One Page Report
One Page Report
Hindustan Unilever Limited (HUL) is India’s largest FMCG company, headquartered in Mumbai and part of
                                                                Unilever. Founded in 1933, it offers 50+ brands like Dove, Surf Excel, Lux, and Horlicks, reaching two-thirds
                                                                of Indian households. In FY 2024–25, HUL posted ₹60,680 crore revenue, driven by strong brands, rural
                                                                reach, and innovation.
Inr Cr.
Key Financial Mateix                                                   Mar-21 Mar-22 Mar-23            Mar-24            Mar-25                   Share Price - 1Year
Total Sales                                                           47,028.0 52,446.0 60,580.0      61,896.0           63,121.0
Sales Growth                                                           18.21% 11.52% 15.51%             2.17%              1.98%     3500
Gross Profit Margin (%)                                                49.49% 49.35% 46.06%            50.46%             49.69%     3000
EBITDA Margin (%)                                                      24.72% 24.51% 23.35%            23.68%             23.52%     2500
EBIT Margin (%)                                                        22.44% 22.43% 21.48%            21.72%             21.37%     2000
Net Profit Margin (%)                                                  17.00% 16.93% 16.71%            16.60%             16.87%     1500
Earning Per Share (In RS)                                               34.03    37.79    43.07         43.74              45.32     1000
                                                                                                                                      500
EPS Growth (%)                                                          9.16% 11.06% 13.98%             1.55%              3.62%
                                                                                                                                        0
Divident Per Share                                                      40.51    34.01    39.01         42.01              53.01        Aug Jul Jun AprMarFeb Jan Dec Oct Sep
Divident Growth (%)                                                    62.39% -16.05% 14.71%            7.69%             26.19%
Key Financial Ratio                                                    Mar-21 Mar-22 Mar-23            Mar-24            Mar-25                   Volumes - 1 Year
Price to Earning                                                        71.46X     54.21X  59.44X      51.77X             49.84X     10m
EV / EBITDA                                                             48.85X     37.23X  42.30X      35.89X             35.25X      8m
EV / Sales                                                              12.08X      9.13X   9.88X       8.50X              8.29X      6m
Price to Book Value                                                     11.98X      9.81X  11.96X      10.39X             10.74X      4m
Return on Equity (%)                                                    63.15%     66.37% 71.61%       76.95%             82.00%      2m
Return on Capital Employed (%)                                           0.00%     94.43% 102.53%     113.29%            114.64%
                                                                                                                                      0m
                                                                                                                                       Aug Jul MayAprMar Jan Dec Oct Sep
Top 10 Shareholders                                                       N.Shares (in Cr)     (%) Holding       Market Value       Shareholding Pattern
UNILEVER PLC                                                                       111.44              47.43%           117,654.9
LICI INDEX PLUS FLEXI SMART GROWTH FUND                                             15.13               6.44%            15,975.1
UNILEVER GROUP LIMITED                                                              10.67               4.54%            11,261.9
UNILEVER OVERSEAS HOLDINGS AG                                                        6.88               2.93%             7,268.2     Public &
                                                                                                                                                      11.93%
                                                                                                                                        Gov
UNILEVER UK&CN HOLDINGS LIMITED                                                      6.01               2.56%             6,350.3
UNILEVER SOUTH INDIA ESTATES LIMITED                                                 5.27               2.24%             5,556.5          DIIs        15.99%
SBI NIFTY 200 QUALITY 30 ETF                                                         3.93               1.67%             4,142.6
ICICI PRUDENTIAL MUTUAL FUND                                                         3.44               1.46%             3,621.7          FIIs      10.82%
UNILEVER ASSAM ESTATES LIMITED                                                       3.28               1.40%             3,472.8
UNILEVER OVERSEAS HOLDINGS B V                                                       1.89               0.80%             1,984.5   Promoters                              61.90%
Letest Update
(A) The demerger is expected to be completed by FY26 Management has confirmed that the demerger process for the Kwality Wall’s division is
underway and is expected to be completed by the end of the financial year 2025–26.
(B) Ice Cream Business Demerger Gets Shareholder Approval, Shareholders will receive one share in the new entity for every share they hold in HUL
(C) Rohit Jawa stepping down after 2 years as CEO/MD
(D) Priya Nair became the new CEO on August 1, 2025, leading to a ~5% rise in HUL’s share price.
