Stock HINDUNILVR HINDUSTAN UNILEVER LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hindustan Unilever Limited

Equities

HINDUNILVR

INE030A01027

Personal Products

Market Closed - Bombay S.E.
Other stock markets
 03:57:07 29/04/2024 pm IST 		5-day change 1st Jan Change
2,227 INR +0.25% Intraday chart for Hindustan Unilever Limited -0.24% -16.39%
26/04 Nomura Adjusts Hindustan Unilever’s Price Target to INR2,850 From INR3,000 Keeps at Buy MT
25/04 Banking Stocks Lift Indian Equities Higher MT

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 36,96,882 49,75,137 57,11,329 48,13,960 60,12,017 52,32,422 - -
Enterprise Value (EV) 1 36,60,002 49,24,967 56,68,119 47,77,780 59,67,797 52,71,040 51,04,442 50,93,924
P/E ratio 61.3 x 73.8 x 71.8 x 54.6 x 60.3 x 52.7 x 48 x 43 x
Yield 1.29% 1.09% 1.67% 1.66% 1.52% 1.85% 2% 2.2%
Capitalization / Revenue 9.67 x 12.8 x 12.4 x 9.4 x 10.2 x 8.81 x 8.16 x 7.46 x
EV / Revenue 9.58 x 12.7 x 12.3 x 9.33 x 10.1 x 8.72 x 7.96 x 7.27 x
EV / EBITDA 42.4 x 51.3 x 50.1 x 38.2 x 43.8 x 37.1 x 33.7 x 30.2 x
EV / FCF 73.1 x 74.7 x 113 x 58.3 x 68.6 x 38.8 x 45.9 x 41.5 x
FCF Yield 1.37% 1.34% 0.88% 1.71% 1.46% 2.58% 2.18% 2.41%
Price to Book 48.3 x 61.8 x 12 x 9.87 x 12 x 10.5 x 10.2 x 10 x
Nbr of stocks (in thousands) 21,64,704 21,64,844 23,49,568 23,49,591 23,49,591 23,49,591 - -
Reference price 2 1,708 2,298 2,431 2,049 2,559 2,227 2,227 2,227
Announcement Date 03/05/19 30/04/20 29/04/21 27/04/22 27/04/23 24/04/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,82,240 3,87,850 4,59,960 5,11,930 5,91,440 6,04,690 6,41,094 7,00,953
EBITDA 1 86,370 96,000 1,13,240 1,25,030 1,36,320 1,41,900 1,51,662 1,68,623
EBIT 1 81,130 86,620 1,03,120 1,14,780 1,26,020 1,30,930 1,40,805 1,56,524
Operating Margin 21.22% 22.33% 22.42% 22.42% 21.31% 21.65% 21.96% 22.33%
Earnings before Tax (EBT) 1 85,220 90,920 1,04,900 1,17,390 1,30,790 1,36,750 1,47,269 1,63,604
Net income 1 60,360 67,380 79,540 88,180 99,620 1,01,140 1,08,982 1,21,581
Net margin 15.79% 17.37% 17.29% 17.23% 16.84% 16.73% 17% 17.35%
EPS 2 27.88 31.12 33.85 37.53 42.40 43.05 46.41 51.81
Free Cash Flow 1 50,040 65,920 50,030 81,910 87,050 1,35,860 1,11,275 1,22,786
FCF margin 13.09% 17% 10.88% 16% 14.72% 22.47% 17.36% 17.52%
FCF Conversion (EBITDA) 57.94% 68.67% 44.18% 65.51% 63.86% 95.74% 73.37% 72.82%
FCF Conversion (Net income) 82.9% 97.83% 62.9% 92.89% 87.38% 134.33% 102.1% 100.99%
Dividend per Share 2 22.00 25.00 40.50 34.00 39.00 42.00 44.57 48.96
Announcement Date 03/05/19 30/04/20 29/04/21 27/04/22 27/04/23 24/04/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,18,620 1,21,320 1,19,150 1,27,240 1,30,920 1,34,620 1,42,720 1,47,510 1,52,280 1,48,930 1,51,480 1,54,208 3,04,240 1,54,880 1,49,520 -
