|
Industry |
Market Price |
Recommendation |
Target |
Time Horizon |
|
FMCG |
2,152.15 |
Buy |
2,561 |
10 months |
Q3 FY 2022 Review
Hindustan Unilever Limited reported net revenue of ₹13,439 crores for the quarter ended December 31, 2021, compared to ₹12,181 crores for December 31, 2020. EBIT and Profit After Tax were ₹3,143 crores and ₹2300 crores for the quarter ended, 31, 2021, as compared to ₹2,643 crores and ₹ 1,938 crores, during the corresponding quarter of the previous year.
|
CMP (₹) |
2,152.15 |
|
52 Week H/L |
1,901/2,859 |
|
Market Cap (crores) |
5,05,667 |
|
Face Value (₹) |
1.00 |
|
Promoter Holding (%) |
61.90 |
|
Non-Promoter Holding (%) |
30.90 |
|
Total (%) |
100.00 |
|
Book Value |
₹202.95 |
|
EPS TTM |
₹34.03 |
Overview
HUL is India's largest fast-moving consumer goods company with strong brands across categories and prices.
The brands have high visibility and have sustained their market leadership in more than 80% of their business, backed by an extensive distribution network and strong advertising and marketing support.
The company received approval for the PLI scheme for Ready to Cook/ Ready to Eat and Processed Fruits & Vegetables.
The company has been assigned AAA/stable credit rating on a long-term bank facility.

Beta: 0.61 |
Alpha: 3.4 |
Risk Reward Ratio: 1.32 |
Margin of Safety: 15% |
|
Quarterly (INR in crores) |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
Dec-20 |
|
Revenue from Operations |
13,439 |
13,046 |
12,194 |
12,433 |
12,181 |
|
Other income |
60 |
53 |
66 |
109 |
54 |
|
Total Income |
13,499 |
13,099 |
12,260 |
12,542 |
12,235 |
|
|
|||||
|
Total Expenditure |
10302 |
10101 |
9533 |
9656 |
9504 |
|
EBIT |
3,197 |
2,998 |
2,727 |
2,886 |
2,731 |
|
|
|||||
|
Finance cost |
27 |
28 |
13 |
11 |
44 |
|
EBT before Exceptional Items |
3,170 |
2,970 |
2,714 |
2,875 |
2,687 |
|
|
|||||
|
Exceptional items |
(67) |
(5) |
(27) |
14 |
(51) |
|
PBT |
3,103 |
2,965 |
2,687 |
2,889 |
2,636 |
|
|
|||||
|
Tax Expenses |
803 |
698 |
587 |
698 |
783 |
|
PAT |
2,300 |
2,267 |
2,100 |
2,191 |
1,853 |
Business
HUL is India’s largest FMCG company and has a diverse product portfolio, including soaps & detergents, personal care products, and beverages. The company has owned factories and many outsourced production facilities across the country.
The company has 14 brands with ₹1,000 crores in annual sales.
In 2015, the company acquired the ‘Indulekha’ brand from Mosons Group for a consideration of 330 cores along.
In 2020, the company acquired the brand ‘Vwash’ from Glenmark Pharmaceuticals Limited. The brand was launched in 2013 and has established itself as a market leader in the female intimate hygiene category.
The amalgamation of GlaxoSmithKline Consumer Limited will enhance the market position of HUL in the foods and refreshment segment and will increase the revenue diversity in the medium term.
HUL business segments include:
Beauty & Personal Care Segments:
Brands under this segment include:
Skin Cleansing - Dove, Lifebuoy, LUX, Pears, Liril.
Oral Care - Pepsodent, Closeup, Lever Auyush.
Hair Care - Tresemme, Dove, Indulekha.
Skincare - Glow & Lovely, Pond’s, Vaseline.
Home Care Segment:
Brands under this segment include:
Household Care - Vim, Domex, Sunlight.
Fabric Wash - Comfort, Wheel, Rin, Surf excel.
Purifiers - Puriet.
Foods & Refreshments Segment:
Brand under this segment includes:
Foods - Knorr, Kissan, Hellmann’s, Annapurna.
Beverages - Lipton, Bru, Broke Bond Red Label, Taj Mahal, Taaza.
Nutrition - Horlicks, Boost.
Ice Cream - Kwality Walls.
Out of the total revenue, 29.7% of revenue have generated from Health Care, 38,4% from Beauty & Personal Care, 28,1% from Food & Refreshment, and 3.9% from others % in FY 2021, compared to 34.3%, 44%, 18,7% and 3% in FY 2020 respectively.

Out of the total revenue, 96.29% of income has been generated from India, and 3.71% from outside India in FY 2021, compared to 96.55% and 3.45% in FY 2020 respectively.

Topline and Bottomline trend (crores)




Ratio Analysis
|
|
Mar-18 |
Mar-19 |
Mar-20 |
Mar-21 |
|
Profitability Ratio |
|
|
|
|
|
Gross Profit |
54.89% |
54.40% |
55.69% |
53.78% |
|
EBITDA Margin |
21.75% |
23.99% |
26.38% |
25.59% |
|
EBIT Margin |
20.32% |
22.55% |
23.86% |
23.31% |
|
Pre-Tax Margin |
20.25% |
22.47% |
23.56% |
23.06% |
|
Net Profit Margin |
14.42% |
15.42% |
16.98% |
17.01% |
|
|
|
|
|
|
|
Return on Investment |
|
|
|
|
|
Return on Asset – ROA |
31.14% |
33.21% |
34.84% |
17.99% |
|
Return on Capital Employed – ROCE |
86.79% |
93.63% |
91.27% |
32.01% |
|
Return on Equity – ROE |
74.32% |
79.81% |
83.76% |
28.60% |
|
|
|
|
|
|
|
Liquidity Ratio |
|
|