Emami Limited
NSE: EMAMILTD · Personal Care · sector
₹366.30NSE close 2026-10-26
Key numbers
Market cap₹15,989 cr
Price₹366.30
52w high / low₹556 / ₹361
P/E21.4xSector median 32.5x
P/B5.5xSector median 6.7x
Book value₹67.0
Dividend yield3.28%Sector median 3.14%
ROE26.6%Sector median 26.6%
ROCE28.6%Sector median 28.6%
OPM24.7%Sector median 20.7%
Debt / equity0.04xSector median 0.02x
EV/EBITDA15.8xSector median 22.4x
Interest cover60.9x
Current ratio2.31x
Sales growth 3y+3.5%Sector median +4.6%
Profit growth 3y+6.6%Sector median +8.2%
PEG3.06x
Last 12 months to Jun 2026, Consolidated. "Sector median" = middle value of 13 companies in Personal Care (P/E median leaves out loss-making companies). Tap ? for what a number means.
Things to know
- Cash ₹882 cr vs borrowings ₹122 cr (FY26): cash is higher (net cash).
- Operating profit covered interest 60.9x in the last 12 months.
- 15.06% of the promoters' shares are pledged (8.3% of all shares).
- Operating cash flow was below net profit in 1 of the last 5 years (FY22).
- Revenue was higher than a year earlier in 2 of the last 4 quarters.
- Other income was 11% of net profit in the last 12 months.
- Debtor days went from 50 (FY24) to 33 (FY26).
- Dividend paid in 5 of the last 5 financial years.
- Price ₹366.30 on 2026-10-26: -34.1% from the 52-week high, +1.4% from the 52-week low.
Plain facts from the filings, built by the same fixed rules for every company. A line appears only when the data for it is available. Not a view on the stock.
Charts
Weekly close · high ₹766.20 · low ₹366.30
RevenueNet profit
RevenueNet profit
Quarterly results
| ₹ cr | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 891 | 1,049 | 963 | 904 | 799 | 1,152 | 925 | 1,039 |
| EBITDA | 250 | 339 | 219 | 214 | 179 | 374 | 187 | 226 |
| OPM % | 28.1% | 32.3% | 22.8% | 23.7% | 22.4% | 32.5% | 20.2% | 21.8% |
| Other income | 22 | 15 | 21 | 22 | 21 | 19 | 23 | 18 |
| Net profit | 213 | 279 | 162 | 164 | 148 | 319 | 143 | 137 |
| EPS (₹) | 4.87 | 6.39 | 3.72 | 3.76 | 3.40 | 7.32 | 3.28 | 3.15 |
| Revenue YoY | -10.3% | +9.8% | -3.9% | +14.9% | ||||
| Profit YoY | -30.2% | +14.5% | -11.7% | -16.4% |
Consolidated figures where filed. Latest quarter Jun 2026.
Profit & loss (yearly)
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 | TTM |
|---|---|---|---|---|---|---|
| Revenue | 3,192 | 3,406 | 3,578 | 3,809 | 3,780 | 3,915 |
| EBITDA | 933 | 863 | 944 | 1,025 | 954 | 965 |
| Net profit | 839 | 640 | 724 | 806 | 775 | 748 |
| EPS (₹) | 18.88 | 14.50 | 16.55 | 18.48 | 17.76 | 17.15 |
| Revenue growth | +6.7% | +5.1% | +6.5% | -0.8% | +2.8% | |
| Profit growth | -23.8% | +13.1% | +11.5% | -3.9% | -8.5% | |
| Dividend / share (₹) | 8.00 | 8.00 | 8.00 | 8.00 | 12.00 |
| Compounded growth | 3 years | 5 years | Last 12 months |
|---|---|---|---|
| Sales | +3.5% | +5.6% | +2.8% |
| Net profit | +6.6% | +11.3% | -8.5% |
| EPS | +7.0% | +11.7% | – |
| Share price | – | -26.3% (2y) | -30.7% |
Balance sheet
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| Shareholders' equity | – | 2,303 | 2,447 | 2,695 | 2,924 |
| Borrowings | – | 74 | 66 | 62 | 122 |
| Cash & equivalents | – | 298 | 362 | 697 | 882 |
| Total assets | – | 3,110 | 3,280 | 3,534 | 3,836 |
| Fixed assets | – | 649 | 581 | 545 | 529 |
| Capital work in progress | – | 6 | 7 | 13 | 1 |
| Investments | – | 91 | 164 | 140 | 276 |
| Receivables | – | 415 | 494 | 451 | 343 |
| Inventory | – | 328 | 323 | 308 | 400 |
| Payables | – | 416 | 455 | 436 | 477 |
Year-end figures from the March annual filing.
