Hindustan Unilever Limited Research Report

Hindustan Unilever Limited Research Report

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.

 

Hindustan Unilever Limited - Investment Summary

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.

Hindustan Unilever Limited Overview

Beta: 0.61

Alpha: 3.4

Risk Reward Ratio: 1.32

Margin of Safety: 15%

 

Hindustan Unilever Limited - Quarterly Summary

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:

        1. Skin Cleansing - Dove, Lifebuoy, LUX, Pears, Liril.

        2. Oral Care - Pepsodent, Closeup, Lever Auyush.

        3. Hair Care - Tresemme, Dove, Indulekha.

        4. Skincare - Glow & Lovely, Pond’s, Vaseline.

    • Home Care Segment:

      • Brands under this segment include:

        1. Household Care - Vim, Domex, Sunlight.

        2. Fabric Wash - Comfort, Wheel, Rin, Surf excel.

        3. Purifiers - Puriet.

    • Foods & Refreshments Segment:

      • Brand under this segment includes:

        1. Foods - Knorr, Kissan, Hellmann’s, Annapurna.

        2. Beverages - Lipton, Bru, Broke Bond Red Label, Taj Mahal, Taaza.

        3. Nutrition - Horlicks, Boost.

        4. 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.

Hindustan Unilever Limited Product wise Revenue break up

  • 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.

Hindustan Unilever Limited Geographical wise Revenue break up

 

Hindustan Unilever Limited - Revenue Trend

Topline and Bottomline trend (crores)

Hindustan Unilever Limited Revenue Trend

Hindustan Unilever Limited EBIT Margin

Hindustan Unilever Limited Shareholding Pattern

Hindustan Unilever Limited Major Shareholders

 

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

 

 

 

 

Current ratio (x)

1.31

1.37

1.32

1.28

Quick Ratio

1.029

1.078

1.025

0.958

 

 

 

 

 

Turnover Ratio

 

 

 

 

Receivables Turnover

12.06158

50.54

69.04

70.86

Inventory Turnover

     55.13

167.19

162.46

175.3

Payables Turnover

   145.69

63.87

160.86

151.37

Asset Turnover

       2.16

       2.15

       2.05

       1.06

 

 

 

 

 

Solvency Ratio

 

 

 

 

Debt to Equity

0

0

0

0

Interest Coverage Ratio

283.20

268.60

80.43

93.69

 

Hindustan Unilever Limited - Financial Overview

Profit and Loss Statement (₹ in crores)

 

Mar-18

Mar-19

Mar-20

Mar-21

Revenue

36,238

39,310

39,783

47,028

Other income

384.00

550.00

632.00

410.00

Total Revenue

36,622

39,860

40,415

47,438

 

       

Cost of Goods Sold

16,730

18,474

18,259

22,148

Gross Profit

19,892

21,386

22,156

25,290

 

       

Excise Duty

693.00

-

-

-

Employee benefit expense

1,860

1,875

1,820

2,358

Other Expenses

9,456

10,081

9,843

10,896

EBITDA

7,883

9,430

10,493

12,036

 

       

Depreciation and amortisation expenses

520

565

1,002

1,074

EBIT

7,363

8,865

9,491

10,962

 

       

Finance costs

26

33

118

117

EBT Before exceptional item

7,337

8,832

9,373

10,845

 

       

Exceptional items

(33.00)

(228.00)

(200.00)

(239.00)

Profit before tax

7,304

8,604

9,173

10,606

 

       

Income Tax Expense

2,079

2,544

2,409

2,606

Profit from continuing operations (A)

5,225

6,060

6,764

8,000

Discontinued operations:

       

Profit/Loss of the year from discontinued operations

2

0

(6)

(1)

Tax credit of discontinued operations

-

-

(2.00)

-

Loss of the year from discontinued operations after tax (B)

2

0

(8)

(1)

 

       

(Loss)/Profit of the year (C)= (A)+(B)

5,227

6,060

6,756

7,999

 

       

EPS

       

Basic

24.08

27.97

31.21

34.03

Diluted

24.07

27.96

31.21

34.03

 

       

Number of shares

       

Basic

216.42

216.53

216.46

216.22

Diluted

216.46

216.58

216.50

216.24

 

Cash Flow Statement (₹ in crores)

 

