Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹19,402Cr
Rev Gr TTM
Revenue Growth TTM
2.14%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

EMAMILTD
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 8.5 | 6.8 | 6.3 | 1.4 | 6.6 | 9.7 | 3.0 | 5.3 | 8.1 | -0.2 | -10.3 | 9.8 |
| 636 | 636 | 631 | 681 | 680 | 690 | 640 | 711 | 744 | 690 | 620 | 768 |
Operating Profit Operating ProfitCr |
| 23.9 | 23.0 | 27.0 | 31.6 | 23.7 | 23.9 | 28.1 | 32.3 | 22.8 | 23.7 | 22.4 | 33.4 |
Other Income Other IncomeCr | 13 | 8 | 10 | 10 | 9 | 8 | 17 | 10 | 21 | 19 | 20 | 9 |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 3 | 3 |
Depreciation DepreciationCr | 64 | 46 | 46 | 46 | 48 | 44 | 45 | 46 | 44 | 45 | 45 | 45 |
| 148 | 150 | 196 | 276 | 169 | 178 | 220 | 301 | 194 | 187 | 150 | 345 |
| 6 | 13 | 16 | 15 | 22 | 28 | 9 | 22 | 32 | 23 | 2 | 26 |
|
Growth YoY PAT Growth YoY% | -60.0 | 88.1 | -0.1 | 11.9 | 3.6 | 10.1 | 17.2 | 7.0 | 10.5 | 9.1 | -29.7 | 14.5 |
| 16.9 | 16.6 | 20.8 | 26.2 | 16.5 | 16.6 | 23.7 | 26.6 | 16.8 | 18.2 | 18.6 | 27.7 |
| 3.3 | 3.1 | 4.1 | 5.9 | 3.4 | 3.5 | 4.9 | 6.4 | 3.7 | 3.8 | 3.4 | 7.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 21.8 | 6.4 | 5.5 | 1.7 | 6.5 | -1.5 | 8.5 | 10.8 | 6.7 | 5.1 | 6.5 | 0.2 |
| 1,677 | 1,671 | 1,729 | 1,811 | 1,967 | 1,964 | 1,997 | 2,240 | 2,543 | 2,629 | 2,784 | 2,821 |
Operating Profit Operating ProfitCr |
| 24.4 | 29.1 | 30.5 | 28.4 | 27.0 | 26.0 | 30.7 | 29.8 | 25.3 | 26.5 | 26.9 | 26.1 |
Other Income Other IncomeCr | 92 | 44 | 31 | 18 | 23 | 40 | 66 | 75 | 61 | 37 | 56 | 69 |
Interest Expense Interest ExpenseCr | 5 | 54 | 58 | 34 | 21 | 21 | 13 | 5 | 7 | 10 | 9 | 11 |
Depreciation DepreciationCr | 34 | 255 | 309 | 311 | 325 | 336 | 367 | 335 | 247 | 186 | 178 | 179 |
| 592 | 423 | 424 | 393 | 403 | 374 | 569 | 688 | 670 | 791 | 894 | 876 |
| 107 | 60 | 84 | 86 | 101 | 71 | 114 | -149 | 42 | 67 | 91 | 81 |
|
| 20.6 | -25.2 | -6.3 | -9.9 | -1.2 | -0.1 | 50.4 | 84.0 | -25.0 | 15.4 | 10.9 | -1.1 |
| 21.9 | 15.4 | 13.7 | 12.1 | 11.2 | 11.4 | 15.8 | 26.2 | 18.4 | 20.2 | 21.1 | 20.8 |
| 10.7 | 8.0 | 7.5 | 6.8 | 6.7 | 6.7 | 10.2 | 18.9 | 14.5 | 16.6 | 18.5 | 18.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 23 | 23 | 23 | 23 | 45 | 45 | 44 | 44 | 44 | 44 | 44 | 44 |
| 1,208 | 1,589 | 1,732 | 1,991 | 2,031 | 1,778 | 1,718 | 2,032 | 2,259 | 2,403 | 2,651 | 2,887 |
Current Liabilities Current LiabilitiesCr | 387 | 735 | 782 | 714 | 680 | 792 | 700 | 916 | 724 | 759 | 779 | 679 |
Non Current Liabilities Non Current LiabilitiesCr | 55 | 342 | 65 | 73 | 67 | 64 | 58 | 67 | 73 | 63 | 61 | 63 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,143 | 505 | 441 | 701 | 849 | 1,033 | 1,127 | 1,073 | 1,287 | 1,418 | 1,734 | 1,858 |
