Nifty
Sensex
:
:
10918.70
37060.37
-98.30 (-0.89%)
-267.64 (-0.72%)

Consumer Food

Rating :
84/99  (View)

BSE: 531642 | NSE: MARICO

393.60
-1.75 (-0.44%)
21-Aug-2019 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  393.00
  •  396.90
  •  391.50
  •  395.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  775279
  •  3051.50
  •  401.75
  •  282.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 51,069.76
  • 43.63
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 50,869.76
  • 1.20%
  • 15.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.70%
  • 3.78%
  • 3.77%
  • FII
  • DII
  • Others
  • 0.05%
  • 5.86%
  • 26.84%

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
  • 41.97
  • 46.85
  • 50.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.09
  • 14.42
  • 15.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.86
  • 30.48
  • 33.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
2,166.00
2,026.79
6.87%
1,609.00
1,480.00
8.72%
1,860.97
1,624.33
14.57%
1,836.82
1,536.29
19.56%
Expenses
1,705.00
1,671.89
1.98%
1,326.00
1,228.00
7.98%
1,512.03
1,323.02
14.29%
1,542.76
1,277.19
20.79%
EBITDA
461.00
354.90
29.90%
283.00
252.00
12.30%
348.94
301.31
15.81%
294.06
259.10
13.49%
EBIDTM
21.28%
17.51%
17.59%
17.03%
18.75%
18.55%
16.01%
16.87%
Other Income
28.00
24.01
16.62%
28.00
23.00
21.74%
21.57
18.16
18.78%
29.21
21.44
36.24%
Interest
12.00
5.29
126.84%
8.00
5.00
60.00%
4.79
3.88
23.45%
5.67
3.52
61.08%
Depreciation
35.00
22.44
55.97%
29.00
23.00
26.09%
22.58
21.32
5.91%
22.39
23.52
-4.80%
PBT
423.00
351.18
20.45%
274.00
247.00
10.93%
343.14
294.27
16.61%
295.21
253.50
16.45%
Tax
108.00
91.31
18.28%
-132.00
64.00
-
91.44
70.86
29.04%
77.62
67.88
14.35%
PAT
315.00
259.87
21.21%
406.00
183.00
121.86%
251.70
223.41
12.66%
217.59
185.62
17.22%
PATM
14.54%
12.82%
25.23%
12.36%
13.53%
13.75%
11.85%
12.08%
EPS
2.39
1.98
20.71%
3.11
1.40
122.14%
1.92
1.71
12.28%
1.66
1.41
17.73%

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
7,472.79
7,334.00
6,322.18
5,917.79
6,017.32
5,732.98
4,686.52
4,596.18
3,979.67
3,134.99
2,660.76
Net Sales Growth
12.08%
16.00%
6.83%
-1.65%
4.96%
22.33%
1.97%
15.49%
26.94%
17.82%
 
Cost Of Goods Sold
3,985.03
3,504.00
2,908.75
2,373.44
2,597.25
2,612.30
1,924.87
1,823.67
1,803.49
1,347.05
1,045.54
Gross Profit
3,487.76
3,830.00
3,413.43
3,544.35
3,420.07
3,120.68
2,761.65
2,772.51
2,176.18
1,787.94
1,615.22
GP Margin
46.67%
52.22%
53.99%
59.89%
56.84%
54.43%
58.93%
60.32%
54.68%
57.03%
60.71%
Total Expenditure
6,085.79
6,053.00
5,184.42
4,758.52
4,974.08
4,863.17
3,949.09
3,971.59
3,495.35
2,721.38
2,300.12
Power & Fuel Cost
-
37.00
33.57
29.32
31.06
31.70
33.01
42.92
13.54
14.19
10.68
% Of Sales
-
0.50%
0.53%
0.50%
0.52%
0.55%
0.70%
0.93%
0.34%
0.45%
0.40%
Employee Cost
-
466.00
422.22
404.18
373.40
325.14
285.01
364.55
302.81
225.94
189.94
% Of Sales
-
6.35%
6.68%
6.83%
6.21%
5.67%
6.08%
7.93%
7.61%
7.21%
7.14%
Manufacturing Exp.
-
869.00
733.40
732.55
740.84
765.68
702.19
643.47
544.61
456.46
383.09
% Of Sales
-
11.85%
11.60%
12.38%
12.31%
13.36%
14.98%
14.00%
13.68%
14.56%
14.40%
General & Admin Exp.
-
149.00
227.79
263.87
208.76
212.10
196.51
264.22
224.69
172.39
125.67
% Of Sales
-
2.03%
3.60%
4.46%
3.47%
3.70%
4.19%
5.75%
5.65%
5.50%
4.72%
Selling & Distn. Exp.
-
946.00
826.36
889.57
928.26
874.37
762.64
794.03
587.97
484.19
487.84
% Of Sales
-
12.90%
13.07%
15.03%
15.43%
15.25%
16.27%
17.28%
14.77%
15.44%
18.33%
Miscellaneous Exp.
-
82.00
32.33
65.59
94.51
41.88
44.86
38.73
18.24
21.16
487.84
% Of Sales
-
1.12%
0.51%
1.11%
1.57%
0.73%
0.96%
0.84%
0.46%
0.67%
2.16%
EBITDA
1,387.00
1,281.00
1,137.76
1,159.27
1,043.24
869.81
737.43
624.59
484.32
413.61
360.64
EBITDA Margin
18.56%
17.47%
18.00%
19.59%
17.34%
15.17%
15.74%
13.59%
12.17%
13.19%
13.55%
Other Income
106.78
103.00
84.63
97.31
94.11
60.29
58.20
37.53
32.65
25.72
32.77
Interest
30.46
24.00
16.17
16.58
21.40
22.95
34.45
58.02
42.39
41.01
25.69
Depreciation
108.97
96.00
89.08
90.30
86.72
85.50
66.60
85.43
72.52
70.80
60.06
PBT
1,335.35
1,264.00
1,117.14
1,149.70
1,029.23
821.65
694.58
518.67
402.06
327.52
307.66
Tax
145.06
128.00
289.57
337.73
305.37
236.77
190.48
146.19
78.25
84.98
64.33
Tax Rate
10.86%
10.13%
25.92%
29.38%
29.67%
28.82%
27.42%
26.49%
19.55%
22.58%
21.60%
PAT
1,190.29
1,119.00
814.61
799.59
712.01
573.45
485.38
395.86
317.11
286.44
231.67
PAT before Minority Interest
1,170.80
1,136.00
827.57
811.97
723.86
584.88
504.10
405.69
322.06
291.45
233.54
Minority Interest
-19.49
-17.00
-12.96
-12.38
-11.85
-11.43
-18.72
-9.83
-4.95
-5.01
-1.87
PAT Margin
15.93%
15.26%
12.88%
13.51%
11.83%
10.00%
10.36%
8.61%
7.97%
9.14%
8.71%
PAT Growth
39.72%
37.37%
1.88%
12.30%
24.16%
18.14%
22.61%
24.83%
10.71%
23.64%
 