Mar-18

Mar-19

Mar-20

Mar-21

Net Profit Before Tax

7304

8604

9173

10606

Net Cash from Operating Activities

6059

5800

7623

9163

Net Cash Used for Investing Activities

-1063

-438

1791

-1528

Net Cash From (Used For) Financing Activities

-4975

-5390

-6819

-9309

Net Increase in Cash and Cash Equivalents

21

-28

2595

-1674

Cash And Cash Equivalents at The Beginning of The Year

628

649

621

3216

Cash And Cash Equivalents at The End of Year

649

621

3216

1842

 

Balance Sheet (₹ in crores)

 

Mar-18

Mar-19

Mar-20

Mar-21

Assets

 

 

 

 

Non-Current Assets

 

 

 

 

Property, Plant & Equipment

4,080

4,192

4,960

6,116

Capital WIP

461

406

597

745

Goodwill

-

36

36

17,316

Other Intangible Assets

367

406

402

27,930

Goodwill On Consolidation

81

81

81

81

Investment In Subsidiaries, Association and Joint Venture

0

0

0

0

Financial Assets:

       

Investments

2

2

2

2

Loans

184

215

238

251

Other Financial Assets

6

11

3

617

Non-Current Assets (Net)

635

835

1,083

1,246

Deferred Tax Assets (Net)

302

373

284

17

Other Non-Current Assets

84

158

146

219

Total Non-Current Assets

6,202

6,715

7,832

54,540

 

       

Current Assets

       

Inventories

2,513

2,574

2,767

3,579

Financial Assets

       

Investments

2,871

2,714

1,253

2,707

Loans

4

4

-

-

Trade Receivables

1,310

1,816

1,149

1,758

Cash And Cash Equivalents

649

621

3,216

1,842

Bank Balances Other Than Cash and Cash Equivalents

2,836

3,136

1,897

2,629

Other Financial Assets

805

605

1,420

1,188

Other Current Assets

656

440

601

497

Assets Held for Sale

16

4

18

17

Total Current Assets

11,660

11,914

12,321

14,217

 

       

Total Assets

17,862

18,629

20,153

68,757

 

       

Equities & Liabilities

       

Equity

       

Equity Share Capital

216

216

216

235

Other Equity

7,065

7,651

8,013

47,439

Equity Attributable to Owners of The Company

7,281

7,867

8,229

47,674

 

       

Non-Controlling Interests

20

18

17

20

Total Equity

7,301

7,885

8,246

47,694

 

       

Liabilities

       

Non-Current Liabilities

       

Financial Liabilities

       

Other Financial Liabilities

119

394

939

1,027

Provisions

800

1,082

1,227

1,578

Noncurrent Tax Liabilities

558

601

424

1,367

Deferred Tax Liabilities

-

-

-

5,988

Other Non-Current Liabilities

197

-

-

-

Total Non-Current Liabilities

1,674

2,077

2,590

9,960

 

       

Current Liabilities

       

Financial Liabilities

       

Borrowings

-

99

-

-

Trade Payables

       

Dues to Micro and Small Enterprises

-

-

-

67

Dues to Others

7,170

7,206

7,535

8,735

Other Financial Liabilities

214

492

932

1,206

Other Current Liabilities

815

347

428

588

Provisions

688

523

422

507

Total Current Liabilities

8,887

8,667

9,317

11,103

 

       

Total Equity and Liabilities

17,862

18,629

20,153

68,757

 

Industry Overview

  • Fast-Moving Consumer Goods (FMCG) sector is India’s fourth-largest sector, with household and personal care accounting for 50% of FMCG sales in India.

  • Growing awareness, more accessible access, and changing lifestyles have been the key growth drivers for the sector.

  • The urban segment is the most significant contributor to the overall revenue generated by the FMCG sector in India. However, in the last few years, the FMCG market has grown faster in rural India compared to urban India.

  • Semi-urban and rural segments are multiplying, and FMCG products for 50% of the total spending.

  • The FMCG market in India is expected to increase at a CAGR of 14.9% to reach US $ 220 billion by 2025, from the US $ 110 billion in 2020.

  • The Government has allowed 100% FDI in food processing and single-brand retail and 51% in multi-brand retail. This would bolster employment, supply chain, and high visibility for FMCG brands across organized retail markets, strengthening consumer spending and encouraging product launches.

  • Rural Consumption has increased, led by a combination of increases in income levels. There is an increased demand for branded products in rural India.

