Hindustan Unilever Ltd
NSE:HINDUNILVR
Hindustan Unilever Ltd
NSE:HINDUNILVR
Price:
2 318.6
INR
-0.58%
Market Closed
Market Cap:
5.4T
INR
Income Statement
Earnings Waterfall
Hindustan Unilever Ltd
Hindustan Unilever Ltd
|
Revenue
|
631.2B
INR
|
|
Cost of Revenue
|
-305.8B
INR
|
|
Gross Profit
|
325.4B
INR
|
|
Operating Expenses
|
-190.5B
INR
|
|
Operating Income
|
135B
INR
|
|
Other Expenses
|
-28.5B
INR
|
|
Net Income
|
106.5B
INR
|
Income Statement
Hindustan Unilever Ltd
Hindustan Unilever Ltd
Currency: INR
Millions
TTM
| Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
100 178
N/A
|
99 359
-1%
|
99 268
0%
|
101 545
+2%
|
104 986
+3%
|
109 139
+4%
|
113 653
+4%
|
116 517
+3%
|
119 006
+2%
|
122 470
+3%
|
128 038
+5%
|
132 115
+3%
|
136 346
+3%
|
97 780
-28%
|
192 680
+97%
|
291 090
+51%
|
393 100
+35%
|
398 960
+1%
|
405 110
+2%
|
407 730
+1%
|
397 830
-2%
|
401 500
+1%
|
417 280
+4%
|
438 060
+5%
|
470 280
+7%
|
484 910
+3%
|
498 540
+3%
|
511 120
+3%
|
524 460
+3%
|
548 760
+5%
|
569 740
+4%
|
591 320
+4%
|
605 800
+2%
|
614 520
+1%
|
619 310
+1%
|
619 010
0%
|
618 960
0%
|
621 070
+0%
|
624 100
+0%
|
626 610
+0%
|
631 210
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(14 480)
|
(30 254)
|
0
|
0
|
(31 023)
|
(31 687)
|
(47 913)
|
(67 388)
|
(69 815)
|
(71 952)
|
(45 190)
|
(90 800)
|
(136 240)
|
(194 720)
|
(187 210)
|
(187 710)
|
(188 540)
|
(193 450)
|
(186 570)
|
(195 380)
|
(205 090)
|
(233 520)
|
(230 290)
|
(238 580)
|
(246 730)
|
(270 870)
|
(273 540)
|
(292 300)
|
(309 250)
|
(331 030)
|
(317 310)
|
(308 790)
|
(302 500)
|
(313 380)
|
(296 260)
|
(299 900)
|
(302 120)
|
(305 780)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
11 331
N/A
|
24 714
+118%
|
0
N/A
|
0
N/A
|
26 808
N/A
|
28 633
+7%
|
44 035
+54%
|
60 650
+38%
|
62 300
+3%
|
64 394
+3%
|
52 590
-18%
|
101 880
+94%
|
154 850
+52%
|
198 380
+28%
|
211 750
+7%
|
217 400
+3%
|
219 190
+1%
|
204 380
-7%
|
214 930
+5%
|
221 900
+3%
|
232 970
+5%
|
236 760
+2%
|
254 620
+8%
|
259 960
+2%
|
264 390
+2%
|
253 590
-4%
|
275 220
+9%
|
277 440
+1%
|
282 070
+2%
|
274 770
-3%
|
297 210
+8%
|
310 520
+4%
|
316 510
+2%
|
305 580
-3%
|
324 810
+6%
|
324 200
0%
|
324 490
+0%
|
325 430
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(80 187)
|
(81 009)
|
(82 918)
|
(71 803)
|
(59 023)
|
(93 822)
|
(97 416)
|
(68 467)
|
(69 566)
|
(56 096)
|
(41 957)
|
(43 070)
|
(43 974)
|
(30 780)
|
(60 730)
|
(94 200)
|
(115 230)
|
(125 460)
|
(127 910)
|
(126 390)
|
(115 790)
|
(126 910)
|
(129 820)
|
(136 930)
|
(131 240)
|
(146 870)
|
(149 360)
|
(149 190)
|
(135 930)
|
(152 960)
|
(152 560)
|
(154 550)
|
(144 630)
|
(164 520)
|
(174 900)
|
(181 370)
|
(171 110)
|
(189 980)
|
(189 820)
|
(190 100)
|
(190 470)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
(3 731)
|
(8 341)
|
0
|
0
|
(9 207)
|
(9 805)
|
(14 981)
|
(18 839)
|
(19 593)
|
(19 773)
|
(16 310)
|
(32 240)
|
(49 320)
|
(95 340)
|
(65 030)
|
(65 720)
