| Emami Ltd | Industry : (FMCG) | |
|---|---|---|
|
BSE Code : 531162 |
NSE Symbol : EMAMILTD |
P/E(TTM) : 28.16 |
|
ISIN Demat : INE548C01032 |
Div & Yield% : 1.90 |
EPS(TTM) : 18.66 |
|
Book Value(₹) : 71.79 |
Market Cap(₹Cr) : 22,940.26 |
Face Value(₹) : 1.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 3,123.55 | 2,921.57 | 2,906.83 | 2,866.87 | 2,582.29 |
| Other Income | 157.44 | 69.24 | 48.00 | 122.94 | 104.05 |
| Stock Adjustments | -18.77 | -1.88 | -33.12 | 51.73 | 8.16 |
| Total Income | 3,262.22 | 2,988.93 | 2,921.71 | 3,041.54 | 2,694.50 |
| EXPENDITURE : | |||||
| Raw Materials | 958.91 | 956.35 | 1,014.69 | 1,028.77 | 854.11 |
| Power and Fuel Cost | 22.20 | 22.27 | 21.48 | 21.91 | 20.90 |
| Other Manufacturing Expenses | 48.35 | 48.60 | 48.45 | 41.99 | 35.20 |
| Selling and Administration Expenses | 737.15 | 675.46 | 642.61 | 609.83 | 532.39 |
| Miscellaneous Expenses | 49.03 | 52.15 | 72.12 | 39.99 | 37.77 |
| Employee Benefit Expenses | 351.87 | 318.76 | 296.93 | 278.93 | 266.75 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 1,094.71 | 915.33 | 825.44 | 1,020.12 | 947.37 |
| Interest | 2.11 | 2.12 | 3.73 | 3.45 | 12.01 |
| Gross Profit | 1,092.60 | 913.21 | 821.71 | 1,016.67 | 935.36 |
| Depreciation | 158.38 | 166.57 | 215.38 | 327.61 | 361.15 |
| Profit Before Tax | 934.22 | 746.64 | 606.33 | 689.06 | 574.21 |
| Current Tax | 75.20 | 51.62 | 25.23 | -165.99 | 100.34 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.18 | 1.63 | 7.60 | 4.38 | -1.25 |
| Reported Net Profit | 859.20 | 693.39 | 573.50 | 850.68 | 475.13 |
| Extraordinary Items | 31.85 | 12.06 | 8.22 | 42.64 | 22.21 |
| Adjusted Net Profit | 827.35 | 681.33 | 565.28 | 808.04 | 452.92 |
| Adjustment below Net Profit | -1.71 | 2.48 | -0.72 | -0.05 | 1.25 |
| Profit/Loss Balance carried down | 1,733.36 | 1,386.70 | 1,166.84 | 671.82 | 551.05 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 349.20 | 349.20 | 352.92 | 355.61 | 355.61 |
| P & L Balance carried down | 2,241.64 | 1,733.36 | 1,386.70 | 1,166.84 | 671.82 |
| Dividend | 349.20 | 349.20 | 352.92 | 355.61 | 355.61 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 1,000.00 | 800.00 | 800.00 | 800.00 | 800.00 |
| Dividend Per Share(Rs) | 10.00 | 8.00 | 8.00 | 8.00 | 8.00 |
| Earnings Per Share-Unit Curr | 19.68 | 15.89 | 13.00 | 19.28 | 10.69 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 65.69 | 54.59 | 51.31 | 47.28 | 39.58 |
| Book Value(Adj)-Unit Curr | 65.69 | 54.59 | 51.31 | 47.28 | 39.58 |