Shares Bazaar

Marico Ltd.

NSE   0.00  
OPEN PRICE(₹)
0.00
HIGH PRICE(₹)
0.00
LOW PRICE(₹)
0.00
CLOSE PRICE(₹)
0.00
VOLUME
0.00
52 WK LOW (₹)
234 (23-03-2020)
52 WK HIGH (₹)
432.5 (11-01-2021)
BSE   472.8  
OPEN PRICE₹)
481.1
HIGH PRICE(₹)
481.1
LOW PRICE (₹)
468.5
CLOSE PRICE(₹)
472.8
VOLUME
163395
VALUE
77125600
BID QTY
0
OFFER QTY
0

Stock Summary

Trade Value (₹ in Lacs) : 1291.27 MCap (₹ in Mn) : 531876.02 Dividend Yield(%) : 1.64 Price/Earning (TTM) : 48.89
TTM EPS (₹) : 0 Price/Sales (TTM) : 0 P/E Ratio : 0.01 Price/Book (MRQ) : 13.03
Book Value(₹) : 0 Face Value(₹) : 0 Latest Reserve (₹ in Mn): 39520 EPSc : 7.8
PE : 52.82 TTMNP : 10880 TTMTAX : 2240 TTMINTEREST : 250
TTMDEPRECIATION : 1090 TTMNetSales : 59210 EV_Sales : 8.99 EV (in Mn) : 532176.02
TTMEBITDA : 14790 EV_EBITDA : 35.98 TTMCashProfit : 11970 TTMCEPS : 9.27
Price_CEPS : 44.43 TTMNPAEX : 10880

Peer Group Compare

Comp. Name Price M.Cap Div Yld % P/E Ratio Price/Earning (TTM) TTM EPS (₹)
Nestle India Ltd. (BSE)

16753.6 ( 0.16%)

167526.16 1.97 0.13 80.85 214.92
Britannia Industries Ltd. (BSE)

3460.6 ( 0.3%)

86824.59 0.97 0.03 50.49 71.4
Tata Consumer Products Ltd. (BSE)

629 ( -3.73%)

52044.63 0.48 0.01 91.81 6.15
Jubilant FoodWorks Ltd. (BSE)

2741.35 ( -2.95%)

35764.27 0.22 0.08 279.31 9.7
Varun Beverages Ltd. (BSE)

998 ( 0.51%)

24925.38 0.29 0.02 111.24 7.76

Management Info

Chairman : Harsh Mariwala
Managing Director : Saugata Gupta
Company Secretory : Hemangi Ghag
Incorporation Year : 1988

Registered Office

Address : 7th Floor, Grande Palladium
175, Cst Road
Kalina, Santacruz (East)
City-Pincode : Mumbai-400098
Phone :
Website : www.marico.com
Email : milinvrel@maricoindia.net

Registrars Details

Registrars Details : Link Intime India Pvt Ltd.
Address : C 101, 247 Park, LBS Marg, Vikhroli (W), Mumbai(Old Address:) C-13 Pannalal Silk Compound, L B S Marg, Bhandup Mumbai Maharashtra
Listing : BSE, NSE, MCX

loading..