|
(65 220)
|
(90 350)
|
(63 050)
|
(63 750)
|
(67 000)
|
(100 220)
|
(73 710)
|
(74 850)
|
(73 870)
|
(103 330)
|
(75 760)
|
(75 410)
|
(75 870)
|
(112 760)
|
(80 010)
|
(86 980)
|
(90 990)
|
(133 250)
|
(96 250)
|
(94 400)
|
(93 580)
|
(92 760)
|
|
| Depreciation & Amortization |
(1 202)
|
(1 207)
|
(1 209)
|
(1 228)
|
(1 260)
|
(1 284)
|
(1 244)
|
(1 273)
|
(1 256)
|
(1 251)
|
(1 357)
|
(1 347)
|
(1 379)
|
(1 380)
|
(2 780)
|
(4 210)
|
(5 650)
|
(6 560)
|
(7 700)
|
(8 750)
|
(10 020)
|
(10 300)
|
(10 410)
|
(10 790)
|
(10 740)
|
(10 770)
|
(10 930)
|
(10 790)
|
(10 910)
|
(11 120)
|
(11 030)
|
(11 240)
|
(11 380)
|
(11 430)
|
(11 680)
|
(11 880)
|
(12 160)
|
(12 590)
|
(13 000)
|
(13 280)
|
(13 550)
|
|
| Other Operating Expenses |
(78 983)
|
(79 800)
|
(81 708)
|
(66 844)
|
(49 422)
|
(92 538)
|
(96 172)
|
(57 988)
|
(58 506)
|
(39 863)
|
(21 761)
|
(22 129)
|
(22 821)
|
(13 090)
|
(25 710)
|
(40 670)
|
(14 240)
|
(53 870)
|
(54 490)
|
(52 420)
|
(15 420)
|
(53 560)
|
(55 660)
|
(59 140)
|
(20 280)
|
(62 390)
|
(63 580)
|
(64 530)
|
(21 690)
|
(66 080)
|
(66 120)
|
(67 440)
|
(20 490)
|
(73 080)
|
(76 240)
|
(78 500)
|
(25 700)
|
(81 140)
|
(82 420)
|
(83 240)
|
(84 160)
|
|
| Operating Income |
19 993
N/A
|
18 353
-8%
|
16 352
-11%
|
15 265
-7%
|
15 711
+3%
|
15 318
-3%
|
16 239
+6%
|
17 028
+5%
|
17 754
+4%
|
18 462
+4%
|
18 693
+1%
|
19 230
+3%
|
20 420
+6%
|
21 810
+7%
|
41 150
+89%
|
60 650
+47%
|
83 150
+37%
|
86 290
+4%
|
89 490
+4%
|
92 800
+4%
|
88 590
-5%
|
88 020
-1%
|
92 080
+5%
|
96 040
+4%
|
105 520
+10%
|
107 750
+2%
|
110 600
+3%
|
115 200
+4%
|
117 660
+2%
|
122 260
+4%
|
124 880
+2%
|
127 520
+2%
|
130 140
+2%
|
132 690
+2%
|
135 620
+2%
|
135 140
0%
|
134 470
0%
|
134 830
+0%
|
134 380
0%
|
134 390
+0%
|
134 960
+0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 272)
|
(1 300)
|
(1 300)
|
(1 028)
|
(766)
|
(473)
|
(193)
|
(168)
|
(146)
|
(132)
|
(140)
|
(170)
|
(246)
|
(70)
|
(170)
|
(260)
|
5 460
|
(530)
|
(770)
|
(950)
|
5 490
|
(1 220)
|
(1 190)
|
(1 360)
|
3 220
|
(990)
|
(960)
|
(790)
|
1 760
|
(1 210)
|
(1 210)
|
(1 230)
|
4 230
|
(1 370)
|
(1 990)
|
(2 620)
|
8 160
|
(2 500)
|
(2 760)
|
(2 950)
|
(4 030)
|
|
| Non-Reccuring Items |
(524)
|
(456)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(590)
|
(1 060)
|
(1 640)
|
(2 280)
|
(1 620)
|
(1 630)
|
(2 050)
|
(2 460)
|
(3 260)
|
(3 610)
|
(3 120)
|
(3 340)
|
(1 470)
|
(690)
|
(850)
|
(1 840)
|
(350)
|
(930)
|
(1 290)
|
(2 390)
|
(2 960)
|
(2 380)
|
(1 650)
|
(1 240)
|
(1 350)
|
(1 460)
|
3 860
|
3 050
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
460
|
0
|
0
|
0
|
950
|
0
|
0
|
0
|
1 400
|
60
|
400
|
0
|
1 730
|
2 070
|
1 730
|
0
|
(20)
|
0
|
0
|
30
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 310
|
3 640
|
4 370
|
(290)
|
5 640
|
4 490
|
4 810
|
(350)
|
6 410
|
6 160
|
5 650
|
(290)
|
3 220
|
2 820
|
2 880
|
(240)
|
3 250
|
3 810
|
4 710
|
(260)
|
5 620
|
6 360
|
9 130
|
