Stock HINDUNILVR HINDUSTAN UNILEVER LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hindustan Unilever Limited NSE India S.E.

Equities

HINDUNILVR

INE030A01027

Personal Products

Market Closed - NSE India S.E.
Other stock markets
 12:43:54 02/07/2024 BST 		5-day change 1st Jan Change
2,485 INR -0.80% Intraday chart for Hindustan Unilever Limited +2.18% -6.71%
06-13 Indian Equities End Higher, Buoyed by Positive Global Cues Due to US Inflation Data MT
06-13 Whirlpool Of India Forms Marketing Alliance with Hindustan Unilever's Surf Excel MT

Valuation

Fiscal Period: März 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 4,975,137 5,711,329 4,813,960 6,012,017 5,329,460 5,839,087 - -
Enterprise Value (EV) 1 4,924,967 5,668,119 4,777,780 5,967,797 5,271,040 5,729,677 5,709,147 5,686,907
P/E ratio 73.8 x 71.8 x 54.6 x 60.3 x 52.7 x 53.4 x 47.9 x 43.2 x
Yield 1.09% 1.67% 1.66% 1.52% 1.85% 1.76% 1.93% 2.14%
Capitalization / Revenue 12.8 x 12.4 x 9.4 x 10.2 x 8.81 x 9.13 x 8.34 x 7.75 x
EV / Revenue 12.7 x 12.3 x 9.33 x 10.1 x 8.72 x 8.96 x 8.15 x 7.55 x
EV / EBITDA 51.3 x 50.1 x 38.2 x 43.8 x 37.1 x 37.7 x 33.8 x 30.9 x
EV / FCF 74.7 x 113 x 58.3 x 68.6 x 38.8 x 52.5 x 46.3 x 42.2 x
FCF Yield 1.34% 0.88% 1.71% 1.46% 2.58% 1.91% 2.16% 2.37%
Price to Book 61.8 x 12 x 9.87 x 12 x 10.5 x 11.3 x 11.1 x 10.9 x
Nbr of stocks (in thousands) 2,164,844 2,349,568 2,349,591 2,349,591 2,349,591 2,349,591 - -
Reference price 2 2,298 2,431 2,049 2,559 2,268 2,485 2,485 2,485
Announcement Date 30/04/20 29/04/21 27/04/22 27/04/23 24/04/24 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 387,850 459,960 511,930 591,440 604,690 639,820 700,191 753,111
EBITDA 1 96,000 113,240 125,030 136,320 141,900 151,948 168,853 184,233
EBIT 1 86,620 103,120 114,780 126,020 130,930 140,504 156,479 171,510
Operating Margin 22.33% 22.42% 22.42% 21.31% 21.65% 21.96% 22.35% 22.77%
Earnings before Tax (EBT) 1 90,920 104,900 117,390 130,790 136,750 147,055 163,360 181,758
Net income 1 67,380 79,540 88,180 99,620 101,140 109,347 121,585 135,080
Net margin 17.37% 17.29% 17.23% 16.84% 16.73% 17.09% 17.36% 17.94%
EPS 2 31.12 33.85 37.53 42.40 43.05 46.56 51.83 57.51
Free Cash Flow 1 65,920 50,030 81,910 87,050 135,860 109,223 123,394 134,783
FCF margin 17% 10.88% 16% 14.72% 22.47% 17.07% 17.62% 17.9%
FCF Conversion (EBITDA) 68.67% 44.18% 65.51% 63.86% 95.74% 71.88% 73.08% 73.16%
FCF Conversion (Net income) 97.83% 62.9% 92.89% 87.38% 134.33% 99.89% 101.49% 99.78%
Dividend per Share 2 25.00 40.50 34.00 39.00 42.00 43.78 48.07 53.27
Announcement Date 30/04/20 29/04/21 27/04/22 27/04/23 24/04/24 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Marzo 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4 2026 Q1
Net sales 130,920 134,620 142,720 147,510 152,280 148,930 151,480 152,760 304,240 151,880 148,570 - - - - -
EBITDA 32,790 32,450 32,470 33,770 35,370 34,710 35,210 36,940 - 35,400 34,350 - - - - -
EBIT 30,240 29,840 29,870 31,290 32,770 32,090 32,640 34,250 - 32,580 31,460 - - - - -
Operating Margin 23.1% 22.17% 20.93% 21.21% 21.52% 21.55% 21.55% 22.42% - 21.45% 21.18% - - - - -
Earnings before Tax (EBT) 30,240 31,280 30,860 31,910 33,770 34,250 33,650 36,310 - 34,320 32,470 - - - - -
Net income 22,430 23,270 22,890 26,160 25,050 25,520 24,720 27,170 - 25,190 24,060 - - - - -
Net margin 17.13% 17.29% 16.04% 17.73% 16.45% 17.14% 16.32% 17.79% - 16.59% 16.19% - - - - -
EPS 9.550 9.900 9.740 11.13 10.67 10.86 10.52 11.56 - 10.72 10.25 - - - - -
Dividend per Share 1 - 19.00 - - - - - - - - 24.00 - - - 41.64 -
Announcement Date 20/01/22 27/04/22 19/07/22 21/10/22 19/01/23 27/04/23 20/07/23 19/10/23 19/10/23 19/01/24 24/04/24 - - - - -
1INR
Estimates

Balance Sheet Analysis

Fiscal Period: Marzo 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - - - - - - -
Net Cash position 1 50,170 43,210 36,180 44,220 58,420 109,409 129,940 152,180
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 65,920 50,030 81,910 87,050 135,860 109,223 123,394 134,783
ROE (net income / shareholders' equity) 87.8% 29.3% 18.4% 20.1% 20% 21.5% 23.6% 25.1%
ROA (Net income/ Total Assets) 36.7% 18.5% 12.8% 14.1% 13.6% 14.1% 15.3% -
Assets 1 183,362 429,301 687,279 707,810 744,503 775,510 797,281 -
Book Value Per Share 2 37.20 202.0 207.0 214.0 217.0 219.0 223.0 229.0
Cash Flow per Share 2 33.70 38.10 38.10 41.00 63.40 50.70 55.30 -
Capex 1 7,130 39,540 7,730 9,210 12,980 11,121 12,002 11,830
Capex / Sales 1.84% 8.6% 1.51% 1.56% 2.15% 1.74% 1.71% 1.57%
Announcement Date 30/04/20 29/04/21 27/04/22 27/04/23 24/04/24 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Hindustan Unilever Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Personal Products

1st Jan change Capi.
PROCTER & GAMBLE COMPANY Stock Procter & Gamble Company
+11.85% 384B
UNILEVER PLC Stock Unilever PLC
+13.37% 137B
COLGATE-PALMOLIVE COMPANY Stock Colgate-Palmolive Company
+20.59% 78.38B
ESTEE LAUDER Stock Estee Lauder
-27.61% 37.79B
KENVUE INC. Stock Kenvue Inc.
-15.28% 34.37B
BEIERSDORF Stock Beiersdorf
+0.66% 32.77B
ESSITY AB Stock Essity AB
+9.64% 18.2B
GODREJ CONSUMER PRODUCTS LIMITED Stock Godrej Consumer Products Limited
+21.21% 17.13B
DABUR INDIA LIMITED Stock Dabur India Limited
+8.18% 12.97B
Other Personal Products
  1. Stock Market
  2. Equities
  3. HINDUNILVR Stock
  4. HINDUNILVR Stock
  5. Financials Hindustan Unilever Limited