns (5Yr Avg)

  • ROA

    18.73%

  • ROE

    46.13%

  • ROCE

    49.05%

  • ROIC

    42.94%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₹2,832.7

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₹263.53

  • Earnings (Dil)

    ₹43.76

  • FCF

    ₹59.66

  • Book Value

    ₹214.27

Growth (CAGR)

  • Rev 3Yr

    14.07%

  • Rev 5Yr

    11.25%

  • Rev 10Yr

    8.42%

  • Dil EPS 3Yr

    12.05%

  • Dil EPS 5Yr

    12.34%

  • Dil EPS 10Yr

    9.3%

  • Rev Fwd 2Yr

    7.85%

  • EBITDA Fwd 2Yr

    10.64%

  • EPS Fwd 2Yr

    9.56%

  • EPS LT Growth Est

    11.1%

Dividends

  • Yield

    —

  • Payout

    91.4%

  • DPS

    ₹40

  • DPS Growth 3Yr

    12.62%

  • DPS Growth 5Yr

    14.29%

  • DPS Growth 10Yr

    14.02%

  • DPS Growth Fwd 2Yr

    9.89%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Revenues

393,100.0

397,830.0

470,280.0

524,460.0

605,800.0

619,580.0

Other Revenues, Total

—

—

—

—

—

-270.0

Total Revenues

393,100.0

397,830.0

470,280.0

524,460.0

605,800.0

619,310.0

Total Revenues % Chg.

10.6%

1.2%

18.2%

11.5%

15.5%

8.7%

Cost of Goods Sold, Total

186,170.0

184,150.0

223,110.0

259,440.0

319,390.0

311,020.0

Gross Profit

206,930.0

213,680.0

247,170.0

265,020.0

286,410.0

308,290.0

Selling General & Admin Expenses, Total

68,080.0

66,520.0

72,290.0

73,900.0

78,640.0

88,010.0

Provision for Bad Debts

—

—

—

—

—

—

Depreciation & Amortization

5,650.0

10,020.0

10,740.0

10,910.0

11,370.0

11,670.0

Other Operating Expenses

50,160.0

48,640.0

58,750.0

62,740.0

66,520.0

73,220.0

Other Operating Expenses, Total

123,890.0

125,180.0

141,780.0

147,550.0

156,530.0

172,900.0

Operating Income

83,040.0

88,500.0

105,390.0

117,470.0

129,880.0

135,390.0

Interest Expense, Total

-40.0

-830.0

-880.0

-820.0

-880.0

-1,700.0

Interest And Investment Income

3,820.0

4,930.0

3,470.0

1,990.0

4,130.0

5,370.0

Net Interest Expenses

3,780.0

4,100.0

2,590.0

1,170.0

3,250.0

3,670.0

Income (Loss) On Equity Invest.

—

—

—

—

-10.0

-40.0

Currency Exchange Gains (Loss)

—

—

—

—

—

—

Other Non Operating Income (Expenses)

-180.0

-260.0

-160.0

-50.0

-20.0

-20.0

EBT, Excl. Unusual Items

86,640.0

92,340.0

107,820.0

118,590.0

133,100.0

139,000.0

Restructuring Charges

-1,410.0

-1,400.0

-2,000.0

-1,360.0

-1,220.0

-1,220.0

Merger & Related Restructuring Charges

-300.0

-1,320.0

-1,560.0

-860.0

-1,170.0

-1,170.0

Gain (Loss) On Sale Of Investments

1,680.0

1,390.0

630.0

590.0

990.0

990.0

Gain (Loss) On Sale Of Assets

—

—

—

—

—

—

Other Unusual Items

-570.0

720.0

1,170.0

1,780.0

1,750.0

1,740.0

EBT, Incl. Unusual Items

86,040.0

91,730.0

106,060.0

118,740.0

133,450.0

139,340.0

Income Tax Expense

25,440.0

24,090.0

26,060.0

29,870.0

32,010.0

36,380.0

Earnings From Continuing Operations

60,600.0

67,640.0

80,000.0

88,870.0

101,440.0

102,960.0

Earnings Of Discontinued Operations

—

-80.0

-10.0

50.0

-10.0

-10.0

Minority Interest

-60.0

-80.0

-40.0

-130.0

-230.0

-110.0

Net Income

60,540.0

67,480.0

79,950.0

88,790.0

101,200.0

102,840.0

Net Income to Common Incl Extra Items

60,540.0

67,480.0

79,950.0

88,790.0

101,200.0

102,840.0

Net Income to Common Excl. Extra Items

60,540.0

67,560.0

79,960.0

88,740.0

101,210.0

102,850.0

Total Shares Outstanding

2,164.7

2,164.8

2,349.6

2,349.6

2,349.6

2,350.4

Weighted Avg. Shares Outstanding

2,164.6

2,164.8

2,349.5

2,349.6

2,349.6

2,350.0

Weighted Avg. Shares Outstanding Dil

2,165.0

2,165.0

2,349.6

2,349.6

2,349.6

2,350.0

EPS

28.0

31.2

34.0

37.8

43.1

43.8

EPS Diluted

28.0

31.2

34.0

37.8

43.1

43.8

EBITDA

88,650.0

98,480.0

111,940.0

124,030.0

136,830.0

142,560.0