(2 110)
|
8 830
|
9 190
|
9 390
|
10 170
|
|
| Pre-Tax Income |
18 197
N/A
|
16 597
-9%
|
15 034
-9%
|
14 237
-5%
|
14 945
+5%
|
14 845
-1%
|
16 046
+8%
|
16 860
+5%
|
17 608
+4%
|
18 330
+4%
|
18 553
+1%
|
19 060
+3%
|
20 174
+6%
|
22 460
+11%
|
43 560
+94%
|
63 120
+45%
|
86 040
+36%
|
89 780
+4%
|
91 580
+2%
|
94 610
+3%
|
91 730
-3%
|
89 950
-2%
|
93 440
+4%
|
97 210
+4%
|
106 060
+9%
|
108 510
+2%
|
111 770
+3%
|
116 440
+4%
|
118 740
+2%
|
124 010
+4%
|
126 950
+2%
|
129 710
+2%
|
133 450
+3%
|
136 050
+2%
|
139 340
+2%
|
140 000
+0%
|
139 260
-1%
|
139 810
+0%
|
139 350
0%
|
144 720
+4%
|
144 150
0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 425)
|
(3 013)
|
(3 061)
|
(2 624)
|
(2 772)
|
(2 662)
|
(2 499)
|
(2 961)
|
(2 922)
|
(3 068)
|
(3 322)
|
(3 431)
|
(3 618)
|
(6 770)
|
(13 140)
|
(18 260)
|
(25 440)
|
(26 920)
|
(25 270)
|
(26 430)
|
(24 090)
|
(21 290)
|
(23 220)
|
(23 920)
|
(26 060)
|
(26 480)
|
(27 660)
|
(28 710)
|
(29 870)
|
(32 230)
|
(30 290)
|
(31 240)
|
(32 010)
|
(32 960)
|
(36 380)
|
(36 770)
|
(36 440)
|
(36 430)
|
(36 590)
|
(37 150)
|
(37 440)
|
|
| Income from Continuing Operations |
14 773
|
13 584
|
11 974
|
11 612
|
12 172
|
12 183
|
13 546
|
13 899
|
14 687
|
15 263
|
15 232
|
15 631
|
16 557
|
15 690
|
30 420
|
44 860
|
60 600
|
62 860
|
66 310
|
68 180
|
67 640
|
68 660
|
70 220
|
73 290
|
80 000
|
82 030
|
84 110
|
87 730
|
88 870
|
91 780
|
96 660
|
98 470
|
101 440
|
103 090
|
102 960
|
103 230
|
102 820
|
103 380
|
102 760
|
107 570
|
106 710
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
0
|
0
|
(40)
|
10
|
(30)
|
(60)
|
(50)
|
(140)
|
(140)
|
(80)
|
(40)
|
0
|
30
|
(40)
|
(80)
|
(120)
|
(140)
|
(130)
|
(200)
|
(210)
|
(250)
|
(230)
|
(150)
|
(110)
|
(30)
|
(50)
|
(50)
|
(80)
|
(140)
|
(220)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
14 773
N/A
|
13 584
-8%
|
11 974
-12%
|
11 528
-4%
|
11 900
+3%
|
11 917
+0%
|
14 082
+18%
|
16 008
+14%
|
16 997
+6%
|
18 944
+11%
|
18 905
0%
|
18 405
-3%
|
19 530
+6%
|
15 650
-20%
|
30 430
+94%
|
44 830
+47%
|
60 540
+35%
|
62 810
+4%
|
66 170
+5%
|
68 040
+3%
|
67 480
-1%
|
68 540
+2%
|
70 140
+2%
|
73 240
+4%
|
79 950
+9%
|
81 940
+2%
|
84 010
+3%
|
87 610
+4%
|
88 790
+1%
|
91 630
+3%
|
96 470
+5%
|
98 240
+2%
|
101 200
+3%
|
102 930
+2%
|
102 840
0%
|
103 190
+0%
|
102 770
0%
|
103 330
+1%
|
102 680
-1%
|
107 430
+5%
|
106 490
-1%
|
|
| EPS (Diluted) |
6.71
N/A
|
6.17
-8%
|
5.44
-12%
|
5.24
-4%
|
5.4
+3%
|
5.41
+0%
|
6.38
+18%
|
7.26
+14%
|
7.7
+6%
|
8.58
+11%
|
8.56
0%
|
8.33
-3%
|
8.84
+6%
|
7.23
-18%
|
14.06
+94%
|
20.71
+47%
|
27.96
+35%
|
28.98
+4%
|
30.56
+5%
|
31.42
+3%
|
31.16
-1%
|
29.17
-6%
|
29.84
+2%
|
31.15
+4%
|
34.03
+9%
|
34.87
+2%
|
35.74
+2%
|
37.28
+4%
|
37.77
+1%
|
38.98
+3%
|
41.08
+5%
|
41.81
+2%
|
43.08
+3%
|
43.82
+2%
|
43.77
0%
|
43.92
+0%
|
43.74
0%
|
43.98
+1%
|
43.71
-1%
|
45.73
+5%
|
45.32
-1%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
