Marico Ltd
NSE: MARICO BSE: 531642
₹752.75
(0.59)%
Sun, 08 Feb 2026, 05:16 am
Market Cap976.62B
PE Ratio56.96
Dividend1.40
Consumer Non-Durables
Household/Personal Care
24.5KFinancials
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 11.32B | 15.41B | 18.90B | 23.66B | 26.42B | 31.17B | 39.97B | 45.84B | 46.76B | 57.26B | 60.12B | 59.07B | 62.98B | 72.84B | 72.61B | 80.00B | 94.61B | 97.00B | 95.84B | 107.50B |
| Gross profit | 1.12B | 5.77B | 7.25B | 8.44B | 9.58B | 9.98B | 12.62B | 16.14B | 16.60B | 19.13B | 21.87B | 22.65B | 21.04B | 22.77B | 25.41B | 26.87B | 29.52B | 31.99B | 35.83B | 39.59B |
| Operating expenses (excl. COGS) | -212.30M | -4.33B | -5.14B | -6.01B | -6.33B | -6.54B | -8.59B | -10.78B | -9.86B | -11.08B | -11.52B | -11.66B | -10.69B | -11.32B | -12.64B | -12.84B | -14.59B | -16.07B | -17.83B | -20.79B |
| Selling/general/admin expenses, total | — | -4.29B | -5.09B | -3.97B | -5.93B | -6.52B | -8.24B | -10.31B | -9.42B | -10.57B | -11.19B | -11.35B | -10.61B | -11.21B | -12.67B | -12.79B | -14.51B | -16.07B | -17.83B | -20.77B |
| Research & development | -32.80M | -37.40M | -48.70M | -57.30M | -80.40M | -75.30M | -63.70M | -59.50M | -165.70M | -191.90M | -250.50M | -298.50M | -298.80M | -310.00M | -310.00M | -290.00M | -290.00M | -320.00M | -450.00M | -456.20M |
| Selling/general/admin expenses, other | — | -4.26B | -5.04B | -3.91B | -5.85B | -6.45B | -8.18B | -10.25B | -9.26B | -10.38B | -10.94B | -11.05B | -10.31B | -10.90B | -12.36B | -12.50B | -14.22B | -15.75B | -17.38B | -20.31B |
| Other operating expenses, total | -212.30M | -40.30M | -52.00M | -2.04B | -404.90M | -17.50M | -351.60M | -471.00M | -442.80M | -509.00M | -332.60M | -312.50M | -80.20M | -110.00M | 30.00M | -50.00M | -80.00M | 0 | 0 | -20.00M |
| Operating income | 903.29M | 1.44B | 2.12B | 2.43B | 3.24B | 3.44B | 4.03B | 5.36B | 6.74B | 8.05B | 10.35B | 10.98B | 10.35B | 11.45B | 12.77B | 14.03B | 14.93B | 15.92B | 18.00B | 18.80B |
| Non-operating income, total | 52.01M | 28.60M | -105.40M | -153.90M | -263.00M | 323.10M | -26.20M | 161.30M | 210.20M | 166.20M | -53.30M | 503.50M | 820.50M | 1.13B | 970.00M | 1.22B | 1.08B | 1.51B | 1.37B | 2.36B |
| Interest expense, net of interest capitalized | -61.79M | -238.70M | -252.60M | -285.80M | -173.30M | -213.30M | -423.90M | -580.20M | -344.50M | -229.50M | -214.00M | -120.80M | -153.00M | -400.00M | -500.00M | -340.00M | -390.00M | -560.00M | -730.00M | -530.00M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 5.60M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 44.80M | 134.20M | 149.10M | 282.20M | 47.50M | 576.40M | 423.70M | 477.20M | 652.30M | 381.70M | 202.70M | 439.70M | 852.30M | 1.53B | 1.78B | 2.06B | 1.47B | 2.07B | 2.10B | 2.89B |
| Non-operating interest income | 13.20M | 32.60M | 28.80M | 59.60M | 110.70M | 162.10M | 175.50M | 229.10M | 374.20M | 190.60M | 323.60M | 363.20M | 336.10M | 540.00M | 720.00M | 590.00M | 590.00M | 490.00M | 770.00M | 770.00M |
| Miscellaneous non-operating expense | 31.60M | 101.60M | 120.30M | 222.60M | -63.20M | 414.30M | 248.20M | 248.10M | 278.10M | 191.10M | -120.90M | 86.50M | 517.40M | 990.00M | 1.06B | 1.47B | 880.00M | 1.58B | 1.33B | 2.12B |
| Unusual income/expense | 69.00M | 133.10M | -1.90M | -150.30M | -137.20M | -40.00M | -26.00M | 264.30M | -97.60M | 14.00M | -42.00M | 184.60M | 121.20M | 0 | -310.00M | -500.00M | 0 | 0 | 0 | 0 |