Balance Sheet

(₹ in Million)
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
SOURCES OF FUNDS:
Share Capital 0.13 0.13 0.13 0.13 0.13
  Equity - Authorised 0.15 0.15 0.15 0.15 0.15
  Equity - Issued 0.13 0.13 0.13 0.13 0.13
 Equity Paid Up 0.13 0.13 0.13 0.13 0.13
  Equity Shares Forfeited 0.00 0.00 0.00 0.00 0.00
  Adjustments to Equity 0.00 0.00 0.00 0.00 0.00
  Preference Capital Paid Up 0.00 0.00 0 0 0.00
  Face Value 0 0 0 0 0
Share Warrants & Outstandings 0.00 0.00 0.00 0.00 0.00
Total Reserves 2.87 2.83 2.4 2.19 1.88
  Securities Premium 0.42 0.42 0.42 0.41 0.41
  Capital Reserves 0.00 0.00 0.00 0.00 0.00
  Profit & Loss Account Balances 2.84 2.84 2.43 2.25 1.97
  General Reserves 0.3 0.3 0.3 0.3 0.3
Reserve excluding Revaluation Reserve 2.87 2.83 2.4 2.19 1.88
Revaluation Reserves 0.00 0.00 0 0 0.00
Deposits 0.00 0.00 0.00 0.00 0.00
  Demand Deposits 0.00 0.00 0.00 0.00 0.00
  Savings Deposit 0.00 0.00 0.00 0.00 0.00
  Term Deposits / Fixed Deposits 0.00 0.00 0.00 0.00 0.00
  Current Deposits 0.00 0.00 0.00 0.00 0.00
  Recurring Deposits 0.00 0.00 0.00 0.00 0.00
  Other Deposits 0.00 0.00 0.00 0.00 0.00
Borrowings 0.00 0.00 0.00 0.00 0.00
  Borrowings From Reserve Bank of India 0.00 0.00 0.00 0.00 0.00
  Borrowings From Other Banks 0.00 0.00 0.00 0.00 0.00
  Borrowings From GOI 0.00 0.00 0.00 0.00 0.00
  Borrowings From Other Financial Institutions 0.00 0.00 0.00 0.00 0.00
  Borrowings in the form of Bonds / Debentures 0.00 0.00 0.00 0.00 0.00
  Borrowings in Other Form 0.00 0.00 0.00 0.00 0.00
Other Liabilities & Provisions 0.00 0.00 0.00 0.00 0.00
  Bills Payable 0.00 0.00 0.00 0.00 0.00
  Inter-office adjustment Liabilities 0.00 0.00 0.00 0.00 0.00
  Interest Accrued 0.00 0.00 0.00 0.00 0.00
  Proposed Dividend 0.00 0.00 0.00 0.00 0.00
  Corporate dividend tax payable 0.00 0.00 0.00 0.00 0.00
  Other Liabilities & Provisions 0.02 0.02 0.02 0.02 0.01
Total Liabilities 3.21 3.17 2.59 2.36 2.04
APPLICATION OF FUNDS :
Cash and balance with Reserve Bank of India 0.00 0.00 0.00 0.00 0.00
  Cash with RBI 0.00 0.00 0.00 0.00 0.00
  Cash in hand & others 0.00 0.00 0.00 0.00 0.00
Balances with banks and money at call 0.00 0.00 0.00 0.00 0.00
Investments 0.85 0.57 0.66 0.7 0.59
Investments in India 0.00 0.00 0.00 0.00 0.00
  GOI/State Govt. Securities 0.00 0.00 0.00 0.00 0.00
  Equity Shares - Corporate 0.00 0.00 0.00 0.00 0.00
  Debentures & Bonds 0.00 0.00 0.00 0.00 0.00
  Subsidiaries and/or joint ventures/Associates 0.00 0.00 0.00 0.00 0.00
  Units - MF/ Insurance/CP/PTC 0.00 0.00 0.00 0.00 0.00
Investments outside India 0.00 0.00 0.00 0.00 0.00
  Government securitiesC 0.00 0.00 0.00 0.00 0.00
  Subsidiaries and/or joint ventures abroad 0.00 0.00 0.00 0.00 0.00
  Other investments outside India 0.00 0.00 0.00 0.00 0.00
  Less: Prov for Diminution in Value of Invest. 0.00 0.00 0.00 0.00 0.00
Advances 0.00 0.00 0.00 0.00 0.00
  Bills Purchased & Discounted 0.00 0.00 0.00 0.00 0.00