EBITDA 1 28,540 29,570 28,470 31,320 32,790 32,450 32,470 33,770 35,370 34,710 35,210 36,024 - 37,155 34,383 -
EBIT 1 25,820 27,080 26,030 28,670 30,240 29,840 29,870 31,290 32,770 32,090 32,640 33,708 - 35,205 33,681 -
Operating Margin 21.77% 22.32% 21.85% 22.53% 23.1% 22.17% 20.93% 21.21% 21.52% 21.55% 21.55% 21.86% - 22.73% 22.53% -
Earnings before Tax (EBT) 1 25,960 28,220 26,330 29,540 30,240 31,280 30,860 31,910 33,770 34,250 33,650 35,040 - 36,225 32,517 -
Net income 1 19,210 21,430 20,610 21,870 22,430 23,270 22,890 26,160 25,050 25,520 24,720 25,903 - 27,028 25,492 -
Net margin 16.19% 17.66% 17.3% 17.19% 17.13% 17.29% 16.04% 17.73% 16.45% 17.14% 16.32% 16.8% - 17.45% 17.05% -
EPS 2 8.180 9.120 8.770 9.310 9.550 9.900 9.740 11.13 10.67 10.86 10.52 11.27 - 11.03 11.09 -
Dividend per Share 2 - 26.50 - 15.00 - 19.00 - - - - - - - - 37.06 -
Announcement Date 27/01/21 29/04/21 22/07/21 19/10/21 20/01/22 27/04/22 19/07/22 21/10/22 19/01/23 27/04/23 20/07/23 - 19/10/23 - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 36,880 50,170 43,210 36,180 44,220 58,420 1,27,980 1,38,499
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 50,040 65,920 50,030 81,910 87,050 1,35,860 1,11,275 1,22,786
ROE (net income / shareholders' equity) 84.1% 87.8% 29.3% 18.4% 20.1% 20% 21.4% 23.6%
ROA (Net income/ Total Assets) 35.4% 36.7% 18.5% 12.8% 14.1% 13.6% 14.1% 15.3%
Assets 1 1,70,528 1,83,362 4,29,301 6,87,279 7,07,810 7,44,503 7,72,925 7,97,251
Book Value Per Share 2 35.40 37.20 202.0 207.0 214.0 217.0 218.0 222.0
Cash Flow per Share 2 26.50 33.70 38.10 38.10 41.00 63.40 50.70 55.30
Capex 1 7,240 7,130 39,540 7,730 9,210 12,980 11,096 11,869
Capex / Sales 1.89% 1.84% 8.6% 1.51% 1.56% 2.15% 1.73% 1.69%
Announcement Date 03/05/19 30/04/20 29/04/21 27/04/22 27/04/23 24/04/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Hindustan Unilever Limited

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Personal Products

1st Jan change Capi.
HINDUSTAN UNILEVER LIMITED Stock Hindustan Unilever Limited
-16.39% 62.59B
PROCTER & GAMBLE COMPANY Stock Procter & Gamble Company
+9.94% 381B
UNILEVER PLC Stock Unilever PLC
+8.03% 129B
ESTEE LAUDER Stock Estee Lauder
+0.48% 52.86B
KENVUE INC. Stock Kenvue Inc.
-11.98% 36.11B
BEIERSDORF Stock Beiersdorf
+2.76% 33.57B
ESSITY AB Stock Essity AB
+9.68% 17.29B
GODREJ CONSUMER PRODUCTS LIMITED Stock Godrej Consumer Products Limited
+7.68% 14.75B
DABUR INDIA LIMITED Stock Dabur India Limited
-9.06% 10.82B
COLGATE-PALMOLIVE (INDIA) LIMITED Stock Colgate-Palmolive (India) Limited
+11.76% 9.31B
Other Personal Products
  1. Stock Market
  2. Equities
  3. HINDUNILVR Stock
  4. Financials Hindustan Unilever Limited