Emami Ltd

NSE: EMAMILTD BSE: 531162

₹373.60

-4.60 (1.22%)

Mon, 19 Oct 2026, 10:59 am

MTF 5xInvest in Emami Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)16612.59

PE Ratio21.79

Dividend2.64

Consumer Non-Durables

Household/Personal Care

24.5K

Emami Income Statement

Income Statement Balance Sheet Cashflow

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	2.77B	4.85B	5.84B	7.18B	9.71B	12.02B	13.70B	15.95B	17.00B	20.76B	23.58B	24.88B	25.31B	26.95B	26.55B	28.81B	31.87B	34.06B	35.78B	38.09B
Gross profit	690.88M	1.08B	5.77B	2.47B	5.04B	5.73B	6.13B	7.28B	8.28B	10.77B	10.48B	10.70B	10.84B	10.63B	10.25B	11.82B	13.59B	15.00B	17.32B	18.89B
Operating expenses (excl. COGS)	-232.59M	-466.07M	-8.18M	-1.17B	-749.26M	-3.32B	-3.35B	-3.95B	-4.28B	-5.63B	-6.03B	-6.12B	-6.66B	-6.48B	-6.58B	-6.56B	-7.31B	-8.57B	-9.53B	-10.28B
Selling/general/admin expenses, total	—	—	—	—	-740.30M	-3.32B	-3.33B	-4.00B	-4.19B	-5.69B	-6.01B	-6.11B	-6.66B	-6.48B	-6.59B	-6.56B	-7.31B	-8.57B	-9.53B	-10.28B
Research & development	—	-7.09M	-8.11M	-23.17M	-16.86M	-13.45M	-13.23M	-102.01M	-126.77M	-153.15M	-186.85M	-207.42M	-223.64M	-205.27M	—	—	—	—	-247.10M	-238.50M
Selling/general/admin expenses, other	—	—	—	—	-723.44M	-3.30B	-3.32B	-3.90B	-4.07B	-5.53B	-6.01B	-6.11B	-6.43B	-6.48B	-6.59B	-6.56B	-7.31B	-8.57B	-9.28B	-10.04B
Other operating expenses, total	-232.59M	-466.07M	-8.18M	-1.17B	-8.96M	-8.39M	-10.14M	44.96M	-89.37M	52.35M	-16.28M	-1.33M	0	1.51M	9.31M	0	-611.00K	0	-1.04M	-489.00K
Operating income	458.29M	614.99M	962.09M	1.30B	2.33B	2.40B	2.79B	3.27B	3.99B	5.14B	4.45B	4.58B	4.19B	4.15B	3.66B	5.26B	6.28B	6.43B	7.80B	8.61B
Non-operating income, total	42.44M	128.41M	70.49M	-249.82M	-275.91M	288.11M	200.37M	415.02M	579.16M	785.46M	-221.26M	-347.05M	-248.91M	-91.87M	131.74M	473.49M	747.52M	338.24M	150.28M	451.61M
Interest expense, net of interest capitalized	-14.07M	-14.45M	-135.87M	-373.90M	-547.31M	-152.30M	-152.11M	-65.69M	-53.83M	-51.41M	-540.30M	-580.11M	-343.10M	-214.03M	-210.12M	-132.71M	-50.73M	-73.91M	-99.77M	-93.37M
Interest capitalized	0	0	0	0	0	0	0	13.17M	1.29M	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	56.51M	142.85M	206.36M	124.08M	411.37M	422.31M	352.49M	480.70M	686.86M	1.02B	228.47M	342.41M	80.88M	220.14M	419.73M	439.08M	728.98M	201.00M	304.78M	544.98M
Non-operating interest income	43.74M	125.04M	174.94M	163.83M	337.54M	264.01M	289.28M	376.92M	431.30M	576.23M	108.49M	22.22M	27.10M	172.23M	283.22M	170.81M	277.80M	101.22M	125.32M	199.96M
Miscellaneous non-operating expense	12.77M	12.10M	31.42M	-39.75M	73.83M	158.30M	63.21M	103.77M	255.56M	441.78M	119.98M	320.19M	53.78M	47.92M	136.51M	268.27M	451.18M	99.77M	179.46M	345.01M