  Cash Credit, Over Draft & Loans repayable 0.00 0.00 0.00 0.00 0.00
  Term Loans 0.00 0.00 0.00 0.00 0.00
  Finance lease and hire purchase receivable 0.00 0.00 0.00 0.00 0.00
Gross block 1.93 1.72 1.34 1.23 1.14
  Premises 0.6 0.55 0.28 0.26 0.27
  Assets Given on Lease 0.00 0.00 0.00 0.00 0.00
  Other Fixed Assets 0.00 0.00 0.00 0.00 0.00
Less: Accumulated Depreciation 0.54 0.43 0.25 0.17 0.09
Net Block 1.38 1.28 1.08 1.05 1.05
Less: Impairment of Assets 0.01 0 0.01 0.01 0.01
Lease Adjustment 0.00 0.00 0.00 0.00 0.00
Capital Work in Progress 0.06 0.05 0.03 0.01 0.04
Other Assets 0.00 0.00 0.00 0.00 0.00
  Inter-office adjustment Assets 0.00 0.00 0.00 0.00 0.00
  Interest Accrued Assets 0.00 0.00 0.00 0.00 0.00
  Tax paid in advance/TDS 0.00 0.00 0.00 0.00 0.00
  Stationery and stamps 0.00 0.00 0.00 0.00 0.00
  Non-banking assets acquired 0.00 0.00 0.00 0.00 0.00
  Deferred tax asset 0.00 0.00 0.00 0.00 0.00
  Miscellaneous Expenditure not written off 0.00 0.00 0.00 0.00 0.00
Total Assets 3.21 3.17 2.59 2.36 2.04
Contingent Liabilities 0.63 0.53 0.28 0.23 0.88
  Claims not acknowledged as debts 0.4 0.33 0.28 0.23 0.88
  Outstanding forward exchange contracts 0.00 0.00 0.00 0.00 0.00
  Guarantees given in India 0.00 0.00 0.00 0.00 0.00
  Guarantees given Outside India 0.00 0.00 0.00 0.00 0.00
  Acceptances, endorsements & other obligations 0.00 0.00 0.00 0.00 0.00
Bills for collection 0.00 0.00 0.00 0.00 0.00
Book Value 0.02 0.02 0.02 0.02 0.02
Adjusted Book Value 0.02 0.02 0.02 0.02 0.02
(₹ in Million)
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
SOURCES OF FUNDS:
Share Capital 0.13 0.13 0.13 0.13 0.13
  Equity - Authorised 0.15 0.15 0.15 0.15 0.15
  Equity - Issued 0.13 0.13 0.13 0.13 0.13
 Equity Paid Up 0.13 0.13 0.13 0.13 0.13
  Equity Shares Forfeited 0.00 0.00 0.00 0.00 0.00
  Adjustments to Equity 0.00 0.00 0.00 0.00 0.00
  Preference Capital Paid Up 0.00 0.00 0.00 0.00 0.00
  Face Value 0 0 0 0 0
Share Warrants & Outstandings 0.00 0.00 0.00 0.00 0.00
Total Reserves 3.35 3.34 2.9 2.79 2.4
  Securities Premium 0.25 0.24 0.24 0.24 0.23
  Capital Reserves 0 0 0 0 0
  Profit & Loss Account Balances 2.76 2.76 2.35 2.27 1.93
  General Reserves 0.3 0.3 0.3 0.3 0.3
Reserve excluding Revaluation Reserve 3.35 3.34 2.9 2.79 2.4
Revaluation Reserves 0.00 0.00 0.00 0.00 0.00
Deposits 0.00 0.00 0.00 0.00 0.00
  Demand Deposits 0.00 0.00 0.00 0.00 0.00
  Savings Deposit 0.00 0.00 0.00 0.00 0.00
  Term Deposits / Fixed Deposits 0.00 0.00 0.00 0.00 0.00
  Current Deposits 0.00 0.00 0.00 0.00 0.00
  Recurring Deposits 0.00 0.00 0.00 0.00 0.00
  Other Deposits 0.00 0.00 0.00 0.00 0.00
Borrowings 0.00 0.00 0.00 0.00 0.00
  Borrowings From Reserve Bank of India 0.00 0.00 0.00 0.00 0.00
  Borrowings From Other Banks 0.00 0.00 0.00 0.00 0.00
  Borrowings From GOI 0.00 0.00 0.00 0.00 0.00
  Borrowings From Other Financial Institutions 0.00 0.00 0.00 0.00 0.00
  Borrowings in the form of Bonds / Debentures 0.00 0.00 0.00 0.00 0.00
