Marico Ltd
NSE:MARICO

Watchlist Manager
Marico Ltd Logo
Marico Ltd
NSE:MARICO
Watchlist
Price: 599.15 INR 1.37% Market Closed
Market Cap: 775.7B INR
Have any thoughts about
Marico Ltd?
Write Note

Intrinsic Value

The intrinsic value of one MARICO stock under the Base Case scenario is 278.86 INR. Compared to the current market price of 599.15 INR, Marico Ltd is Overvalued by 53%.

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

MARICO Intrinsic Value
278.86 INR
Overvaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Marico 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 MARICO 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 MARICO?
Bearish
Neutral
Bullish

Fundamental Analysis

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 Marico Ltd

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

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

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

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

Summarize the latest earnings call
of Marico Ltd.

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

Show all valuation multiples
for Marico Ltd.

Provide P/S
for Marico Ltd.

Provide P/E
for Marico Ltd.

Provide P/OCF
for Marico Ltd.

Provide P/FCFE
for Marico Ltd.

Provide P/B
for Marico Ltd.

Provide EV/S
for Marico Ltd.

Provide EV/GP
for Marico Ltd.

Provide EV/EBITDA
for Marico Ltd.

Provide EV/EBIT
for Marico Ltd.

Provide EV/OCF
for Marico Ltd.

Provide EV/FCFF
for Marico Ltd.

Provide EV/IC
for Marico Ltd.

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

What are the Revenue projections
for Marico Ltd?

How accurate were the past Revenue estimates
for Marico Ltd?

What are the Net Income projections
for Marico Ltd?

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

What are the EPS projections
for Marico Ltd?

How accurate were the past EPS estimates
for Marico Ltd?

What are the EBIT projections
for Marico Ltd?

How accurate were the past EBIT estimates
for Marico Ltd?

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

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

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

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

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

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

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

Show all profitability ratios
for Marico Ltd.

Provide ROE
for Marico Ltd.

Provide ROA
for Marico Ltd.

Provide ROIC
for Marico Ltd.

Provide ROCE
for Marico Ltd.

Provide Gross Margin
for Marico Ltd.

Provide Operating Margin
for Marico Ltd.

Provide Net Margin
for Marico Ltd.

Provide FCF Margin
for Marico Ltd.

Show all solvency ratios
for Marico Ltd.

Provide D/E Ratio
for Marico Ltd.

Provide D/A Ratio
for Marico Ltd.

Provide Interest Coverage Ratio
for Marico Ltd.

Provide Altman Z-Score Ratio
for Marico Ltd.

Provide Quick Ratio
for Marico Ltd.

Provide Current Ratio
for Marico Ltd.

Provide Cash Ratio
for Marico Ltd.

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

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

What is the current Free Cash Flow
of Marico Ltd?

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

Business Breakdown

Marico Ltd. is a prominent Indian consumer goods company that has carved a niche for itself in the fast-moving consumer goods (FMCG) sector, focusing primarily on health and wellness products. Founded in 1990, Marico has grown through a combination of innovative product offerings and a keen understanding of market dynamics. Its flagship brands, including Parachute coconut oil, Saffola cooking oils, and Beardo men's grooming products, cater to a diverse consumer base, emphasizing quality and affordability. The company's strategic focus on premiumization and expanding its portfolio into segments like personal care, food, and home care reflects its adaptability in a rapidly evolving marketplace...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Marico Ltd

Current Assets 40B
Cash & Short-Term Investments 10B
Receivables 12.5B
Other Current Assets 17.6B
Non-Current Assets 34.2B
Long-Term Investments 4.4B
PP&E 9.5B
Intangibles 18B
Other Non-Current Assets 2.3B
Current Liabilities 24.4B
Accounts Payable 15.8B
Accrued Liabilities 1.3B
Short-Term Debt 3.8B
Other Current Liabilities 3.5B
Non-Current Liabilities 11.5B
Long-Term Debt 1B
Other Non-Current Liabilities 10.4B
Efficiency