Non Current Assets Non Current AssetsCr | 533 | 2,187 | 2,162 | 2,100 | 1,973 | 1,645 | 1,393 | 1,985 | 1,823 | 1,861 | 1,800 | 1,813 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 534 | 562 | 730 | 588 | 554 | 531 | 922 | 644 | 749 | 779 | 896 |
Investing Cash Flow Investing Cash FlowCr | -234 | -1,306 | -297 | -279 | -23 | -228 | -227 | -235 | -113 | -205 | -340 |
Financing Cash Flow Financing Cash FlowCr | -215 | 502 | -496 | -324 | -428 | -405 | -688 | -402 | -608 | -563 | -500 |
|
Free Cash Flow Free Cash FlowCr | 426 | 430 | 448 | 465 | 421 | 383 | 889 | 164 | 719 | 750 | 852 |
| 110.0 | 154.7 | 214.6 | 191.9 | 183.0 | 175.6 | 202.7 | 77.0 | 119.4 | 107.6 | 111.6 |
CFO To EBITDA CFO To EBITDA% | 98.9 | 81.7 | 96.1 | 81.7 | 76.1 | 76.9 | 104.4 | 67.6 | 86.8 | 82.0 | 87.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 22,824 | 21,129 | 23,946 | 24,244 | 18,157 | 7,717 | 21,677 | 19,755 | 15,811 | 18,721 | 25,302 |
Price To Earnings Price To Earnings | 50.0 | 58.2 | 70.3 | 78.9 | 59.9 | 25.4 | 47.7 | 23.5 | 24.7 | 25.9 | 31.4 |
Price To Sales Price To Sales | 10.3 | 9.0 | 9.6 | 9.6 | 6.7 | 2.9 | 7.5 | 6.2 | 4.6 | 5.2 | 6.6 |
Price To Book Price To Book | 18.5 | 13.1 | 13.7 | 12.0 | 8.8 | 4.2 | 12.3 | 9.5 | 6.9 | 7.7 | 9.4 |
| 41.6 | 31.6 | 31.7 | 34.0 | 24.8 | 11.3 | 24.3 | 20.9 | 18.2 | 19.6 | 24.5 |
Profitability Ratios Profitability Ratios |
| 64.8 | 65.6 | 68.2 | 68.0 | 65.8 | 67.0 | 67.7 | 66.2 | 64.7 | 67.6 | 68.7 |
| 24.4 | 29.1 | 30.5 | 28.4 | 27.0 | 26.0 | 30.7 | 29.8 | 25.3 | 26.5 | 26.9 |
| 21.9 | 15.4 | 13.7 | 12.1 | 11.2 | 11.4 | 15.8 | 26.2 | 18.4 | 20.2 | 21.1 |
| 47.8 | 20.9 | 25.0 | 18.3 | 19.4 | 19.4 | 31.2 | 29.4 | 28.3 | 31.5 | 32.4 |
| 39.5 | 22.5 | 19.4 | 15.2 | 14.6 | 16.6 | 25.8 | 40.3 | 27.3 | 29.6 | 29.8 |
| 29.0 | 13.5 | 13.1 | 10.9 | 10.7 | 11.3 | 18.1 | 27.4 | 20.2 | 22.1 | 22.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Emami Limited, founded in 1974 and headquartered in Kolkata, West Bengal, is a leading Indian FMCG and healthcare company with a strong heritage in **Ayurveda**, **personal care**, and **lifestyle wellness**. With a diversified portfolio of over **550 products** and presence in **over 70 countries**, Emami has evolved from a domestic rural-focused brand developer into a modern, global, tech-enabled enterprise. The company combines traditional Ayurvedic wisdom with cutting-edge science, digital innovation, and strategic acquisitions to drive sustainable, profitable growth across multiple high-potential categories.