Unusual income/expense	—	—	—	—	-139.97M	18.10M	-11.00K	12.00K	-53.87M	-181.14M	90.57M	-109.35M	13.30M	-97.99M	-77.88M	167.12M	69.27M	211.16M	-54.73M	0
Pretax income	500.72M	743.39M	1.03B	1.05B	2.05B	2.69B	2.99B	3.69B	4.57B	5.92B	4.23B	4.24B	3.94B	4.06B	3.80B	5.73B	7.03B	6.77B	7.95B	9.06B
Taxes	-8.00M	-81.33M	-122.30M	-133.05M	-352.11M	-404.10M	-401.20M	-540.00M	-547.03M	-1.07B	-597.08M	-836.16M	-862.61M	-1.01B	-712.70M	-1.14B	1.49B	-421.38M	-666.97M	-911.18M
Non-controlling/minority interest	0	0	-4.28M	-1.17M	0	54.00K	281.00K	555.00K	405.00K	1.64M	4.65M	4.12M	8.44M	7.00M	6.11M	-97.00K	23.20M	121.61M	-6.06M	37.23M
After tax other income/expense	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	492.73M	662.06M	901.87M	918.60M	1.70B	2.29B	2.59B	3.15B	4.02B	4.86B	3.64B	3.40B	3.07B	3.03B	3.03B	4.55B	8.39B	6.40B	7.24B	8.06B
Net income	492.73M	662.06M	901.87M	918.60M	1.70B	2.29B	2.59B	3.15B	4.02B	4.86B	3.64B	3.40B	3.07B	3.03B	3.03B	4.55B	8.39B	6.40B	7.24B	8.06B
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	492.73M	662.06M	901.87M	918.60M	1.70B	2.29B	2.59B	3.15B	4.02B	4.86B	3.64B	3.40B	3.07B	3.03B	3.03B	4.55B	8.39B	6.40B	7.24B	8.06B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	525.25M	661.69M	1.04B	1.38B	4.43B	2.56B	2.98B	3.55B	4.34B	5.48B	6.99B	7.67B	7.30B	7.37B	7.02B	8.93B	9.61B	8.73B	9.65B	10.39B
EBIT	458.29M	614.99M	962.09M	1.30B	4.29B	2.40B	2.79B	3.33B	3.99B	5.14B	4.45B	4.58B	4.19B	4.15B	3.66B	5.26B	6.28B	6.43B	7.80B	8.61B
Total operating expenses	-2.31B	-4.24B	-4.88B	-5.88B	-7.38B	-9.62B	-10.91B	-12.68B	-13.01B	-15.62B	-19.13B	-20.30B	-21.12B	-22.80B	-22.88B	-23.55B	-25.59B	-27.63B	-27.99B	-29.49B
Prepaid expenses	9.28M	13.02M	280.97M	26.08M	—	908.18M	1.07B	1.45B	2.14B	29.50M	51.24M	37.41M	37.82M	57.84M	185.58M	153.90M	153.24M	206.26M	180.62M	207.66M
Deferred income, current	—	—	—	—	—	—	—	—	61.35M	69.52M	89.55M	56.11M	69.92M	102.19M	54.05M	167.84M	59.40M	84.21M	68.90M	126.58M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	83.06M	83.06M	42.02M	90.48M	90.48M	154.32M	172.82M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	40.30M	50.65M	54.82M	90.22M	133.22M	187.90M	182.60M	180.10M	153.20M	245.30M	102.72M	606.38M	289.94M	373.13M	428.62M	455.31M	816.59M	799.59M	824.70M	684.66M
Deferred income, non-current	0	0	0	—	0	0	0	0	0	0	14.09M	12.56M	—	—	—	—	—	—	—	—
Minority interest	0	0	4.81M	0	0	715.00K	1.15M	503.00K	98.00K	45.63M	40.97M	14.13M	5.68M	-2.00M	-8.63M	-8.87M	-23.01M	99.65M	111.22M	-14.34M
