Valuation Hindustan Unilever Limited

Equities

HINDUNILVR

INE030A01027

Personal Products

Market Closed - NSE India S.E. Other stock markets 04:35:08 15/05/2026 pm IST			5-day change	1st Jan Change
2,272.20 ^INR	+1.05%		-0.68%	-1.89%

07/05	India's Dabur flags further price increases as Middle East war drives up costs	RE
05/05	India's Marico expects annual revenue above view on premium push; margin pressure to weigh	RE

Company Valuation: Hindustan Unilever Limited

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	57,12,974	48,13,490	60,15,776	53,20,297	53,07,374	58,72,598	-	-
Change	-	-15.74%	24.98%	-11.56%	-0.24%	10.65%	-	-
Enterprise Value (EV) ¹	56,69,764	47,77,310	59,71,556	52,61,877	52,49,814	52,42,092	58,00,817	57,84,331
Change	-	-15.74%	25%	-11.88%	-0.23%	-0.15%	0.64%	-0.28%
P/E ratio	71.8x	54.6x	60.4x	52.6x	49.9x	31.3x	47.2x	42.5x
PBR	12x	9.87x	12x	10.4x	10.8x	9.81x	10.6x	10.4x
PEG	-	5x	4.7x	34.31x	9.55x	0.7x	5.75x	3.8x
Capitalization / Revenue	12.4x	9.4x	10.2x	8.8x	8.63x	8.57x	8.44x	7.78x
EV / Revenue	12.3x	9.33x	10.1x	8.7x	8.54x	8.46x	8.34x	7.67x
EV / EBITDA	50.1x	38.2x	43.8x	37.1x	36.7x	36.2x	36.2x	32.6x
EV / EBIT	55x	41.6x	47.4x	40.2x	40.2x	39.5x	39.3x	35.3x
EV / FCF	113x	58.3x	68.6x	38.7x	50.1x	56.7x	51.2x	43.5x
FCF Yield	0.88%	1.71%	1.46%	2.58%	1.99%	1.76%	1.95%	2.3%
Dividend per Share ²	40.5	34	39	53	53	41	45.74	49.9
Rate of return	1.67%	1.66%	1.52%	2.34%	2.35%	1.99%	2.01%	2.2%
EPS ²	33.85	37.53	42.4	43.05	45.3	65.65	48.1	53.43
Distribution rate	120%	90.6%	92%	123%	117%	62.5%	95.1%	93.4%
Net sales ¹	4,59,960	5,11,930	5,91,440	6,04,690	6,14,690	6,19,750	6,95,848	7,54,378
EBITDA ¹	1,13,240	1,25,030	1,36,320	1,41,900	1,42,890	1,44,640	1,60,267	1,77,542
EBIT ¹	1,03,120	1,14,780	1,26,020	1,30,930	1,30,650	1,32,780	1,47,769	1,63,804
Net income ¹	79,540	88,180	99,620	1,01,140	1,06,440	1,54,270	1,13,025	1,25,471
Net Debt ¹	-43,210	-36,180	-44,220	-58,420	-57,560	-69,660	-71,780	-88,266
Reference price ²	2,431.50	2,048.65	2,560.35	2,264.35	2,258.85	2,272.20	2,272.20	2,272.20
Nbr of stocks (in thousands)	23,49,568	23,49,591	23,49,591	23,49,591	23,49,591	25,84,543	-	-
Announcement Date	29/04/21	27/04/22	27/04/23	24/04/24	24/04/25	30/04/26	-	-

¹INR in Million²INR

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HINDUSTAN UNILEVER LIMITED	51.12x	9.04x	38.91x	2.09%	6.12TCr
PROCTER & GAMBLE COMPANY	20.9x	4.06x	14.89x	3.01%	33TCr
UNILEVER PLC	15.92x	2.5x	11.01x	3.91%	12TCr
COLGATE-PALMOLIVE COMPANY	23.7x	3.6x	15.12x	2.39%	7.05TCr
KENVUE INC.	17.95x	2.58x	10.67x	4.96%	3.29TCr
ESTEE LAUDER	76.69x	2.37x	14.39x	1.75%	2.9TCr
ESSITY AB	13.98x	1.45x	8.1x	3.7%	1.82TCr
BEIERSDORF	16.26x	1.13x	6.75x	1.45%	1.78TCr
GODREJ CONSUMER PRODUCTS LIMITED	50.63x	7.05x	34.55x	1.27%	1.11TCr
APR CO., LTD.	28.2x	5.37x	20.26x	1.06%	1.01TCr
Average	31.53x	3.91x	17.47x	2.56%	7.03TCr
Weighted average by Cap.	25.39x	3.96x	16.12x	2.99%