Hindustan Unilever
HINDUNILVR · FMCG · NSE
₹2,366
Current Market Price
Fair Value (DCF)
₹1,677
Margin of Safety
-29.1%
Updated 1h ago
YieldIQ Score
34/100
Piotroski F-Score
8/9
Economic Moat
Moderate
Confidence
32%
ROE
21.5%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹5.56 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.4%
Return on capital employed
EV / EBITDA
32.3×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
37.5×
EBIT covers interest
Current Ratio
1.33×
Short-term liquidity
Asset Turnover
0.78×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,366.4
Bear case
₹1,047.72
MoS -125.9%
Base case
₹1,677.21
MoS -41.1%
Bull case
₹2,141.25
MoS -10.5%
Ratio Trends
HINDUNILVR · last 8 annual periods
ROE
21.5%
ROCE
31.6%
Operating Margin
—
Debt / Equity
0.03×
PE
49.8×
EV / EBITDA
32.5×
Historical Financials
HINDUNILVR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹46.0K Cr | ₹52.4K Cr | ₹15.2K Cr | ₹15.2K Cr | ₹62.3K Cr | +7.9% |
| EBITDA | — | ₹13.1K Cr | ₹14.6K Cr | ₹15.5K Cr | ₹16.2K Cr | +5.4% |
| EBIT | ₹10.6K Cr | ₹12.0K Cr | ₹3523 Cr | ₹3524 Cr | — | -24.1% |
| PAT | ₹7954 Cr | ₹8892 Cr | ₹2601 Cr | ₹2561 Cr | ₹10.6K Cr | +7.6% |
| EPS (diluted) | ₹33.85 | ₹37.77 | ₹11.06 | ₹10.89 | — | -24.7% |
| CFO | ₹8957 Cr | ₹9048 Cr | ₹9991 Cr | ₹15.5K Cr | ₹11.9K Cr | +7.3% |
| CapEx | — | — | — | — | ₹-1275 Cr | — |
| FCF | — | — | — | — | ₹10.6K Cr | +0.0% |
| Total Assets | — | ₹70.5K Cr | ₹73.1K Cr | ₹78.5K Cr | ₹79.9K Cr | +3.2% |
| Total Debt | — | — | ₹98.0 Cr | ₹13.0 Cr | ₹1648 Cr | +102.5% |
| Shareholders' Equity | — | — | ₹50.3K Cr | ₹51.2K Cr | ₹49.6K Cr | -0.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HINDUNILVR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GODREJCP GODREJCP | — | — | Pending | 15.4% | — |
| MARICO MARICO | — | — | Pending | 38.2% | 51.8× |
| DABUR DABUR | — | — | Pending | 15.8% | 50.8× |
| COLPAL COLPAL | — | — | Pending | 86.3% | 45.2× |
| PGHH PGHH | — | — | Pending | 10.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
21 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹204.00/sh
Last payout
2025-11-07
₹19.00
Peak payout
₹29.00
Trailing yield
1.82%
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. Hindustan Unilever's current price is 2366.40, with a fair value of 1677.21, and its ROCE and ROE are 23.4% and 21.5%, respectively. Its ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HINDUNILVR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HINDUNILVR →
Compare
Head-to-head with peers
Compare HINDUNILVR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HINDUNILVRNow →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.