Change in accrued expenses	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-61.10M	-289.08M	-81.72M	-279.56M	-339.75M	-453.59M	-528.96M	-1.21B	-1.89B	-2.12B	-818.24M	-2.35B	-1.42B	-1.90B	-4.19B	-3.75B	-3.56B	-3.53B	-3.49B	-3.49B
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	2.77B	4.85B	5.84B	7.18B	9.71B	12.02B	13.70B	15.95B	17.00B	20.76B	23.58B	24.88B	25.31B	26.95B	26.55B	28.81B	31.87B	34.06B	35.78B	38.09B
Gross profit	690.88M	1.08B	5.77B	2.47B	5.04B	5.73B	6.13B	7.28B	8.28B	10.77B	10.48B	10.70B	10.84B	10.63B	10.25B	11.82B	13.59B	15.00B	17.32B	18.89B
Operating expenses (excl. COGS)	-232.59M	-466.07M	-8.18M	-1.17B	-749.26M	-3.32B	-3.35B	-3.95B	-4.28B	-5.63B	-6.03B	-6.12B	-6.66B	-6.48B	-6.58B	-6.56B	-7.31B	-8.57B	-9.53B	-10.28B
Selling/general/admin expenses, total	—	—	—	—	-740.30M	-3.32B	-3.33B	-4.00B	-4.19B	-5.69B	-6.01B	-6.11B	-6.66B	-6.48B	-6.59B	-6.56B	-7.31B	-8.57B	-9.53B	-10.28B
Research & development	—	-7.09M	-8.11M	-23.17M	-16.86M	-13.45M	-13.23M	-102.01M	-126.77M	-153.15M	-186.85M	-207.42M	-223.64M	-205.27M	—	—	—	—	-247.10M	-238.50M
Selling/general/admin expenses, other	—	—	—	—	-723.44M	-3.30B	-3.32B	-3.90B	-4.07B	-5.53B	-6.01B	-6.11B	-6.43B	-6.48B	-6.59B	-6.56B	-7.31B	-8.57B	-9.28B	-10.04B
Other operating expenses, total	-232.59M	-466.07M	-8.18M	-1.17B	-8.96M	-8.39M	-10.14M	44.96M	-89.37M	52.35M	-16.28M	-1.33M	0	1.51M	9.31M	0	-611.00K	0	-1.04M	-489.00K
Operating income	458.29M	614.99M	962.09M	1.30B	2.33B	2.40B	2.79B	3.27B	3.99B	5.14B	4.45B	4.58B	4.19B	4.15B	3.66B	5.26B	6.28B	6.43B	7.80B	8.61B
Non-operating income, total	42.44M	128.41M	70.49M	-249.82M	-275.91M	288.11M	200.37M	415.02M	579.16M	785.46M	-221.26M	-347.05M	-248.91M	-91.87M	131.74M	473.49M	747.52M	338.24M	150.28M	451.61M
Interest expense, net of interest capitalized	-14.07M	-14.45M	-135.87M	-373.90M	-547.31M	-152.30M	-152.11M	-65.69M	-53.83M	-51.41M	-540.30M	-580.11M	-343.10M	-214.03M	-210.12M	-132.71M	-50.73M	-73.91M	-99.77M	-93.37M
Interest capitalized	0	0	0	0	0	0	0	13.17M	1.29M	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	56.51M	142.85M	206.36M	124.08M	411.37M	422.31M	352.49M	480.70M	686.86M	1.02B	228.47M	342.41M	80.88M	220.14M	419.73M	439.08M	728.98M	201.00M	304.78M	544.98M
Non-operating interest income	43.74M	125.04M	174.94M	163.83M	337.54M	264.01M	289.28M	376.92M	431.30M	576.23M	108.49M	22.22M	27.10M	172.23M	283.22M	170.81M	277.80M	101.22M	125.32M	199.96M
Miscellaneous non-operating expense	12.77M	12.10M	31.42M	-39.75M	73.83M	158.30M	63.21M	103.77M	255.56M	441.78M	119.98M	320.19M	53.78M	47.92M	136.51M	268.27M	451.18M	99.77M	179.46M	345.01M
Unusual income/expense	—	—	—	—	-139.97M	18.10M	-11.00K	12.00K	-53.87M	-181.14M	90.57M	-109.35M	13.30M	-97.99M	-77.88M	167.12M	69.27M	211.16M	-54.73M	0