HINDUSTAN UNILEVER LTD                                                                                                                                                           SCREENER.IN
Narration                Mar-16       Mar-17       Mar-18       Mar-19       Mar-20            Mar-21         Mar-22        Mar-23       Mar-24       Mar-25       Trailing        Best Case   Worst Case
Sales                     32,186.00    33,162.00    35,545.00    39,310.00    39,783.00       4702800.00%      52,446.00     60,580.00    61,896.00    63,121.00    63,928.00       67,142.01   64,386.22
Expenses                  26,276.00    26,834.00    28,046.00    30,430.00    29,922.00          35,402.00     39,589.00     46,433.00    47,237.00    48,278.00    49,111.00       51,351.45   49,626.27
Operating Profit           5,910.00     6,328.00     7,499.00     8,880.00     9,861.00         11,626.00      12,857.00     14,147.00    14,659.00    14,843.00    14,817.00       15,790.57   14,759.94
Other Income                 486.00       606.00       353.00       322.00       424.00             170.00        219.00        448.00       817.00     1,322.00      1,188.00               -          -
Depreciation                 353.00       432.00       520.00       565.00     1,002.00           1,074.00      1,091.00      1,137.00     1,216.00     1,355.00      1,387.00       1,387.00    1,387.00
Interest                      17.00        35.00        26.00        33.00       118.00             117.00        106.00        114.00       334.00       395.00        429.00          429.00     429.00
Profit before tax          6,026.00     6,467.00     7,306.00     8,604.00     9,165.00          10,605.00     11,879.00     13,344.00    13,926.00    14,415.00    14,189.00       13,974.57   12,943.94
Tax                        1,875.00     1,977.00     2,079.00     2,544.00     2,409.00           2,606.00      2,987.00      3,201.00     3,644.00     3,744.00      3,362.00             24%         24%
Net profit                 4,151.00     4,476.00     5,214.00     6,054.00     6,748.00           7,995.00      8,879.00     10,120.00    10,277.00    10,649.00    10,795.00       10,663.38    9,876.95
EPS                           19.18        20.68        24.09        27.97        31.17              34.03         37.79         43.07        43.74        45.32         45.94           45.38       42.04
Price to earning              45.33        44.09        55.35        61.03        73.74              71.46         54.21         59.44        51.77        49.84         53.99           53.99       53.76
Price                        869.50       911.75     1,333.35     1,706.80     2,298.50           2,431.50      2,048.65      2,560.35     2,264.35     2,258.85     2,480.60        2,450.35    2,259.92
RATIOS:
Dividend Payout              83.26%       82.04%       82.85%       78.49%       80.02%            119.04%        89.99%        90.56%       96.04%      116.96%
OPM                          18.36%       19.08%       21.10%       22.59%       24.79%             24.72%        24.51%        23.35%       23.68%       23.52%       23.18%
Sales Growth YOY 3.03% 7.19% 10.59% 1.20% 18.21% 11.52% 15.51% 2.17% 1.98%
Gross Profit                  15810        16518        17947        20128        20773              23275         25881         27903        31232        31363
Gross Profit Margin          49.12%       49.81%       50.49%       51.20%       52.22%             49.49%        49.35%        46.06%       50.46%       49.69%
EBITDA MARGIN                18.36%       19.08%       21.10%       22.59%       24.79%             24.72%        24.51%        23.35%       23.68%       23.52%
EBIT MARGIN                  17.27%       17.78%       19.63%       21.15%       22.27%             22.44%        22.43%        21.48%       21.72%       21.37%
Net Profit Margin 12.90% 13.50% 14.67% 15.40% 16.96% 17.00% 16.93% 16.71% 16.60% 16.87%
EPS Growth 7.81% 16.48% 16.10% 11.46% 9.16% 11.06% 13.98% 1.55% 3.62%
Divident                      15.97        16.97        19.96        21.95        24.94              40.51          34.01        39.01        42.01        53.01
Divident Growth                            6.23%       17.64%        9.99%       13.63%             62.39%        -16.05%       14.71%        7.69%       26.19%
Market Cap equity 188,151 197,330 288,604 369,471 497,579 571,305 481,351 601,580 532,032 530,739
Cash 3009 1828 3485 3757 5113 4471 3846 4678 7559 7554
Enterprice value EV 185,419.10 195,502.05 285,217.61 365,714.00 492,466.28 567,877.24 478,723.80 598,385.84 526,120.68 523,185.40
EV/EBITDA (ratio) 31.37 30.89 38.03 41.18 49.94 48.85 37.23 42.30 35.89 35.25
EV/Sales (Ratio) 5.76 5.90 8.02 9.30 12.38 12.08 9.13 9.88 8.50 8.29
price /Book value             28.62        29.26        39.64        46.96        60.47               11.98          9.81        11.96        10.39        10.74
HINDUSTAN UNILEVER LTD                                                                                                           SCREENER.IN
Narration                Mar-23       Jun-23       Sep-23       Dec-23       Mar-24       Jun-24       Sep-24       Dec-24          Mar-25       Jun-25
Sales                     15,215.00    15,496.00    15,623.00    15,567.00    15,210.00    15,707.00    15,926.00    15,818.00       15,670.00    16,514.00
Expenses                  11,643.00    11,832.00    11,828.00    11,902.00    11,675.00    11,965.00    12,139.00    12,123.00       12,052.00    12,797.00
