Nifty
Sensex
:
:
10799.65
36674.52
36.00 (0.33%)
187.24 (0.51%)

Consumer Food

Rating :
78/99  (View)

BSE: 531642 | NSE: MARICO

352.40
0.30 (0.09%)
07-Jul-2020 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  354.35
  •  356.55
  •  351.30
  •  352.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2600024
  •  9162.48
  •  404.00
  •  234.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 45,491.06
  • 44.56
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 45,291.06
  • 1.35%
  • 15.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.60%
  • 1.03%
  • 4.70%
  • FII
  • DII
  • Others
  • 22.69%
  • 6.78%
  • 5.20%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.67
  • 5.05
  • 7.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.51
  • 8.05
  • 2.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.06
  • 14.31
  • 11.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.42
  • 46.21
  • 49.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.56
  • 14.34
  • 14.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.54
  • 30.83
  • 32.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,496
1,609
-7%
1,824
1,861
-2%
1,829
1,837
0%
2,166
2,027
7%
Expenses
1,214
1,315
-8%
1,451
1,502
-3%
1,476
1,532
-4%
1,705
1,661
3%
EBITDA
282
294
-4%
373
359
4%
353
305
16%
461
366
26%
EBIDTM
19%
18%
20%
19%
19%
17%
21%
18%
Other Income
32
28
14%
29
22
32%
35
29
21%
28
24
17%
Interest
13
12
8%
12
9
33%
13
10
30%
12
9
33%
Depreciation
38
39
-3%
32
31
3%
35
31
13%
35
31
13%
PBT
253
271
-7%
358
341
5%
340
293
16%
423
350
21%
Tax
53
-133
-
82
90
-9%
88
78
13%
108
91
19%
PAT
200
404
-50%
276
251
10%
252
215
17%
315
259
22%
PATM
13%
25%
15%
13%
14%
12%
15%
13%
EPS
1.55
3.13
-50%
2.14
1.94
10%
1.95
1.67
17%
2.44
2.01
21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
7,315
7,334
6,322
5,918
6,017
5,733
4,687
4,596
3,980
3,135
2,661
Net Sales Growth
0%
16%
7%
-2%
5%
22%
2%
15%
27%
18%
 
Cost Of Goods Sold
3,745
3,504
2,908
2,373
2,597
2,612
1,925
1,824
1,803
1,347
1,046
Gross Profit
3,570
3,830
3,414
3,544
3,420
3,121
2,762
2,773
2,176
1,788
1,615
GP Margin
49%
52%
54%
60%
57%
54%
59%
60%
55%
57%
61%
Total Expenditure
5,846
6,053
5,189
4,759
4,974
4,863
3,949
3,972
3,495
2,721
2,300
Power & Fuel Cost
-
37
34
29
31
32
33
43
14
14
11
% Of Sales
-
0%
1%
0%
1%
1%
1%
1%
0%
0%
0%
Employee Cost
-
466
422
404
373
325
285
365
303
226
190
% Of Sales
-
6%
7%
7%
6%
6%
6%
8%
8%
7%
7%
Manufacturing Exp.
-
869
770
733
741
766
702
643
545
456
383
% Of Sales
-
12%
12%
12%
12%
13%
15%
14%
14%
15%
14%
General & Admin Exp.
-
149
151
264
209
212
197
264
225
172
126
% Of Sales
-
2%
2%
4%
3%
4%
4%
6%
6%
6%
5%
Selling & Distn. Exp.
-
946
827
890
928
874
763
794
588
484
488
% Of Sales
-
13%
13%
15%
15%
15%
16%
17%
15%
15%
18%
Miscellaneous Exp.
-
82
77
66
95
42
45
39
18
21
488
% Of Sales
-
1%
1%
1%
2%
1%
1%
1%
0%
1%
2%
EBITDA
1,469
1,281
1,133
1,159
1,043
870
737
625
484
414
361
EBITDA Margin
20%
17%
18%
20%
17%
15%
16%
14%
12%
13%
14%
Other Income
124
103
85
97
94
60
58
38
33
26
33
Interest
50
24
16
17
21
23
34
58
42
41
26
Depreciation
140
96
85
90
87
86
67
85
73
71
60
PBT
1,374
1,264
1,117
1,150
1,029
822
695
519
402
328
308
Tax
331
128
290
338
305
237
190
146
78
85
64
Tax Rate
24%
10%
26%
29%
30%
29%
27%
26%
20%
23%
22%
PAT
1,043
1,119
814
800
712
573
485
396
317
286
232
PAT before Minority Interest
1,021
1,136
827
812
724
585
504
406
322
291
234
Minority Interest
-22
-17
-13
-12
-12
-11
-19
-10
-5
-5
-2
PAT Margin
14%
15%
13%
14%
12%
10%
10%
9%
8%
9%
9%
PAT Growth
-8%
37%
2%
12%
24%
18%
23%
25%
11%
24%
 