---
### **Core Business Segments & Key Brands**
Emami operates across three major platforms:
1. **Personal Care & Grooming** – BoroPlus, Navratna, Smart and Handsome, The Man Company, Kesh King, 7 Oils in One
2. **Healthcare & Ayurveda** – Zandu, Zanducare, Chyawanprash, Pancharishta, Pure Honey
3. **International & Global Brands** – Creme21, Dermicool, Brillare
**Flagship Brands**:
- **Navratna** (herbal cool oil, market leader with 66.4% share)
- **BoroPlus** (ayurvedic skincare, 60%+ market share in antiseptic cream)
- **Zandu** (pain management, household penetration of 20.3%)
- **Kesh King** (medicinal hair oil, “India’s No. 1 Hairfall Expert”)
- **Smart and Handsome** (rebranded from Fair and Handsome; holistic male grooming)
- **Dermicool** (prickly heat and cool talc; #1 player post-acquisition)
- **The Man Company & Brillare** (premium D2C male grooming & salon-grade skincare)
---
### **Strategic Focus & Growth Engines**
#### **1. Digital Transformation & D2C Leadership**
- **Zanducare**, Emami’s **D2C e-commerce platform**, launched over **100 digital-first products**, contributing to 45% of total revenue via high-growth engines.
- Zanducare grew **59% YoY** in FY25, with **over 80% of its sales from digital-first items**; products launched in the last two years contribute ~50% of its revenue.
- The platform offers **personalized recommendations**, **free doctor consultations**, **telemedicine**, and enhanced **UI/UX**, with the app redesigned for faster checkout and loyalty rewards.
- Zanducare contributes **10%+ to healthcare product sales**, up from 8% in FY23, with **11.5 million unique visitors in FY24**.
#### **2. Inorganic Growth & Startup Investments**
- Emami follows a **strategic inorganic growth model** by investing early in high-potential **new-age D2C startups** in emerging categories:
- **The Man Company** (premium male grooming) – fully acquired, now EBITDA-positive
- **Brillare** (salon skincare) – growing fast, present in 3,000+ outlets
- **Furball Story** (pet care)
- **Trunativ** (protein nutrition)
- **AloFrut** (aloe vera + fruit juices) – invested ₹129 crore in FY23
- These subsidiaries now **collectively contribute over 5% of total revenue** and are part of a ₹200+ crore investment pipeline.
- The strategy enables **agile innovation**, **brand diversification**, and **category expansion** while leveraging Emami’s scale, distribution, and R&D infrastructure.
#### **3. Distribution & Channel Optimization**
- **Shift from scale to profitability**: Emami is refocusing from broad distribution to **high-throughput, high-margin retail outlets**.
- **Project Emami One Field Services (EOFS)** standardizes in-store branding and enhances shopper engagement in top retail chains.
- **5,600 General Trade (GT) Marts** established as strategic hubs, driving **45% YoY growth** in this channel.
- Organized channel contribution increased from **12% in FY20 to ~28% in FY25**, with **nearly 45% of total revenue now from high-growth channels**:
- E-commerce
- Modern trade
- Institutional channels
- Subsidiaries (The Man Company, Brillare)
- International business
#### **4. Brand Repositioning & Innovation**
- **Rebranded “Fair & Handsome” to “Smart and Handsome”** in 2025, shifting from fairness to **holistic male grooming** across face, body, and hair.