  Borrowings in Other Form 0.00 0.00 0.00 0.00 0.00
Other Liabilities & Provisions 0.00 0.00 0.00 0.00 0.00
  Bills Payable 0.00 0.00 0.00 0.00 0.00
  Inter-office adjustment Liabilities 0.00 0.00 0.00 0.00 0.00
  Interest Accrued 0.00 0.00 0.00 0.00 0.00
  Proposed Dividend 0.00 0.00 0.00 0.00 0.00
  Corporate dividend tax payable 0.00 0.00 0.00 0.00 0.00
  Other Liabilities & Provisions 0.01 0.01 0.01 0.01 0
Total Liabilities 3.62 3.61 3.05 2.94 2.54
APPLICATION OF FUNDS :
Cash and balance with Reserve Bank of India 0.00 0.00 0.00 0.00 0.00
  Cash with RBI 0.00 0.00 0.00 0.00 0.00
  Cash in hand & others 0.00 0.00 0.00 0.00 0.00
Balances with banks and money at call 0.00 0.00 0.00 0.00 0.00
Investments 1.84 1.56 1.62 1.76 1.65
Investments in India 0.00 0.00 0.00 0.00 0.00
  GOI/State Govt. Securities 0.00 0.00 0.00 0.00 0.00
  Equity Shares - Corporate 0.00 0.00 0.00 0.00 0.00
  Debentures & Bonds 0.00 0.00 0.00 0.00 0.00
  Subsidiaries and/or joint ventures/Associates 0.00 0.00 0.00 0.00 0.00
  Units - MF/ Insurance/CP/PTC 0.00 0.00 0.00 0.00 0.00
Investments outside India 0.00 0.00 0.00 0.00 0.00
  Government securitiesC 0.00 0.00 0.00 0.00 0.00
  Subsidiaries and/or joint ventures abroad 0.00 0.00 0.00 0.00 0.00
  Other investments outside India 0.00 0.00 0.00 0.00 0.00
  Less: Prov for Diminution in Value of Invest. 0.00 0.00 0.00 0.00 0.00
Advances 0.00 0.00 0.00 0.00 0.00
  Bills Purchased & Discounted 0.00 0.00 0.00 0.00 0.00
  Cash Credit, Over Draft & Loans repayable 0.00 0.00 0.00 0.00 0.00
  Term Loans 0.00 0.00 0.00 0.00 0.00
  Finance lease and hire purchase receivable 0.00 0.00 0.00 0.00 0.00
Gross block 1.11 0.96 0.68 0.62 0.53
  Premises 0.48 0.44 0.25 0.23 0.23
  Assets Given on Lease 0.00 0.00 0.00 0.00 0.00
  Other Fixed Assets 0.00 0.00 0.00 0.00 0.00
Less: Accumulated Depreciation 0.42 0.33 0.19 0.12 0.06
Net Block 0.69 0.63 0.49 0.5 0.46
Less: Impairment of Assets 0 0 0.01 0.01 0.01
Lease Adjustment 0.00 0.00 0.00 0.00 0.00
Capital Work in Progress 0.06 0.04 0.03 0.01 0.04
Other Assets 0.00 0.00 0.00 0.00 0.00
  Inter-office adjustment Assets 0.00 0.00 0.00 0.00 0.00
  Interest Accrued Assets 0.00 0.00 0.00 0.00 0.00
  Tax paid in advance/TDS 0.00 0.00 0.00 0.00 0.00
  Stationery and stamps 0.00 0.00 0.00 0.00 0.00
  Non-banking assets acquired 0.00 0.00 0.00 0.00 0.00
  Deferred tax asset 0.00 0.00 0.00 0.00 0.00
  Miscellaneous Expenditure not written off 0.00 0.00 0.00 0.00 0.00
Total Assets 3.62 3.61 3.05 2.94 2.54
Contingent Liabilities 0.53 0.44 0.36 0.26 0.91
  Claims not acknowledged as debts 0.3 0.24 0.19 0.12 0.77
  Outstanding forward exchange contracts 0.00 0.00 0.00 0.00 0.00
  Guarantees given in India 0.00 0.00 0.00 0.00 0.00
  Guarantees given Outside India 0.00 0.00 0.00 0.00 0.00
  Acceptances, endorsements & other obligations 0.00 0.00 0.00 0.00 0.00
Bills for collection 0.00 0.00 0.00 0.00 0.00
Book Value 0.03 0.03 0.02 0.02 0.02
Adjusted Book Value 0.03 0.03 0.02 0.02 0.02