Earnings Waterfall
Marico Ltd

Revenue
98.2B INR
Cost of Revenue
-47.7B INR
Gross Profit
50.5B INR
Operating Expenses
-31.3B INR
Operating Income
19.2B INR
Other Expenses
-4B INR
Net Income
15.2B INR

Free Cash Flow Analysis
Marico Ltd

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

Marico delivered robust results, achieving double-digit growth, driven by steady demand recovery, particularly in premium foods and personal care segments. With revenue surpassing INR 1,000 crores in annual run rate for food, the company anticipates continued growth of 20-25% in core brands. The potential for Plix to reach INR 500 crores and Beardo's progression toward double-digit EBITDA margins further bolster expectations. Despite commodity-driven price hikes (up to 15% in edible oils), the firm remains optimistic, targeting overall double-digit revenue growth for FY '25, while managing expected margin pressures of 40-50 basis points for the year.

What is Earnings Call?
Fundamental Scores

MARICO Profitability Score
Profitability Due Diligence

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

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

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

MARICO Solvency Score
Solvency Due Diligence

Marico Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

85/100
Solvency
Score

Marico Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MARICO Price Targets Summary
Marico Ltd

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

According to Wall Street analysts, the average 1-year price target for MARICO is 718.77 INR with a low forecast of 486.82 INR and a high forecast of 864.15 INR.

Lowest
Price Target
486.82 INR
19% Downside
Average
Price Target
718.77 INR
20% Upside
Highest
Price Target
864.15 INR
44% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for MARICO?

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 MARICO 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

MARICO 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

Marico Ltd Logo
Marico Ltd

Country

India

Industry

Food Products

Market Cap

775.4B INR

Dividend Yield

1.08%

Description

Marico Ltd. engages in the provision of beauty and wellness space products and services. The company is headquartered in Mumbai, Maharashtra and currently employs 1,722 full-time employees. The firm's principal products include edible oils, hair care and personal care. The firm offers various brands in the categories of hair care, skin care, edible oils, healthy foods, hygiene, male grooming, and fabric care. Its portfolio of brands includes Parachute, Saffola, Saffola FITTIFY Gourmet, Coco Soul, Parachute Advansed, Hair & Care, Nihar Naturals, Livon, Set Wet, Set Wet Studio X, Veggie Clean, Kaya Youth, Travel Protect, House Protect, Mediker, Parachute Advansed Body Lotion, Revive, Veggie Clean, Parachute Advansed Coconut Creme Oil, Revive and Beardo. Its international portfolio includes brands, such as Fiancee, Hair Code, Caivil, Hercules, Black Chic, Code 10, Ingwe, X-men and Thuan Phat. The company operates over eight factories across India in various locations. The company operates across Bangladesh, Singapore, Egypt, Malaysia, Middle East, Nepal, Malaysia and South Africa.

Contact

MAHARASHTRA
Mumbai
7th Floor, Grande Palladium, 175,CST Road, Kalina,, Santacruz (East)
+912266480480
www.marico.com

IPO

1996-03-21

Employees

1 722

Officers

Founder & Non-Executive Chairman
Dr. Harshraj Charandas Mariwala
MD, CEO & Executive Director
Mr. Saugata Gupta
CFO, Executive VP, Head of Finance & Investor Relations
Mr. Pawan A. Agrawal
Chief Information & Digital Technology Officer
Mr. Vrijesh Nagathan
Chief Legal Officer & Group General Counsel
Mr. Amit Bhasin
Company Secretary & Compliance Officer
Mr. Vinay M. A.
Show More
Head of Corporate Communication
Ms. Ashmita Pillay
Chief Marketing Officer
Ms. Somasree Bose Awasthi
Chief Human Resource Officer
Mr. Amit Prakash
Executive VP & MD of Marico South Africa Pty. Limited
Mr. John Mason
Show Less

See Also

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

The intrinsic value of one MARICO stock under the Base Case scenario is 278.86 INR.

Is MARICO stock undervalued or overvalued?

Compared to the current market price of 599.15 INR, Marico Ltd is Overvalued by 53%.

Back to Top