Cash flow
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| Cash from operations | 644 | 749 | 779 | 896 | 801 |
| Cash from investing | -235 | -113 | -205 | -340 | -181 |
| Cash from financing | -402 | -608 | -563 | -500 | -554 |
| Capex | 484 | 40 | 41 | 45 | 38 |
| Free cash flow | 160 | 708 | 738 | 851 | 763 |
Free cash flow = cash from operations − capex.
Ratios by year
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ROE % | – | 27.8% | 29.6% | 29.9% | 26.5% |
| ROCE % | – | 28.8% | 32.0% | 33.2% | 28.3% |
| Debtor days | – | 44 | 50 | 43 | 33 |
| Inventory days | – | 100 | 102 | 94 | 128 |
| Payable days | – | 126 | 143 | 133 | 153 |
| Cash conversion cycle (days) | – | 18 | 9 | 4 | 8 |
| Working capital days | – | 60 | 67 | 91 | 106 |
Shareholding
| Holder | % (2026-09-30) |
|---|---|
| Promoters | 54.84% |
| FIIs | 9.02% |
| DIIs | 23.58% |
| of which Mutual funds | 22.18% |
| of which Insurance | 1.34% |
| Government | 0.00% |
| Public (non-institutions) | 12.56% |
| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoters % | 54.84% | 54.84% | 54.84% | 54.84% | 54.84% | 54.84% | 54.84% | 54.84% |
| Promoter group | % |
|---|---|
| Suraj Finvest | 24.20% |
| Diwakar Finvest | 22.63% |
| Priti A Sureka | 3.78% |
| PAN Emami Cosmed Limited | 0.71% |
| RAJ Kumar Goenka | 0.27% |
| Emami Paper Mills Ltd | 0.21% |
| Usha Agarwal | 0.20% |
| Sachin Goenka | 0.16% |
| Mohan Goenka | 0.15% |
| Shobhana Agarwal | 0.14% |
| Darsh Goenka | 0.13% |
| Advay Goenka | 0.13% |
| Amitabh Goenka | 0.13% |
| Sushil Kumar Goenka | 0.12% |
| Ritu Goenka | 0.10% |
| Public holders above 1% | % |
|---|---|
| Nippon Life India Trustee Ltd.- A/C Nippon India Nifty 500 Quality 50 Index Fund | 6.74% |
| DSP Aggressive Hybrid Fund | 4.58% |
| Bandhan Elss - TAX Saver Fund | 2.08% |
| Avees Trading and Finance PVT Ltd | 2.00% |
| SBI Large & Midcap Fund | 1.76% |
| UTI Aggressive Hybrid Fund | 1.56% |
| HDFC Large and MID CAP Fund | 1.55% |
| Sundaram Mutual Fund A/C Sundaram Dividend Yield Fund | 1.20% |
| Emami Limited Buyback Demat Account 2026 | 1.02% |
1,31,538 shareholders. Pledged: 15.06% of promoter shares.