Operating Profit           3,572.00     3,664.00     3,795.00     3,665.00     3,535.00     3,742.00     3,787.00     3,695.00        3,618.00     3,717.00
Other Income                 240.00       146.00       178.00       184.00       309.00       209.00       203.00       740.00          171.00        74.00
Depreciation                 291.00       286.00       297.00       313.00       320.00       329.00       338.00       341.00          347.00       361.00
Interest                      29.00        50.00        88.00        91.00       105.00        93.00       110.00       112.00           80.00       127.00
Profit before tax          3,492.00     3,474.00     3,588.00     3,445.00     3,419.00     3,529.00     3,542.00     3,982.00        3,362.00     3,303.00
Tax                          891.00       918.00       931.00       937.00       858.00       917.00       947.00       993.00          887.00       535.00
Net profit                 2,600.00     2,554.00     2,656.00     2,509.00     2,558.00     2,610.00     2,591.00     2,984.00        2,464.00     2,756.00
OPM                            23%          24%          24%          24%          23%          24%          24%          23%             23%          23%
HINDUSTAN UNILEVER LTD                                                                                                                SCREENER.IN
Narration                  Mar-16      Mar-17        Mar-18       Mar-19       Mar-20       Mar-21        Mar-22        Mar-23            Mar-24          Mar-25
Equity Share Capital          216.00       216.00        216.00       216.00       216.00       235.00        235.00        235.00            235.00          235.00
Reserves                    6,357.00     6,528.00      7,065.00     7,651.00     8,013.00    47,439.00     48,826.00     50,069.00         50,983.00       49,167.00
Borrowings                    177.00       277.00             -        99.00            -            -      1,043.00      1,219.00          1,484.00        1,648.00
Other Liabilities           8,043.00     8,685.00     10,581.00    10,663.00    11,924.00    21,066.00     20,402.00     21,554.00         25,787.00       28,813.00
Total                      14,793.00    15,706.00     17,862.00    18,629.00    20,153.00    68,740.00     70,506.00     73,077.00         78,489.00       79,863.00
Net Block                   3,258.00     4,419.00      4,528.00     4,715.00     5,479.00    51,443.00     51,473.00     52,678.00          53,744.00      54,335.00
Capital Work in Progress      408.00       229.00        461.00       406.00       597.00       745.00      1,313.00      1,132.00           1,025.00       1,009.00
Investments                 2,592.00     3,794.00      2,873.00     2,716.00     1,255.00     2,709.00      3,521.00      2,882.00           4,625.00       3,810.00
Other Assets                8,535.00     7,264.00     10,000.00    10,792.00    12,822.00    13,843.00     14,199.00     16,385.00          19,095.00      20,709.00
Total                      14,793.00    15,706.00     17,862.00    18,629.00    20,153.00    68,740.00     70,506.00     73,077.00          78,489.00      79,863.00
Working Capital               492.00     -1,421.00      -581.00       129.00       898.00     -7,223.00     -6,203.00     -5,169.00          -6,692.00      -8,104.00
Debtors                     1,264.00      1,085.00     1,310.00     1,816.00     1,149.00      1,758.00      2,236.00      3,079.00           2,997.00       3,819.00
Inventory                   2,726.00      2,541.00     2,513.00     2,574.00     2,767.00      3,579.00      4,096.00      4,251.00           4,022.00       4,415.00
Debtor Days                    14.33        11.94         13.45        16.86        10.54        13.64         15.56         18.55              17.67          22.08
Inventory Turnover             11.81        13.05         14.14        15.27        14.38        13.14         12.80         14.25              15.39          14.30
Return on Equity                 63%          66%           72%          77%          82%          17%           18%           20%                  20%          22%
Return on Capital Emp                         94%          103%         113%         115%          38%           25%           26%                  27%          29%
Book Value                  6,573.00     6,744.00      7,281.00     7,867.00     8,229.00    47,674.00     49,061.00     50,304.00          51,218.00      49,402.00
HINDUSTAN UNILEVER LTD                                                                                                                 SCREENER.IN
Narration                      Mar-16       Mar-17       Mar-18       Mar-19       Mar-20       Mar-21       Mar-22       Mar-23          Mar-24       Mar-25
Cash from Operating Activity     4,171.00     5,185.00     6,059.00     5,800.00     7,623.00     9,163.00     9,048.00     9,991.00       15,469.00    11,886.00
Cash from Investing Activity      -282.00    -1,173.00    -1,063.00      -438.00     1,791.00    -1,228.00    -1,728.00    -1,484.00       -5,324.00     6,473.00
Cash from Financing Activity    -3,864.00    -4,214.00    -4,975.00    -5,390.00    -6,819.00    -9,309.00    -8,015.00    -8,953.00      -10,034.00   -13,101.00
Net Cash Flow                       25.00      -202.00        21.00       -28.00     2,595.00    -1,374.00      -695.00      -446.00          111.00     5,258.00
How to use it?