EPS
8.08
8.67
6.31
6.19
5.52
4.44
3.76
3.07
2.46
2.22
1.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,999
2,543
2,326
2,017
1,825
1,361
1,982
1,143
915
654
Share Capital
129
129
129
129
64
64
64
61
61
61
Total Reserves
2,851
2,403
2,189
1,882
1,757
1,296
1,917
1,082
854
593
Non-Current Liabilities
-142
59
35
-29
185
270
456
419
399
384
Secured Loans
0
0
0
0
169
252
333
341
332
114
Unsecured Loans
14
20
0
0
0
0
100
50
50
332
Long Term Provisions
20
19
22
13
9
9
16
50
47
0
Current Liabilities
1,686
1,458
1,249
1,565
1,102
1,304
1,241
1,371
1,121
414
Trade Payables
944
822
697
669
564
503
478
358
269
310
Other Current Liabilities
221
182
150
349
277
445
294
208
183
27
Short Term Borrowings
335
289
239
153
165
274
358
372
340
0
Short Term Provisions
186
165
164
394
95
82
111
432
329
77
Total Liabilities
4,554
4,072
3,623
3,568
3,125
2,971
3,713
2,958
2,458
1,464
Net Block
1,130
1,080
1,055
1,050
1,076
888
1,670
857
823
372
Gross Block
1,468
1,338
1,228
1,142
1,473
1,218
2,096
1,260
1,159
614
Accumulated Depreciation
335
248
166
85
377
308
387
368
304
228
Non Current Assets
1,354
1,278
1,234
1,209
1,297
1,164
2,124
1,183
1,043
496
Capital Work in Progress
45
27
11
37
3
4
148
40
33
113
Non Current Investment
76
87
105
74
47
50
38
29
10
11
Long Term Loans & Adv.
90
83
62
46
170
221
256
250
171
0
Other Non Current Assets
13
1
1
2
1
1
12
6
6
0
Current Assets
3,200
2,794
2,390
2,358
1,828
1,807
1,589
1,775
1,415
969
Current Investments
391
486
534
470
237
261
114
266
79
72
Inventories
1,411
1,511
1,253
926
995
796
863
720
601
445
Sundry Debtors
517
340
247
252
177
223
197
208
178
151
Cash & Bank
552
201
236
317
205
406
267
132
221
111
Other Current Assets
329
89
40
46
215
121
150
448
337
190
Short Term Loans & Adv.
170
167
80
347
168
77
113
411
315
186
Net Current Assets
1,514
1,336
1,140
793
727
503
349
404
294
555
Total Assets
4,554
4,072
3,623
3,568
3,125
2,971
3,713
2,958
2,458
1,464

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,018
516
649
818
665
660
432
401
244
206
PBT
1,263
1,117
1,149
1,029
822
695
552
400
376
298
Adjustment
54
43
66
56
70
59
85
91
44
100
Changes in Working Capital
21
-349
-270
-20
-17
88
-95
19
-98
-129
Cash after chg. in Working capital
1,338
811
945
1,065
874
842
542
511
322
269
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-320
-295
-296
-247
-210
-181
-110
-110
-78
-63
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-351
55
-92
-197
-179
-204
-832
-352
-395
-207
Net Fixed Assets
-124
-72
-68
191
-30
-48
-174
-57
-42
-97
Net Investments
79
158
-93
-260
32
-50
-644
-202
-261
-97
Others
-306
-31
70
-127
-180
-106
-14
-93
-93
-14
Cash from Financing Activity
-653
-567
-574
-601
-625
-339
442
-119
274
28
Net Cash Inflow / Outflow
14
4
-17
20
-140
117
42
-70
122
27
Opening Cash & Equivalents
50
43
93
79
224
105
61
134
21
88
Closing Cash & Equivalent
48
51
43
93
77
224
105
61
134
111

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
23
20
18
16
14
11
15
9
7
5
ROA
26%
21%
23%
22%
19%
15%
12%
12%
15%
18%
ROE
41%
34%
38%
38%
37%
30%
26%
31%
37%
42%
ROCE
42%
42%
47%
46%
39%
30%
26%
24%
30%
34%
Fixed Asset Turnover
5.66
5.35
5.01
4.61
4.27
2.83
2.74
3.29
3.54
4.60
Receivable days
20
16
15
13
13
16
16
18
19
18
Inventory Days
67
73
67
58
57
65
63
61
61
54
Payable days
54
54
55
48
40
47
40
34
39
46
Cash Conversion Cycle
33
35
28
23
29
33
39
44
41
25
Total Debt/Equity
0.12
0.12
0.10
0.16
0.23
0.50
0.44
0.69
0.85
0.68
Interest Cover
54
71
70
49
37
21
11
10
10
13

News Update


  • Marico acquires balance stake of 55% in Zed Lifestyle
    1st Jul 2020, 09:11 AM

    The investment makes the Investee Company a wholly owned subsidiary of Marico

    Read More
  • Marico launches KeepSafe
    18th Jun 2020, 13:54 PM

    The KeepSafe range includes toilet seat disinfectant, multi-purpose disinfectant spray, hand sanitizer, hygiene hand wipes, feminine hygiene wipes

    Read More
  • Marico - Quarterly Results
    4th May 2020, 12:00 AM

    Read More
  • Marico launches hand sanitiser under Mediker brand
    17th Apr 2020, 10:44 AM

    As the demand for hand hygiene essentials reaches its peak, Marico is introducing its product in the category under Mediker label

    Read More
  • Marico expects decline in revenue due to COVID-19 lockdown
    9th Apr 2020, 12:56 PM

    The production is currently suspended at the company's manufacturing units

    Read More
  • Marico partners with Swiggy, Zomato
    4th Apr 2020, 10:54 AM

    Under this partnership, Swiggy and Zomato would deliver essential food items under the Marico portfolio

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.