- Expanded total addressable market from ₹759 crore to **₹6,700 crore**
- Rebranded line now accounts for 7% YoY growth in Q4 FY25
- New brand ambassador: **Kartik Aaryan**, targeting younger consumers
- **Dermicool** expanded from seasonal talc to a **multi-product franchise**:
- Launched **Dermicool Her**, **Super Active Talc**, **Shower Gels**, and **Prickly Heat Spray**
- Achieved **8.7% household penetration** and **43.4% volume market share**
- Continuous innovation in **non-seasonal formats** (e.g., Kesh King anti-dandruff shampoo, BoroPlus Aloe Vera Gel) reduces reliance on seasonal demand.
---
### **International Business**
- **17% of consolidated revenue** comes from international operations (up from 15% in FY20), growing at **11% CAGR over five years**.
- Operates in **70+ countries** across **Middle East, Africa, SEA, SAARC, and Russia-CIS**.
- **85% of international workforce** is locally hired, ensuring **cultural alignment** and **operational agility**.
- **80% of international production and sourcing** is localized (Germany, Bangladesh, UAE, Sri Lanka, Thailand).
- Key international brands:
- **7 Oils in One** – ₹100+ crore in international sales; strong in Bangladesh
- **Creme21** – German skincare brand thriving in GCC and SAARC
- **BoroPlus**, **Navratna**, **Zandu**, **Smart and Handsome** – category leaders in multiple markets
- Focus on **top 15 countries** accounting for **~80% of overseas revenues**.
---
### **R&D & Innovation Capability**
- Emami operates **state-of-the-art R&D centers in Kolkata (30,000 sq. ft.) and Mumbai**, DSIR and NABL certified.
- R&D team includes **100+ scientists**, including PhDs, Ayurvedacharyas, and specialists in **phytochemistry, dermatology, pharmacology, and biotechnology**.
- Key capabilities:
- **Tech Intel Playbook**: AI-driven predictive analytics for product development
- **Design-to-Value (DTV)**: Optimizes formulations for affordability without compromising quality
- **Ready-to-Deploy toolboxes** for rapid D2C innovation
- **Clinical validation** via partnerships with **AIIMS, NIMHANS, and Ayurvedic universities**
- Phase I trials completed for a **phytopharmaceutical pre-diabetes drug**
- Cultivates **medicinal plants** (Brahmi, Tulsi, Kaunch) through **organic farming and hydroponics**.
---
### **Manufacturing & Supply Chain**
- **6 manufacturing units**: 5 in India (Vapi, Masat, Pantnagar, Pacharia, Amingaon), 1 in **Bangladesh**.
- Supported by **35+ third-party partners** in Germany, UAE, Sri Lanka, Russia, and Thailand.
- **WHO GMP, ISO, and cGMP certified** facilities.
- **Digitized supply chain** with **mSFA, RFID, geo-tagging**, and **beat optimization tools** for rural and urban execution.
- **Project Khoj** expanded rural reach to **over 50,000 towns**, supported by geo-mapping and digital sales tools.
---
### **Financial & Strategic Highlights (FY25)**
- **Core Domestic Business**: Grew **8% (value)** and **5% (volume)** despite macro headwinds.
- **Key brand growth**:
- Navratna & Dermicool: **+18%**
- BoroPlus: **+14%**
- Zandu Healthcare: **+12%**
- **E-commerce & Modern Trade**:
- E-commerce now **~12% of sales**, with **82% YoY growth** in prior years
- Modern trade grew **37%**, enabled by **Project Midas** and **joint business planning**
- **International Sales**: +11% CAGR, **5% growth in constant currency** in FY25
- **Cash-rich, zero-debt balance sheet** – supports **acquisition flexibility and R&D investment**
- **8 brands now generate >₹100 crore annually**, including Zandu (₹800Cr+), Navratna (₹600Cr+), BoroPlus (₹500Cr+)