Emami Ltd
NSE:EMAMILTD

Watchlist Manager
Emami Ltd Logo
Emami Ltd
NSE:EMAMILTD
Watchlist
Price: 638.85 INR 0.45% Market Closed
Market Cap: 280.5B INR
Have any thoughts about
Emami Ltd?
Write Note

Intrinsic Value

The intrinsic value of one EMAMILTD stock under the Base Case scenario is 404.18 INR. Compared to the current market price of 638.85 INR, Emami Ltd is Overvalued by 37%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EMAMILTD Intrinsic Value
404.18 INR
Overvaluation 37%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Emami Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for EMAMILTD cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about EMAMILTD?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Emami Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Emami Ltd

Provide an overview of the primary business activities
of Emami Ltd.

What unique competitive advantages
does Emami Ltd hold over its rivals?

What risks and challenges
does Emami Ltd face in the near future?

Has there been any significant insider trading activity
in Emami Ltd recently?

Summarize the latest earnings call
of Emami Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Emami Ltd.

Provide P/S
for Emami Ltd.

Provide P/E
for Emami Ltd.

Provide P/OCF
for Emami Ltd.

Provide P/FCFE
for Emami Ltd.

Provide P/B
for Emami Ltd.

Provide EV/S
for Emami Ltd.

Provide EV/GP
for Emami Ltd.

Provide EV/EBITDA
for Emami Ltd.

Provide EV/EBIT
for Emami Ltd.

Provide EV/OCF
for Emami Ltd.

Provide EV/FCFF
for Emami Ltd.

Provide EV/IC
for Emami Ltd.

Show me price targets
for Emami Ltd made by professional analysts.

What are the Revenue projections
for Emami Ltd?

How accurate were the past Revenue estimates
for Emami Ltd?

What are the Net Income projections
for Emami Ltd?

How accurate were the past Net Income estimates
for Emami Ltd?

What are the EPS projections
for Emami Ltd?

How accurate were the past EPS estimates
for Emami Ltd?

What are the EBIT projections
for Emami Ltd?

How accurate were the past EBIT estimates
for Emami Ltd?

Compare the revenue forecasts
for Emami Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Emami Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Emami Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Emami Ltd compared to its peers.

Compare the P/E ratios
of Emami Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Emami Ltd with its peers.

Analyze the financial leverage
of Emami Ltd compared to its main competitors.

Show all profitability ratios
for Emami Ltd.

Provide ROE
for Emami Ltd.

Provide ROA
for Emami Ltd.

Provide ROIC
for Emami Ltd.

Provide ROCE
for Emami Ltd.

Provide Gross Margin
for Emami Ltd.

Provide Operating Margin
for Emami Ltd.

Provide Net Margin
for Emami Ltd.

Provide FCF Margin
for Emami Ltd.

Show all solvency ratios
for Emami Ltd.

Provide D/E Ratio
for Emami Ltd.

Provide D/A Ratio
for Emami Ltd.

Provide Interest Coverage Ratio
for Emami Ltd.

Provide Altman Z-Score Ratio
for Emami Ltd.

Provide Quick Ratio
for Emami Ltd.

Provide Current Ratio
for Emami Ltd.

Provide Cash Ratio
for Emami Ltd.

What is the historical Revenue growth
over the last 5 years for Emami Ltd?

What is the historical Net Income growth
over the last 5 years for Emami Ltd?

What is the current Free Cash Flow
of Emami Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Emami Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Emami Ltd

Current Assets 14.2B
Cash & Short-Term Investments 4.3B
Receivables 5B
Other Current Assets 4.8B
Non-Current Assets 18.6B
Long-Term Investments 3.5B
PP&E 6.2B
Intangibles 4.5B
Other Non-Current Assets 4.5B
Current Liabilities 7.6B
Accounts Payable 4.5B
Short-Term Debt 656.9m
Other Current Liabilities 2.4B
Non-Current Liabilities 742.9m
Long-Term Debt 154.3m
Other Non-Current Liabilities 588.6m
Efficiency

Earnings Waterfall
Emami Ltd

Revenue
36.6B INR
Cost of Revenue
-11.7B INR
Gross Profit
24.9B INR
Operating Expenses
-17B INR
Operating Income
7.9B INR
Other Expenses
-473.6m INR
Net Income
7.4B INR

Free Cash Flow Analysis
Emami Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q2 FY '25, Emami Limited achieved a 3% revenue growth, totaling INR 891 crores, despite high food inflation and international challenges, notably in Bangladesh. Domestic sales were led by strong performances in brands like Navratna and Dermicool, which grew by 10% and 11%, respectively. The company's EBITDA increased by 7% to INR 250 crores, with a gross margin expansion of 60 basis points to 70.7%. For FY '25, Emami anticipates high single-digit revenue growth and double-digit EBITDA growth, with key product relaunches likely to significantly contribute to recovery in the second half of the year.