Pretax income	500.72M	743.39M	1.03B	1.05B	2.05B	2.69B	2.99B	3.69B	4.57B	5.92B	4.23B	4.24B	3.94B	4.06B	3.80B	5.73B	7.03B	6.77B	7.95B	9.06B
Taxes	-8.00M	-81.33M	-122.30M	-133.05M	-352.11M	-404.10M	-401.20M	-540.00M	-547.03M	-1.07B	-597.08M	-836.16M	-862.61M	-1.01B	-712.70M	-1.14B	1.49B	-421.38M	-666.97M	-911.18M
Non-controlling/minority interest	0	0	-4.28M	-1.17M	0	54.00K	281.00K	555.00K	405.00K	1.64M	4.65M	4.12M	8.44M	7.00M	6.11M	-97.00K	23.20M	121.61M	-6.06M	37.23M
After tax other income/expense	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	492.73M	662.06M	901.87M	918.60M	1.70B	2.29B	2.59B	3.15B	4.02B	4.86B	3.64B	3.40B	3.07B	3.03B	3.03B	4.55B	8.39B	6.40B	7.24B	8.06B
Net income	492.73M	662.06M	901.87M	918.60M	1.70B	2.29B	2.59B	3.15B	4.02B	4.86B	3.64B	3.40B	3.07B	3.03B	3.03B	4.55B	8.39B	6.40B	7.24B	8.06B
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	492.73M	662.06M	901.87M	918.60M	1.70B	2.29B	2.59B	3.15B	4.02B	4.86B	3.64B	3.40B	3.07B	3.03B	3.03B	4.55B	8.39B	6.40B	7.24B	8.06B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	525.25M	661.69M	1.04B	1.38B	4.43B	2.56B	2.98B	3.55B	4.34B	5.48B	6.99B	7.67B	7.30B	7.37B	7.02B	8.93B	9.61B	8.73B	9.65B	10.39B
EBIT	458.29M	614.99M	962.09M	1.30B	4.29B	2.40B	2.79B	3.33B	3.99B	5.14B	4.45B	4.58B	4.19B	4.15B	3.66B	5.26B	6.28B	6.43B	7.80B	8.61B
Total operating expenses	-2.31B	-4.24B	-4.88B	-5.88B	-7.38B	-9.62B	-10.91B	-12.68B	-13.01B	-15.62B	-19.13B	-20.30B	-21.12B	-22.80B	-22.88B	-23.55B	-25.59B	-27.63B	-27.99B	-29.49B
Prepaid expenses	9.28M	13.02M	280.97M	26.08M	—	908.18M	1.07B	1.45B	2.14B	29.50M	51.24M	37.41M	37.82M	57.84M	185.58M	153.90M	153.24M	206.26M	180.62M	207.66M
Deferred income, current	—	—	—	—	—	—	—	—	61.35M	69.52M	89.55M	56.11M	69.92M	102.19M	54.05M	167.84M	59.40M	84.21M	68.90M	126.58M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	83.06M	83.06M	42.02M	90.48M	90.48M	154.32M	172.82M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	40.30M	50.65M	54.82M	90.22M	133.22M	187.90M	182.60M	180.10M	153.20M	245.30M	102.72M	606.38M	289.94M	373.13M	428.62M	455.31M	816.59M	799.59M	824.70M	684.66M
Deferred income, non-current	0	0	0	—	0	0	0	0	0	0	14.09M	12.56M	—	—	—	—	—	—	—	—
Minority interest	0	0	4.81M	0	0	715.00K	1.15M	503.00K	98.00K	45.63M	40.97M	14.13M	5.68M	-2.00M	-8.63M	-8.87M	-23.01M	99.65M	111.22M	-14.34M
Change in accrued expenses	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-61.10M	-289.08M	-81.72M	-279.56M	-339.75M	-453.59M	-528.96M	-1.21B	-1.89B	-2.12B	-818.24M	-2.35B	-1.42B	-1.90B	-4.19B	-3.75B	-3.56B	-3.53B	-3.49B	-3.49B
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0