Quarterly Results

Particulars Sep-2020 Jun-2020 Mar-2020 Feb-2019
Date End Audited Audited Audited Audited
Interest Earned 19890.00 19250.00 14960.00 18240.00
Income On Investments 0.00 0.00 0.00 0.00
Interest On Balances With Rbi Other Inter Bank Funds 0.00 0.00 0.00 0.00
Interest / Discount On Advances / Bills 0 0 0 0
Others 0 0 0 0
Other Income 270 190 320 290
Total Income 20160 19440 15280 18530
Interest Expended 80 90 130 120
Operating Expenses 0 0 0 0
Total Expenditure 16000 14580 12140 14510
Operating Profit Before Provisions and Contingencies 4160 4860 3140 4020
Exceptional Items -330 640 -100 0
Provisions and contingencies 0 0 0 0
Profit Before Tax 3420 5070 2530 3580
Tax 690 1170 530 820
Profit After Tax 2730 3900 2000 2760
+/- Extraordinary Items 0 0 0 0
+/- Prior period items 0 0 0 0
Net Profit 2730 3900 2000 2760
Minority Interest -90 -70 -50 -40
Shares of Associates 0 -20 -10 0
Other related items 0 0 0 0
Misc. Expenses Written off 0.00 0.00 0.00 0.00
Consolidated Net Profit 2730 3900 2000 2760
Equity Capital 2640 3810 1940 2720
Face Value (IN RS) 1 1 1 1
Reserves 0 0 0 0
% of Shares held by Govt 0 0 0 0
Capital Adequacy Ratio 0.00 0.00 0.00 0.00
Gross / Net NPAs 0.00 0.00 0.00 0.00
Amount of Gross NPAs 0.00 0.00 0.00 0.00
Amount of Net NPAs 0 0 0 0
% of Gross / Net NPAs NA NA NA NA
% of Net NPAs 0 0 0 0
% of Gross NPAs 0 0 0 0
Return on Assets 0 0 0 0
No of Public Share Holdings NA NA NA NA
% of Public Share Holdings NA NA NA NA
Basic Eps After Extraordinary Items 2.05 2.95 1.51 2.11
Basic Eps Before Extraordinary Items 2.05 2.95 1.51 2.11
PBIDTM% 20.92 25.25 20.99 22.04
PBDTM% 18.85 28.1 19.45 21.38
PBTM% 17.19 26.34 16.91 19.63
PATM% 13.73 20.26 13.37 15.13
Particulars Sep-2020 Jun-2020 Mar-2020 Feb-2019
Date End Audited Audited Audited Audited
Interest Earned 15500.0 15160.0 11880.0 14340.0
Income On Investments 0 0 0 0
Interest On Balances With Rbi Other Inter Bank Funds 0 0 0 0
Interest / Discount On Advances / Bills 0 0 0 0
Others 0.00 0.00 0.00 0.00
Other Income 1450 190 1050 760
Total Income 16950 15350 12930 15100
Interest Expended 50 60 90 70
Operating Expenses 0.00 0.00 0.00 0.00
Total Expenditure 12710 11840 9700 11480
Operating Profit Before Provisions and Contingencies 4240 3510 3230 3620
Exceptional Items -330 0 0 0
Provisions and contingencies 0.00 0.00 0.00 0.00
Profit Before Tax 3600 3190 2840 3280
Tax 470 640 570 590
Profit After Tax 3130 2550 2270 2690
+/- Extraordinary Items 0.00 0.00 0.00 0.00
+/- Prior period items 0.00 0.00 0.00 0.00
Net Profit 3130 2550 2270 2690
Minority Interest 0.00 0.00 0.00 0.00
Shares of Associates 0.00 0.00 0.00 0.00
Other related items 0.00 0.00 0.00 0.00
Misc. Expenses Written off 0.00 0.00 0.00 0.00
Consolidated Net Profit 3130 2550 2270 2690
Equity Capital 3130 2550 2270 2690
Face Value (IN RS) 1 1 1 1
Reserves 0 0 0 0
% of Shares held by Govt 0.00 0.00 0.00 0.00
Capital Adequacy Ratio 0.00 0.00 0.00 0.00
Gross / Net NPAs 0.00 0.00 0.00 0.00
Amount of Gross NPAs 0.00 0.00 0.00 0.00
Amount of Net NPAs 0.00 0.00 0.00 0.00
% of Gross / Net NPAs NA NA NA NA
% of Net NPAs 0.00 0.00 0.00 0.00
% of Gross NPAs 0.00 0.00 0.00 0.00
Return on Assets 0.00 0.00 0.00 0.00
No of Public Share Holdings NA NA NA NA
% of Public Share Holdings NA NA NA NA
Basic Eps After Extraordinary Items 2.42 1.97 1.75 2.09
Basic Eps Before Extraordinary Items 2.42 1.97 1.75 2.09
PBIDTM% 27.35 23.15 27.19 25.24
PBDTM% 24.9 22.76 26.43 24.76
PBTM% 23.23 21.04 23.91 22.87
PATM% 20.19 16.82 19.11 18.76