  • On the other hand, with the share of the unorganized market in the FMCG sector falling, the organized sector growth is expected to rise with the increasing level of brand consciousness, augmented by the increase in modern retail.

 

Concall Overview (Q3FY2021)

  • FMCG market growth is moderating, and consumers are titrating volumes due to significant inflationary conditions.

  • The inflationary condition is likely to persist in the near term. The company expects to see sequentially more inflation in the March quarter than the December quarter.

  • Palm oil, Crude oil, derivatives, packaging, and freight continue to remain inflated. 30% of the business comes from ₹1, ₹5, and ₹10 packs, grammage reduction in these impacted the volume by 2%.

  • PLI approval in RTC/RTE and food processing categories results in 300 crores to 500 cores gain in over 5 years.

 

Hindustan Unilever Limited - Technical Analysis

Hindustan Unilever Limited Technical Analysis

  • Stock is trading above EMA 200 and MA 200 indicators, with a strong support level of ₹1,916 and a resistance level at ₹2,500

  • One can accumulate this share at the current price.

 

Recommendation Rationale:

  • For the first nine months, Hindustan Unilever Limited’s revenue increased by 11.68% to ₹38,679 crores, compared to the previous year at ₹34,595. Profit After Tax increased by 13.36% to ₹6,865 crores compared to the last year at ₹5,809 crores.

  • The company has high solid operating efficiency because of its diversified product mix, robust distribution networks, and geographically diversified production facilities.

  • The company is virtually debt-free.

  • HUL has a strong financial risk profile and a leading position in the domestic FMCG industry.

  • The company has got eligible for the PLI scheme.

  • The strong branding, pricing power, cost-saving program, experienced management, and extensive distribution network will help the company maintain its market stake.

 

Valuation

  • The company’s revenue has increased at a CAGR of 7% from FY 2018-2021

  • The product mix revenue segment has helped the company maintain its revenue and net profit growth over the years.

  • The company’s ROE and ROCE are greater than 20%.

  • Q4FY2021 results could get impacted due to the increasing inflation, and its impact can be even seen in Q1FY2022-23.

  • Based on the current performance of the company in the first nine months, we expect the company could post higher revenue for the current financial (2022), corresponding to the previous year.

  • We have taken data for the last five years (2017-2021) and forecasted revenue for FY 2022-2026. Revenue growth is assumed to be 4.39%.

 

Estimated Income Statement (₹ in crores):

 

Mar-22

Mar-23

Mar-24

Mar-25

Mar-26

 

2022-E

2023-E

2024-E

2025-E

2026-E

Revenue

49,512.59

51,700.43

54,008.74

56,445.28

59,018.32

COGS

23,563.99

24,608.76

25,711.22

26,875.07

28,104.29

Gross Profit

25,948.60

27,091.67

28,297.53

29,570.21

30,914.03

Employee Expenses

2,353.66

2,458.02

2,568.14

2,684.39

2,807.17

Other Expenses

11,760.13

12,281.54

12,831.74

13,412.59

14,026.06

EBITDA

11,834.81

12,352.11

12,897.65

13,473.24

14,080.80

Depreciation

953.29

960.55

973.22

990.87

1,013.16

EBIT

10,881.52

11,391.56

11,924.43

12,482.37

13,067.64

Financial Cost

116.14

121.58

127.27

133.23

139.47

EBT

10,765.38

11,269.97

11,797.16

12,349.14

12,928.16

Tax expenses

2691.3449

2817.4937

2949.2901

3087.2854

3232.0411

PAT

8,074.03

8,452.48

8,847.87

9,261.86

9,696.12

  • We initiate coverage on Hindustan Unilever Limited with a “BUY” and a 10 months Target Price of 2,561.

 


Disclaimer: This report is only for the information of our customers Recommendations, opinions, or suggestions are given with the understanding that readers acting on this information assume all risks involved. The information provided herein is not to be construed as an offer to buy or sell securities of any kind.

Post a Comment
Error message
Error message
Error message

 

DISCLAIMER

This report is only for the information of our customers. Recommendations, opinions, or suggestions are given with the understanding that readers acting on this information assume all risks involved. The information provided herein is not to be construed as an offer to buy or sell securities of any kind. ATS and/or its group companies do not as assume any responsibility or liability resulting from the use of such information.

 

 

<