Unadjusted EPS
9.08
8.67
6.32
6.21
5.53
4.45
7.53
6.18
5.16
4.68
3.80

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
2,999.00
2,542.87
2,325.68
2,017.37
1,824.78
1,360.63
1,981.50
1,143.01
915.48
653.96
Share Capital
129.00
129.09
129.05
129.02
64.50
64.49
64.48
61.49
61.44
60.93
Total Reserves
2,851.00
2,403.19
2,189.01
1,881.93
1,757.01
1,296.14
1,917.02
1,081.50
853.97
592.88
Non-Current Liabilities
-142.00
59.23
34.99
-29.28
185.27
270.33
455.72
419.15
399.32
384.25
Secured Loans
0.00
0.00
0.00
0.00
168.74
251.54
332.63
340.67
331.73
114.20
Unsecured Loans
14.00
19.83
0.00
0.00
0.00
0.00
100.00
50.00
50.00
331.68
Long Term Provisions
20.00
19.20
22.50
12.81
8.65
9.16
16.32
50.19
46.92
0.00
Current Liabilities
1,686.00
1,457.81
1,249.47
1,565.10
1,101.58
1,304.05
1,240.72
1,370.52
1,121.48
413.63
Trade Payables
944.00
821.65
696.60
669.04
564.32
502.52
478.47
358.37
269.36
309.58
Other Current Liabilities
221.00
181.67
150.29
349.05
276.53
444.81
293.63
208.19
182.66
27.29
Short Term Borrowings
335.00
289.62
239.07
152.92
165.43
274.35
358.08
371.58
340.13
0.00
Short Term Provisions
186.00
164.87
163.51
394.09
95.30
82.37
110.54
432.38
329.33
76.76
Total Liabilities
4,554.00
4,072.42
3,623.48
3,567.50
3,125.28
2,970.80
3,713.08
2,957.58
2,458.16
1,464.37
Net Block
1,130.00
1,080.76
1,054.72
1,050.43
1,075.92
887.61
1,670.28
857.16
822.65
371.81
Gross Block
1,468.00
1,337.83
1,228.19
1,142.09
1,473.20
1,217.68
2,096.38
1,260.27
1,159.10
614.22
Accumulated Depreciation
335.00
246.41
166.02
85.29
377.15
307.67
387.14
367.85
303.90
228.00
Non Current Assets
1,354.00
1,278.82
1,233.70
1,209.30
1,297.10
1,163.67
2,123.85
1,182.78
1,042.92
495.75
Capital Work in Progress
45.00
26.82
11.16
36.73
3.03
4.39
147.68
40.17
32.71
112.90
Non Current Investment
76.00
86.59
104.69
74.07
46.75
49.86
38.03
29.39
10.22
11.04
Long Term Loans & Adv.
90.00
83.12
61.80
46.34
169.93
220.82
256.09
249.65
171.29
0.00
Other Non Current Assets
13.00
1.53
1.33
1.73
1.47
0.99
11.77
6.41
6.05
0.00
Current Assets
3,200.00
2,793.60
2,389.78
2,358.20
1,828.18
1,807.13
1,589.23
1,774.80
1,415.24
968.62
Current Investments
391.00
485.78
533.50
469.79
237.05
260.67
113.60
266.26
78.71
71.67
Inventories
1,411.00
1,510.88
1,253.44
925.56
994.71
796.24
862.69
720.22
601.14
444.81
Sundry Debtors
517.00
340.56
246.99
252.09
176.75
223.19
196.55
208.28
177.91
150.69
Cash & Bank
552.00
200.12
235.96
317.14
204.94
406.40
266.75
132.10
220.57
111.46
Other Current Assets
329.00
88.87
39.54
46.36
214.73
120.63
149.64
447.94
336.91
189.99
Short Term Loans & Adv.
170.00
167.39
80.35
347.26
168.30
77.34
113.06
411.00
314.59
185.97
Net Current Assets
1,514.00
1,335.79
1,140.31
793.10
726.60
503.08
348.51
404.28
293.76
554.99
Total Assets
4,554.00
4,072.42
3,623.48
3,567.50
3,125.28
2,970.80
3,713.08
2,957.58
2,458.16
1,464.37