What is Earnings Call?
Fundamental Scores

EMAMILTD Profitability Score
Profitability Due Diligence

Emami Ltd's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Exceptional 3-Year Average ROIC
Positive Free Cash Flow
71/100
Profitability
Score

Emami Ltd's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

EMAMILTD Solvency Score
Solvency Due Diligence

Emami Ltd's solvency score is 94/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Long-Term Solvency
94/100
Solvency
Score

Emami Ltd's solvency score is 94/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EMAMILTD Price Targets Summary
Emami Ltd

Wall Street analysts forecast EMAMILTD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EMAMILTD is 818.3 INR with a low forecast of 515.1 INR and a high forecast of 1 029 INR.

Lowest
Price Target
515.1 INR
19% Downside
Average
Price Target
818.3 INR
28% Upside
Highest
Price Target
1 029 INR
61% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EMAMILTD?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EMAMILTD is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

EMAMILTD Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Emami Ltd Logo
Emami Ltd

Country

India

Industry

Consumer products

Market Cap

278.9B INR

Dividend Yield

1.25%

Description

Emami Ltd. engages in the marketing and sale of medicinal, cosmetics, and toiletries products. The company is headquartered in Kolkata, West Bengal. The company went IPO on 2006-08-03. The firm is engaged in the business of manufacturing and marketing personal care, healthcare and beauty products. The firm's product categories include cooling oils, balms, antiseptic cream, fairness creams for men and ayurvedic hair and scalp care oils. Its portfolio comprises of approximately 300 products. The firm's brand names include Boro Plus, Navratna, Fair and Handsome, Zandu Balm, Navratna, Kesh King, Zandu Pancharishta, fast relief, 7oils in one, Diamond shine, Emami golden beauty, Emami naturally fair, Emami Emasol, Creme21, Mentho Plus Balm, Dermicool and others. The company also provides BoroPlus Organic Aloe Vera Gel, BoroPlus Hygiene range, EMASOL Home Hygiene range and various healthcare products under Zandu. Its subsidiaries include Emami Bangladesh Ltd., Emami International FZE, Emami Indo Lanka Pvt. Ltd, Emami Overseas FZE, Emami Rus LLC, Creme 21 GmbH and Pharmaderm Company SAE.

Contact

WEST BENGAL
Kolkata
Emami Tower, 687 Anandapur,, EM Bypass
+913366136264
www.emamiltd.in

IPO

2006-08-03

Employees

3 133

Officers

Founder & Non-Executive Chairman
Mr. Radhe Shyam Goenka B.Com., L.L.B., M.Com. LLB
MD & Vice Chairman
Mr. Harsha Vardhan Agarwal B.Com.
Vice Chairman & Whole Time Director
Mr. Mohan Goenka B.Com., M.B.A.
Founder & Chairman Emeritus
Mr. Radhe Shyam Agarwal F.C.A., FCA, FCS, L.L.B., LLB, M.Com
CEO of Finance, Strategy & Business Development and CFO
Mr. Naresh Hiralal Bhansali F.C.A.
Company Secretary & Compliance Officer and VP of Sales Commercial
Mr. Sandeep Kumar Sultania
Show More
Whole-Time Director
Mr. Prashant Goenka B.Com., M.B.A.
Whole Time Director
Ms. Priti A. Sureka B.A.
President of Operations
Mr. Sanjay Madan
Show Less

See Also

Discover More
What is the Intrinsic Value of one EMAMILTD stock?

The intrinsic value of one EMAMILTD stock under the Base Case scenario is 404.18 INR.

Is EMAMILTD stock undervalued or overvalued?

Compared to the current market price of 638.85 INR, Emami Ltd is Overvalued by 37%.

Back to Top