| Pretax income | 955.30M | 1.47B | 2.01B | 2.27B | 2.98B | 3.76B | 4.00B | 5.52B | 6.95B | 8.22B | 10.29B | 11.49B | 11.17B | 12.58B | 13.74B | 15.25B | 16.01B | 17.43B | 19.37B | 21.16B |
| Taxes | -86.50M | -339.00M | -319.70M | -385.20M | -643.40M | -849.80M | -782.50M | -1.46B | -1.90B | -2.37B | -3.05B | -3.38B | -2.90B | -1.26B | -3.31B | -3.24B | -3.46B | -4.21B | -4.35B | -4.58B |
| Non-controlling/minority interest | 0 | 0 | -1.00M | 100.00K | -18.70M | -50.10M | -49.50M | -98.30M | -187.20M | -114.30M | -118.50M | -123.80M | -129.60M | -170.00M | -220.00M | -270.00M | -300.00M | -200.00M | -210.00M | -290.00M |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 868.80M | 1.13B | 1.69B | 1.89B | 2.32B | 2.86B | 3.17B | 3.96B | 4.85B | 5.73B | 7.11B | 7.99B | 8.14B | 11.14B | 10.21B | 11.72B | 12.25B | 13.02B | 14.81B | 16.29B |
| Net income | 868.80M | 1.13B | 1.69B | 1.89B | 2.32B | 2.86B | 3.17B | 3.96B | 4.85B | 5.73B | 7.11B | 7.99B | 8.14B | 11.14B | 10.21B | 11.72B | 12.25B | 13.02B | 14.81B | 16.29B |
| 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 | 18.80M | 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 | 868.80M | 1.11B | 1.69B | 1.89B | 2.32B | 2.86B | 3.17B | 3.96B | 4.85B | 5.73B | 7.11B | 7.99B | 8.14B | 11.14B | 10.21B | 11.72B | 12.25B | 13.02B | 14.81B | 16.29B |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 1.33B | 1.95B | 2.42B | 2.78B | 3.79B | 4.15B | 4.75B | 6.21B | 7.41B | 8.91B | 11.21B | 11.88B | 11.20B | 12.76B | 14.15B | 15.41B | 16.29B | 17.46B | 19.57B | 20.58B |
| EBIT | 903.29M | 1.44B | 2.12B | 2.43B | 3.24B | 3.44B | 4.03B | 5.36B | 6.74B | 8.05B | 10.35B | 10.98B | 10.35B | 11.45B | 12.77B | 14.03B | 14.93B | 15.92B | 18.00B | 18.80B |
| Total operating expenses | -10.41B | -13.97B | -16.79B | -21.23B | -23.17B | -27.73B | -35.94B | -40.49B | -40.03B | -49.21B | -49.78B | -48.09B | -52.63B | -61.39B | -59.84B | -65.97B | -79.68B | -81.08B | -77.84B | -88.70B |
| Prepaid expenses | 7.10M | 4.10M | 5.10M | 4.70M | 13.70M | 5.50M | 3.67B | 4.91B | 86.30M | 103.50M | 151.00M | 136.80M | 138.50M | 160.00M | 150.00M | 140.00M | 140.00M | 190.00M | 250.00M | 270.00M |
| Deferred income, current | — | — | — | — | — | — | — | — | 174.90M | 301.20M | 269.20M | 244.10M | 238.20M | 300.00M | 200.00M | 410.00M | 270.00M | 460.00M | 300.00M | 590.00M |
| Capital and operating lease obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.44B | 1.22B | 1.22B | 910.00M | 910.00M | 1.24B | 1.24B |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 121.20M | 41.30M | 32.40M | 91.60M | 53.30M | 139.00M | 217.40M | 428.80M | 422.90M | 447.10M | 653.00M | 624.10M | 678.20M | 460.00M | 420.00M | 1.10B | 1.83B | 2.66B | 4.05B | 4.02B |
| Deferred income, non-current | 0 | 0 | 0 | 0 | — | — | — | — | — | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Minority interest | 0 | 100.00K | 1.20M | 0 | 125.30M | 218.80M | 249.00M | 351.40M | 357.90M | 136.50M | 143.10M | 133.40M | 125.10M | 120.00M | 130.00M | 180.00M | 570.00M | 1.57B | 3.37B | 2.91B |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 50.00M | 50.00M | — |
| Common dividends paid | -393.80M | -455.70M | -324.90M | -477.20M | -472.10M | -470.60M | -469.90M | -670.10M | -1.42B | -3.00B | -5.02B | -5.09B | -6.36B | -6.82B | -10.26B | -10.29B | -11.95B | -5.82B | -12.29B | -4.53B |
| Preferred dividends paid | 0 | -18.80M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Facebook
Twitter
Instagram
LinkedIn
Youtube
Calculators
Popular Calculators
Group Stocks
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800