Emami Limited
EMAMILTD · FMCG · NSE
₹424
Current Market Price
Fair Value (DCF)
₹750
Margin of Safety
+77.1%
Updated just now
YieldIQ Score
73/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
35%
ROE
29.9%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.18 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
32.8%
Return on capital employed
EV / EBITDA
18.1×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
96.7×
EBIT covers interest
Current Ratio
2.22×
Short-term liquidity
Asset Turnover
1.03×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹423.55
Bear case
₹419.22
MoS -1.0%
Base case
₹750.11
MoS +43.5%
Bull case
₹858.66
MoS +50.7%
Ratio Trends
EMAMILTD · last 7 annual periods
ROE
29.9%
ROCE
38.9%
Operating Margin
—
Debt / Equity
0.03×
PE
11.0×
EV / EBITDA
16.9×
Historical Financials
EMAMILTD · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2881 Cr | ₹3192 Cr | ₹1772 Cr | ₹3530 Cr | ₹3765 Cr | +6.9% |
| EBITDA | — | ₹1028 Cr | ₹924 Cr | ₹987 Cr | ₹1081 Cr | +1.3% |
| EBIT | ₹586 Cr | ₹693 Cr | ₹1429 Cr | ₹174 Cr | — | -26.2% |
| PAT | ₹455 Cr | ₹837 Cr | ₹1424 Cr | ₹724 Cr | ₹806 Cr | +15.4% |
| EPS (diluted) | ₹10.23 | ₹18.88 | ₹2.46 | ₹3.41 | — | -24.0% |
| CFO | ₹922 Cr | ₹644 Cr | ₹731 Cr | ₹779 Cr | ₹896 Cr | -0.7% |
| CapEx | — | — | — | — | ₹-44.6 Cr | — |
| FCF | — | — | — | — | ₹851 Cr | +0.0% |
| Total Assets | — | ₹3057 Cr | ₹2751 Cr | ₹3280 Cr | ₹3534 Cr | +3.7% |
| Total Debt | — | — | ₹10.7 Cr | ₹65.7 Cr | ₹89.8 Cr | +70.1% |
| Shareholders' Equity | — | — | ₹2264 Cr | ₹2447 Cr | ₹2693 Cr | +4.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EMAMILTD vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CUPID CUPID | — | — | Pending | 11.9% | — |
| HONASA HONASA | — | — | Pending | 6.2% | — |
| JYOTHYLAB JYOTHYLAB | — | — | Pending | 18.1% | — |
| BAJAJCON BAJAJCON | — | — | Pending | 16.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
20 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹46.00/sh
Last payout
2026-02-10
₹6.00
Peak payout
₹7.00
Trailing yield
3.31%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Emami Limited (EMAMILTD.NS) trades at 423.55 vs a model fair value of 750.11, a gap of 77.1%. Piotroski F-score: 7/9. Moat label: Wide. R...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EMAMILTD →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EMAMILTD →
Compare
Head-to-head with peers
Compare EMAMILTD side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EMAMILTDNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.