Profit-Loss

-
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
I. INCOME
Interest Earned 0 0 0 0 0
     Interest / Discount on advances / Bills 0 0 0 0 0
     Interest on balances with RBI and other Inter-bank funds 0 0 0 0 0
     Income on investments 0 0 0 0 0
     Others 0 0 0 0 0
Other Income
     Commission,exchange and brokerage 0 0 0 0 0
     Profit / (loss)on sale of investments(net) 0.03 0.03 0.04 0 0
     Profit on sale of Fixed Assets 0 0.01 0 0 0.02
     Foreign Exchange Gains 0.01 0.01 0 0 0
     Income earned from subsidiaries/joint venture 0 0 0 0 0
     Rent / Lease Income
     Provisions Written Back 0 0 0 0 0
     Miscellaneous income -254 -206 -170 0 -94.11
Total Income 7.44 7.44 6.41 6.02 6.11
II. EXPENDITURE
Interest Expended 0.05 0.04 0.02 0.02 0.02
     Intereston Deposits 0 0 0 0 0
     Interest on RBI / inter-bank borrowings 0 0 0 0 0
     Other Interest 0.02 0.02 0.01 0.01 0.01
Operating Expenses 0 0 0 0 0
     Payments to and provisions for employees 0.48 0.47 0.42 0.4 0.37
     Rent,Taxes and lighting 0.02 0.01 0.06 0.08 0.08
     Depreciation on Banks property 0.14 0.13 0.09 0.09 0.09
     Depreciation on leased assets
     Auditor's fees and expenses 0 0 0 0 0
     Law charges 0.05 0.05 0.05 0.06 0.04
     Communication Expenses 0 0 0 0.01 0.01
     Repairs and Maintenance 0 0 0 0 0
     Insurance 0.01 0.01
     Other expenses -0.69 -0.66 -0.62 -0.66 -0.59
Provisions and Contingencies
     Provision for investments
     Provision for advances
     Others Provisions
Profit Before Tax 7.39 7.4 6.39 6 6.09
Taxes
     Current Income Tax 0.35 0.33 0.28 0.29 0.25
     Deferred Tax -0.02 -0.02 0.01 0.05 0.06
     Other taxes 0 0 0 0 0
Profit After Tax 1.04 1.13 0.83 0.81 0.72
Extra items
Minority Interest -0.02 -0.02 -0.01 -0.01 -0.01
Share of Associate -0 -0 -0
Other Consolidated Items
Consolidated Net Profit 1.02 1.11 0.81 0.8 0.71
Adjustments to PAT
IV. APPROPRIATIONS
     Transfer to Statutory Reserve
     Appropriation to General Reserve
     Appropriation to Revenue Reserve
     Appropriation to Other Reserves 0 0 0 0
     Equity Dividend
     Corporate dividend tax 0.13 0.09 0.09 0.06 0.07
     Other appropriations 3.73 3.43 2.98 2.71 2.4
Equity Dividend % 675.00 475.00 425.00 350.00 675.00
Earnings Per Share 7.9147 8.6357 6.3101 6.1882 5.5145
Adjusted EPS 7.9147 8.6357 6.3101 6.1882 5.5145
-
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
I. INCOME
Interest Earned 0 0 0 0 0
     Interest / Discount on advances / Bills 0 0 0 0 0
     Interest on balances with RBI and other Inter-bank funds 0 0 0 0 0
     Income on investments 0 0 0 0 0
     Others 0 0 0 0 0
Other Income
     Commission,exchange and brokerage 0 0 0 0 0
     Profit / (loss)on sale of investments(net) 0.03 0.03 0.04 0 0
     Profit on sale of Fixed Assets 0 0 0 0 0.01
     Foreign Exchange Gains 0.01 0.01 0 0 0
     Income earned from subsidiaries/joint venture 0 0 0 0 0
     Rent / Lease Income
     Provisions Written Back 0 0 0 0 0
     Miscellaneous income -933 -903 -654 -524.5 -382.68
Total Income 6.16 6.27 5.39 5.11 5.05
II. EXPENDITURE
Interest Expended 0.03 0.02 0.01 0.01 0.02
     Intereston Deposits 0 0 0 0 0
     Interest on RBI / inter-bank borrowings 0 0 0 0 0
     Other Interest 0.02 0.02 0.01 0 0.01
Operating Expenses 0 0 0 0 0
     Payments to and provisions for employees 0.31 0.31 0.27 0.25 0.23
     Rent,Taxes and lighting 0.02 0.01 0.04 0.07 0.06
     Depreciation on Banks property 0.11 0.1 0.07 0.06 0.06
     Depreciation on leased assets
     Auditor's fees and expenses 0 0 0 0 0
     Law charges 0.05 0.04 0.05 0.05 0.03
     Communication Expenses 0 0 0 0 0.01
     Repairs and Maintenance 0 0 0 0 0
     Insurance 0 0 0 0.01 0.01
     Other expenses -0.48 -0.47 -0.43 -0.44 -0.4
Provisions and Contingencies
     Provision for investments
     Provision for advances
     Others Provisions
Profit Before Tax 6.13 6.25 5.38 5.1 5.04
Taxes
     Current Income Tax 0.26 0.26 0.23 0.24 0.19
     Deferred Tax -0.01 -0.02 0.01 0.06 0.05
     Other taxes 0 0 0 0 0
Profit After Tax 1.01 1.13 0.72 0.84 0.69
Extra items
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit 1.01 1.13 0.72 0.84 0.69
Adjustments to PAT
IV. APPROPRIATIONS
     Transfer to Statutory Reserve
     Appropriation to General Reserve
     Appropriation to Revenue Reserve
     Appropriation to Other Reserves 0 0 0 0 0
     Equity Dividend
     Corporate dividend tax 0.13 0.09 0.09 0.06 0.07
     Other appropriations 3.63 3.37 2.9 2.72 2.37
Equity Dividend % 675 475 425 350 675
Earnings Per Share 7.80 8.75 5.57 6.53 5.36
Adjusted EPS 7.80 8.75 5.57 6.53 5.36