Peers in Personal Care
| Company | Market cap | P/E | P/B | ROE | ROCE | OPM | Sales 3y | Div yield |
|---|---|---|---|---|---|---|---|---|
| GODREJCP | ₹85,248 cr | 44.5x | 6.7x | 16.6% | 17.8% | 18.9% | +4.5% | 2.40% |
| DABUR | ₹63,740 cr | 32.3x | 5.6x | 17.8% | 21.3% | 18.5% | +4.6% | 2.22% |
| COLPAL | ₹43,942 cr | 32.6x | 27.7x | 83.0% | 114.8% | 30.2% | +4.9% | 3.15% |
| CUPID | ₹42,229 cr | 306.7x | 93.7x | 34.6% | 37.1% | 35.4% | +30.9% | – |
| GILLETTE | ₹23,649 cr | 35.4x | 25.0x | 67.8% | 96.2% | 30.2% | +18.6% | 3.13% |
| PGHH | ₹22,109 cr | 28.0x | 29.3x | 106.1% | 143.5% | 25.3% | +11.9% | 3.81% |
| EMAMILTD | ₹15,989 cr | 21.4x | 5.5x | 26.6% | 28.6% | 24.7% | +3.5% | 3.28% |
| HONASA | ₹14,427 cr | 58.0x | 10.2x | 19.2% | 23.6% | 11.6% | – | – |
| BAJAJCON | ₹5,059 cr | 20.4x | 5.6x | 32.5% | 34.5% | 22.8% | +6.6% | – |
| RECODE | ₹344 cr | 30.7x | 29.0x | 94.5% | 132.5% | 20.7% | – | – |
Dividends & corporate actions
| Ex-date | Action | Detail |
|---|---|---|
| 2026-02-10 | Dividend | Interim Dividend - Rs 6 Per Share |
| 2025-11-14 | Dividend | Interim Dividend - Rs 4 Per Share |
| 2025-05-22 | Dividend | Special Dividend - Rs 2 Per Share |
| 2025-02-04 | Dividend | Interim Dividend - Rs 4 Per Share |
| 2024-11-18 | Dividend | Interim Dividend - Rs 4 Per Share |
| 2024-02-16 | Dividend | Interim Dividend - Rs 4 Per Share |
| 2023-11-15 | Dividend | Interim Dividend - Rs 4 Per Share |
| 2023-08-14 | Other | Annual General Meeting |
| 2023-04-12 | Buyback | Buy Back |
| 2023-02-13 | Dividend | Interim Dividend - Rs 4 Per Share |
| 2022-11-18 | Dividend | Interim Dividend - Rs 4 Per Share |
| 2022-09-01 | Other | Annual General Meeting |
| 2022-02-10 | Dividend | Interim Dividend - Rs 4 Per Share |
| 2021-11-08 | Dividend | Interim Dividend - Rs 4 Per Share |
| 2021-09-21 | Other | Annual General Meeting |
| 2021-02-04 | Dividend | Interim Dividend - Rs 4.00 Per Share |
| 2020-11-12 | Dividend | Interim Dividend - Rs 4 Per Share |
| 2020-09-10 | Other | Annual General Meeting |
| 2020-03-26 | Dividend | Interim Dividend - Rs 2 Per Share |
| 2019-11-14 | Dividend | Interim Dividend - Rs 2 Per Share |
Documents
- Annual report FY26
- Annual report FY25
- Annual report FY24
- Annual report FY23
- Annual report FY22
- Announcements NSE filings
- BRSR FY26
- Latest results (data file) XBRL
- Announcements BSE filings
Links go to the original files on the exchange website.
About the company
- Marketing and Manufacture of FMCG products: Engaged in the manufacture and selling of consumer goods like hair care products, healthcare products, and skin care products
| Sector | Fast Moving Consumer Goods |
| Industry | Personal Care |
| Sub-industry | Personal Care |
| Symbol | EMAMILTD |
| BSE code | 531162 |
| ISIN | INE548C01032 |
| Face value | ₹1.0 |
| Incorporated | 1983-03-11 |
| Website | www.emamiltd.in |
| Plants (India / abroad) | 5 / 0 |
From the company's filings (BRSR FY26).
Data built 2026-10-22 from NSE company filings (XBRL: Integrated Filing - Financials + financial results), NSE shareholding & pledge data; price = NSE close 2026-10-26.