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
1,018.00
554.54
648.73
817.62
664.84
660.47
431.86
400.89
243.90
206.10
PBT
1,263.00
1,117.02
1,148.70
1,028.70
821.65
694.58
551.88
400.31
376.43
297.87
Adjustment
54.00
38.90
66.25
56.04
69.70
59.19
85.20
91.21
43.81
99.80
Changes in Working Capital
21.00
-306.45
-269.81
-19.72
-16.86
87.79
-95.23
19.38
-98.03
-128.70
Cash after chg. in Working capital
1,338.00
849.47
945.14
1,065.02
874.49
841.56
541.85
510.90
322.21
268.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-320.00
-294.93
-296.41
-247.40
-209.65
-181.09
-109.99
-110.01
-78.31
-62.87
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-351.00
16.87
-91.52
-196.88
-179.19
-204.21
-832.33
-352.00
-395.48
-207.37
Net Fixed Assets
-124.85
-71.65
-68.16
190.68
-30.44
-47.82
-173.73
-57.12
-41.50
-96.64
Net Investments
79.31
157.80
-92.95
-260.12
31.72
-50.29
-644.30
-201.81
-261.25
-96.53
Others
-305.46
-69.28
69.59
-127.44
-180.47
-106.10
-14.30
-93.07
-92.73
-14.20
Cash from Financing Activity
-653.00
-567.46
-573.95
-600.99
-625.47
-339.32
442.25
-118.69
273.98
28.11
Net Cash Inflow / Outflow
14.00
3.95
-16.74
19.75
-139.82
116.94
41.78
-69.80
122.40
26.84
Opening Cash & Equivalents
50.00
42.65
93.16
79.06
224.17
104.97
60.74
134.30
20.93
88.33
Closing Cash & Equivalent
48.00
50.57
42.65
93.16
77.39
224.17
104.97
60.74
134.30
111.19

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.)
23.10
19.62
17.96
15.59
14.12
10.55
15.37
9.29
7.45
5.37
ROA
26.34%
21.51%
22.58%
21.63%
19.19%
15.08%
12.16%
11.89%
14.86%
18.37%
ROE
41.22%
34.12%
37.51%
37.78%
36.76%
30.17%
25.97%
31.29%
37.15%
42.18%
ROCE
41.51%
41.82%
47.47%
45.66%
39.35%
29.79%
25.51%
24.48%
29.93%
33.57%
Fixed Asset Turnover
5.66
4.94
5.01
4.61
4.27
2.83
2.74
3.29
3.54
4.60
Receivable days
19.70
16.93
15.34
12.99
12.71
16.32
16.06
17.70
19.12
17.93
Inventory Days
67.15
79.66
66.99
58.17
56.93
64.51
62.81
60.57
60.87
53.74
Payable days
53.76
53.85
54.60
47.91
40.37
47.36
39.97
34.06
39.27
46.29
Cash Conversion Cycle
33.09
42.74
27.74
23.25
29.27
33.48
38.91
44.22
40.72
25.38
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
53.67
70.09
70.34
49.09
36.80
21.16
10.51
10.44
10.18
12.59

News Update


  • Marico to acquire stake in Revolutionary Fitness
    9th Aug 2019, 09:10 AM

    The company will explore the hybrid physical-digital business model and offer an integrated fitness solutions

    Read More
  • Marico reports 22% rise in Q1 consolidated net profit
    1st Aug 2019, 15:43 PM

    Total consolidated income of the company increased by 6.97% at Rs 2,194 crore for Q1FY20

    Read More
  • Marico - Quarterly Results
    1st Aug 2019, 14:59 PM

    Read More
  • Marico‚Äôs CSR arm to organize 8th edition of Innovation Awards
    9th Jul 2019, 12:11 PM

    They are inviting innovators across the country to send in their entries between July 2 and July 31, 2019 through their website

    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.