Financial Ratios

Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Operational & Financial Ratios
Earnings Per Share (Rs) 7.91 8.64 6.31 6.19 5.51
DPS(Rs) 6.75 4.75 4.25 3.5 6.75
Book NAV/Share(Rs) 23.23 22.92 19.63 17.96 15.59
Margin Ratios
Yield on Advances 0 0 0 0 0
Yield on Investments 0 0 0 0 0
Cost of Liabilities 0 0 0 0 0
NIM 0 0 0 0 0
Interest Spread 0 0 0 0 0
Performance Ratios
ROA(%) 21.85 25.79 21.49 22.58 21.63
ROE(%) 35.04 41.25 34.1 37.51 37.78
ROCE(%) 42.59 41.99 41.81 47.47 45.66
Efficiency Ratios
Cost Income Ratio 0 0 0 0 0
Core Cost Income Ratio 0 0 0 0 0
Operating Costs to Assets 0 0 0 0 0
Capital Adequacy
Basel I
Total CAR (Basel I) 0 0 0 0 0
Tier-1 (Basel I) 0 0 0 0 0
Tier-2 (Basel I) 0 0 0 0 0
Basel II
Total CAR (Basel II) 0 0 0 0 0
Tier-1 (Basel II) 0 0 0 0 0
Tier-2 (Basel II) 0 0 0 0 0
Basel III
Total CAR (Basel III) 0 0 0 0 0
Tier - 1 (Basel III) 0 0 0 0 0
Tier - 2 (Basel III) 0 0 0 0 0
Valuation Parameters
PER(x) 34.73 39.98 51.68 47.57 43.97
PCE(x) 29.97 35.26 46.13 42.1 38.6
Price/Book(x) 11.83 15.06 16.61 16.39 15.56
Yield(%) 2.46 1.38 1.3 1.19 2.78
EV/Net Sales(x) 4.85 6.05 6.67 6.42 5.2
EV/Core EBITDA(x) 22.29 31.03 34.63 30.23 27.52
EV/EBIT(x) 24.94 34.16 37.23 32.57 29.79
EV/CE(x) 7.34 9.42 10.36 10.48 8.77
M Cap / Sales 4.85 6.07 6.65 6.42 5.2
Growth Ratio
Core Operating Income Growth 25 150 -3.5 -22.52 -6.75
Operating Profit Growth 11.48 17.32 -3.07 10.48 22.28
Net Profit Growth -7.86 36.88 1.85 12.17 23.76
BVPS Growth 1.35 16.79 9.27 15.25 -44.81
Advances Growth 0 0 0 0 0
EPS Growth(%) -8.35 36.86 1.97 12.22 -37.97
Liquidity Ratios
Loans/Deposits(x) 0 0 0 0 0
Total Debt/Equity(x) 0 0 0 0 0
Current Ratio(x) 0 0 0 0 0
Quick Ratio(x) 0 0 0 0 0
Interest Cover(x)
Total Debt/Mcap(x) 0 0 0 0 0
Net NPA in Rs. Million 0 0 0 0 0
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Operational & Financial Ratios
Earnings Per Share (Rs) 7.8 8.75 5.57 6.53 5.36
DPS(Rs) 6.75 4.75 4.25 3.5 6.75
Book NAV/Share(Rs) 26.97 26.9 23.49 22.6 19.62
Margin Ratios
Yield on Advances 0 0 0 0 0
Yield on Investments 0 0 0 0 0
Cost of Liabilities 0 0 0 0 0
NIM 0 0 0 0 0
Interest Spread 0 0 0 0 0
Performance Ratios
ROA(%) 21.9 26.29 18.45 22.95 18.39
ROE(%) 28.95 34.74 24.15 30.93 28.38
ROCE(%) 35.69 35.59 31.05 39.99 35.53
Efficiency Ratios
Cost Income Ratio 0 0 0 0 0
Core Cost Income Ratio 0 0 0 0 0
Operating Costs to Assets 0 0 0 0 0
Capital Adequacy
Basel I
Total CAR (Basel I) 0 0 0 0 0
Tier-1 (Basel I) 0 0 0 0 0
Tier-2 (Basel I) 0 0 0 0 0
Basel II
Total CAR (Basel II) 0 0 0 0 0
Tier-1 (Basel II) 0 0 0 0 0
Tier-2 (Basel II) 0 0 0 0 0
Basel III
Total CAR (Basel III) 0 0 0 0 0
Tier - 1 (Basel III) 0 0 0 0 0
Tier - 2 (Basel III) 0 0 0 0 0
Valuation Parameters
PER(x) 35.24 39.45 58.59 45.08 45.26
PCE(x) 31.69 36.12 53.73 41.9 41.55
Price/Book(x) 10.19 12.83 13.88 13.02 12.36
Yield(%) 2.46 1.38 1.3 1.19 2.78
EV/Net Sales(x) 6.06 7.42 8.15 7.84 6.45
EV/Core EBITDA(x) 24.94 33.81 37.25 31.2 30.94
EV/EBIT(x) 27.49 36.73 43.79 32.92 32.94
EV/CE(x) 7.69 9.7 10.48 10.1 8.75
M Cap / Sales 6.06 7.46 8.14 7.83 6.44
Growth Ratio
Core Operating Income Growth 37.5 100 -38.37 -18.62 -6.01
Operating Profit Growth 8.54 15.92 -7.19 20.25 25.74
Net Profit Growth -10.89 57.24 -14.8 21.91 26.8
BVPS Growth 0.26 14.52 3.93 15.17 -45.9
Advances Growth 0 0 0 0 0
EPS Growth(%) -10.89 57.24 -14.76 21.88 -36.61
Liquidity Ratios
Loans/Deposits(x) 0 0 0 0 0
Total Debt/Equity(x) 0 0 0 0 0
Current Ratio(x) 0 0 0 0 0
Quick Ratio(x) 0 0 0 0 0
Interest Cover(x)
Total Debt/Mcap(x) 0 0 0 0 0
Net NPA in Rs. Million 0 0 0 0 0