You can customize this workbook as you want.
          You can add custom formating, add conditional formating, add your own formulas… do ANYTHING.
          Please don't edit the "Data Sheet" only.
TESTING:
           This is a testing feature currently.
           You can report any formula errors on the worksheet at: support@screener.in
COMPANY NAME            HINDUSTAN UNILEVER LTD
LATEST VERSION                  2.10                                           PLEASE DO
CURRENT VERSION                 2.10
META
Number of shares               234.96
Face Value                       1.00
Current Price                2,480.60
Market Capitalization      582,851.29
Quarters
Report Date                Mar-23       Jun-23       Sep-23       Dec-23
Sales                       15,215.00    15,496.00    15,623.00    15,567.00
Expenses                    11,643.00    11,832.00    11,828.00    11,902.00
Other Income                   240.00       146.00       178.00       184.00
Depreciation                   291.00       286.00       297.00       313.00
Interest                        29.00        50.00        88.00        91.00
Profit before tax            3,492.00     3,474.00     3,588.00     3,445.00
Tax                            891.00       918.00       931.00       937.00
Net profit                   2,600.00     2,554.00     2,656.00     2,509.00
Operating Profit             3,572.00     3,664.00     3,795.00     3,665.00
BALANCE SHEET
Report Date                    Mar-16       Mar-17       Mar-18       Mar-19
Equity Share Capital               216.00       216.00      216.00        216.00
Reserves                         6,357.00     6,528.00    7,065.00      7,651.00
Borrowings                         177.00       277.00                     99.00
Other Liabilities                8,043.00     8,685.00    10,581.00    10,663.00
Total                           14,793.00    15,706.00    17,862.00    18,629.00
Net Block                        3,258.00     4,419.00     4,528.00     4,715.00
Capital Work in Progress           408.00       229.00       461.00       406.00
Investments                      2,592.00     3,794.00     2,873.00     2,716.00
Other Assets                     8,535.00     7,264.00    10,000.00    10,792.00
Total                           14,793.00    15,706.00    17,862.00    18,629.00
Receivables                      1,264.00     1,085.00     1,310.00     1,816.00
Inventory                        2,726.00     2,541.00     2,513.00     2,574.00
Cash & Bank                      3,009.00     1,828.00     3,485.00     3,757.00
No. of Equity Shares                  ###          ###          ###          ###
New Bonus Shares
Face value                           1.00         1.00         1.00         1.00
CASH FLOW:
Report Date                    Mar-16       Mar-17       Mar-18       Mar-19
Cash from Operating Activity     4,171.00     5,185.00     6,059.00     5,800.00
Cash from Investing Activity      -282.00    -1,173.00    -1,063.00      -438.00
Cash from Financing Activity    -3,864.00    -4,214.00    -4,975.00    -5,390.00
Net Cash Flow                       25.00      -202.00        21.00       -28.00
DERIVED:
Adjusted Equity Shares in Cr      216.39       216.43       216.45       216.47
ownership             Promoters
                      FIIs
                      DIIs
                      Public & Gov
                     Sr. No.
                                                                                   1
                                                                                   2
                                                                                   3
                                                                                   4
                                                                                   5
                                                100
N.Shares (in Cr)(%) Holding Market Value
            111 47.43%           117655
             15      6.44%        15975
             11      4.54%        11262
              7      2.93%         7268
              6      2.56%         6350
              5      2.24%         5557
              4      1.67%         4143
              3      1.46%         3622
              3      1.40%         3473
              2      0.80%         1984
       61.90%
         10.82%
         15.99%
       11.93%
                            remuneration
Name of           Designati               increase in
                            to median
Director/KMP      on                      Remunerati
Nitin Paranjpe    Chairman remuneration
                            N.A.          N.A.
                  Officer
Rohit Jawa        Director,        146.47        3.75
                  and
Ritesh Tiwari     Finance,          59.18 Not      9.7
                  Transfor
                  IT and
BP Biddappa                         66.32 comparable
                  mation
Dev Bajpai        Executive D       83.65 **
                                          Not comparable**