Cash Flow

(₹ in Million)
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Net Profit Before Taxes 1.37 1.26 1.12 1.15 1.03
Adjustments for Expenses & Provisions : 0.1 0.1 0.04 0.07 0.06
Adjustments for Liabilities & Assets: 0.03 0.02 -0.35 -0.27 -0.02
Refund/(payment) of direct taxes -0.29 -0.32 -0.3 -0.3 -0.25
Other Direct payments 0 0 0 0 0
Cash Flow from operating activities 1.22 1.06 0.52 0.65 0.82
Cash Flow from investing activities -0.04 -0.33 0.06 -0.09 -0.2
Cash Flow from financing activities -1.15 -0.7 -0.57 -0.57 -0.6
Effect of exchange fluctuation on translation reserve 0 0 0 0 0
Net increase/(decrease) in cash and cash equivalents 0.03 0.03 0 -0.02 0.02
Opening Cash & Cash Equivalents 0.05 0.05 0.04 0.09 0.08
Cash & Cash Equivalent on Amalgamation / Take over / Merger 0 0 0 0 -0
Cash & Cash Equivalent of Subsidiaries under liquidations 0 0 0 0 0
Translation adjustment on reserves / op cash balalces frgn subsidiaries 0 0 0 0 0
Effect of Foreign Exchange Fluctuations 0.02 -0.03 0 -0.03 -0
Closing Cash & Cash Equivalent 0.09 0.05 0.05 0.04 0.09
Cash & Cash Equivalent on Amalgamation / Take over / Merger 0 0 0 0 -0
Cash & Cash Equivalent of Subsidiaries under liquidations 0 0 0 0 0
Translation adjustment on reserves / op cash balalces frgn subsidiaries 0 0 0 0 0
Effect of Foreign Exchange Fluctuations 0.02 -0.03 0 -0.03 -0
(₹ in Million)
Particulars Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Net Profit Before Taxes 1.37 1.26 1.12 1.15 1.03
Adjustments for Expenses & Provisions : 0.1 0.1 0.04 0.07 0.06
Adjustments for Liabilities & Assets: 0.03 0.02 -0.35 -0.27 -0.02
Refund/(payment) of direct taxes -0.29 -0.32 -0.3 -0.3 -0.25
Other Direct payments 0 0 0 0 0
Cash Flow from operating activities 1.22 1.06 0.52 0.65 0.82
Cash Flow from investing activities -0.04 -0.33 0.06 -0.09 -0.2
Cash Flow from financing activities -1.15 -0.7 -0.57 -0.57 -0.6
Effect of exchange fluctuation on translation reserve 0 0 0 0 0
Net increase/(decrease) in cash and cash equivalents 0.03 0.03 0 -0.02 0.02
Opening Cash & Cash Equivalents 0.05 0.05 0.04 0.09 0.08
Cash & Cash Equivalent on Amalgamation / Take over / Merger 0 0 0 0 -0
Cash & Cash Equivalent of Subsidiaries under liquidations 0 0 0 0 0
Translation adjustment on reserves / op cash balalces frgn subsidiaries 0 0 0 0 0
Effect of Foreign Exchange Fluctuations 0.02 -0.03 0 -0.03 -0
Closing Cash & Cash Equivalent 0.09 0.05 0.05 0.04 0.09
Cash & Cash Equivalent on Amalgamation / Take over / Merger 0 0 0 0 -0
Cash & Cash Equivalent of Subsidiaries under liquidations 0 0 0 0 0
Translation adjustment on reserves / op cash balalces frgn subsidiaries 0 0 0 0 0
Effect of Foreign Exchange Fluctuations 0.02 -0.03 0 -0.03 -0

Share Price

Year Open Price (₹) High Price (₹) Low Price (₹) Close Price (₹) Volume (000's) Value (in Lakhs)
February-2021 417.95 430.2 405.95 411.8 910.53 3783.37
January-2021 406.5 434.8 401.8 415.4 1906.71 7951
December-2020 372 420.5 362.8 403.45 1762.76 7087.67
November-2020 363.5 389.7 357.1 364.95 1249.69 4678.49
October-2020 367.75 379.35 346 356.55 1783.38 6492.74
September-2020 368.35 382.7 333.3 362.85 1913.42 6970.89
August-2020 364 380.65 361.5 369.15 2798.03 10382.57
Marico trades higher on the BSE09-Apr-2021 02:28 PM  
Marico launches communication campaign for latest launch ‘Saffola Oodles’09-Apr-2021 01:09 PM  
Marico expects to deliver low double-digit bottomline growth in Q405-Apr-2021 04:56 PM  
Marico informs about outcome of board meeting03-Mar-2021 01:21 PM  
Marico expecting to deliver mid-teen growth in volume terms in next couple of quarters 22-Feb-2021 12:38 PM  
Marico gains on launching ‘Saffola Oodles’22-Feb-2021 11:09 AM  
Marico to hold board meeting18-Feb-2021 09:28 AM  
Marico informs about outcome of board meeting27-Jan-2021 03:28 PM  
Marico informs about updates27-Jan-2021 03:07 PM  
Marico’s premium hair-nourishment brand launches unique campaign18-Jan-2021 02:40 PM  
Marico rises on foraying into plant-based protein category04-Dec-2020 02:36 PM  
Marico forays into plant-based protein category 04-Dec-2020 02:22 PM