Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹105287 Cr.
Stock P/E
63.5
P/B
25
Current Price
₹811
Book Value
₹ 32.5
Face Value
1
52W High
₹849
52W Low
₹ 680.1
Dividend Yield
0.49%

Marico Overview

Business

Marico Ltd. is a leading Indian consumer goods company operating in the health, beauty, and wellness space. Its core business involves developing, manufacturing, and marketing products across various categories, including edible oils, coconut oils, value-added hair oils, foods, male grooming, and premium personal care. The company makes money by selling these products through an extensive distribution network across India and several international markets. While strong in edible oils with brands like Saffola, its portfolio extends significantly into other consumer staples and discretionary categories.

Revenue Mix

Marico primarily segments its business into India and International operations.

India Business: This is the largest contributor to revenue and includes:

Edible Oils & Foods: Saffola (super premium refined edible oils, oats, honey, peanut butter, etc.).

Coconut Oils: Parachute (pure coconut oil).

Value-Added Hair Oils (VAHO): Parachute Advanced, Nihar Naturals, Bajaj Almond Drops (post acquisition).

Premium Personal Care: Livon (hair care), Set Wet (male grooming), Beardo (male grooming).

International Business: Contributes a significant portion of revenue and spans markets in Asia (Bangladesh), MENA, South Africa, and Southeast Asia, with a focus on core categories like hair oils, coconut oil, and personal care.

(Specific revenue percentages for each sub-category are not readily disclosed in a consolidated manner, but India business typically accounts for ~75-80% of total revenue).

Industry

Marico operates in the highly competitive Fast-Moving Consumer Goods (FMCG) industry, specifically within the edible oil, hair care, and broader personal care and foods segments. The Indian FMCG market is characterized by a vast consumer base, diverse preferences, and significant potential, particularly in rural areas. Marico holds strong leadership positions in several categories, including:

Market leader in the coconut oil segment with Parachute.

Leader in the super premium refined edible oil category with Saffola.

Significant player in the value-added hair oils and male grooming segments.

It competes with both large multinational corporations (e.g., Hindustan Unilever, Procter & Gamble) and strong domestic players (e.g., Dabur, Godrej Consumer Products), as well as regional and unorganized players.

MOAT

Marico possesses several durable competitive advantages:

Strong Brand Equity: Iconic brands like Parachute and Saffola are household names, commanding high consumer trust and loyalty built over decades. This allows for premium pricing and easier market entry for new products under these brands.

Extensive Distribution Network: A robust and deep distribution reach across urban and rural India, ensuring product availability even in remote areas. This is a significant barrier to entry for new players.

Market Leadership & Scale: Dominant positions in key categories provide economies of scale in manufacturing, procurement, and advertising, leading to cost efficiencies.

Innovation & Adaptation: Demonstrated ability to innovate and extend core brands into adjacent categories (e.g., Saffola's expansion into oats, honey, and other healthy foods) and adapt to evolving consumer preferences.

Growth Drivers

Premiumization Trend: Consumers' increasing willingness to pay for value-added, healthier, and specialized products (e.g., Saffola's gourmet range, premium male grooming products).

Rural Market Penetration: Untapped potential in rural and semi-urban areas of India, driven by rising disposable incomes and improved infrastructure.

Expansion into Adjacent Categories: Further diversification within the health and wellness foods segment and premium personal care.

International Business Growth: Leveraging existing market presence and expanding into new geographies, particularly in emerging markets.

Digital & E-commerce Channels: Increasing penetration and sales through online platforms and direct-to-consumer models.

Health & Wellness Focus: Capitalizing on the growing consumer emphasis on healthy lifestyles, which aligns with brands like Saffola.

Risks

Commodity Price Volatility: Key raw materials like copra (for coconut oil) and edible oils are subject to significant price fluctuations, impacting gross margins.

Intense Competition: Aggressive competition from large FMCG players and smaller regional brands can lead to pricing pressures and market share erosion.

Changes in Consumer Preferences: Rapid shifts in trends or tastes can render existing products less appealing, requiring continuous innovation.

Economic Slowdown/Inflation: A downturn in economic activity or persistent high inflation can reduce consumer purchasing power, particularly for discretionary personal care and premium food items.

Regulatory Changes: Adverse changes in food safety, advertising, packaging, or environmental regulations could impact operations and costs.

Supply Chain Disruptions: Geopolitical events or natural disasters can disrupt the global supply chain, affecting production and distribution.

Management & Ownership

Marico is promoted by the Mariwala family, with Mr. Harsh Mariwala serving as the Chairman. The promoter group holds a significant stake in the company, indicating strong alignment of interests. Management is generally regarded as professional, experienced, and forward-looking, with a track record of strategic brand building, market leadership, and successful diversification. The company has a well-defined corporate governance structure, and the management team has consistently focused on sustainable growth and innovation.

Outlook

Marico's outlook is characterized by a balanced set of opportunities and challenges. The company is well-positioned to benefit from India's long-term consumption growth story, driven by its strong brand portfolio, extensive distribution, and focus on health and wellness. Continued premiumization, rural market penetration, and diversification into adjacent food categories offer significant growth avenues. Furthermore, its established international business provides a cushion against potential slowdowns in any single market.

However, the company faces inherent risks from volatile raw material prices, intense competition, and potential shifts in consumer preferences. Sustained high inflation could curb discretionary spending, impacting growth in its value-added categories. The ability to innovate consistently, manage costs effectively, and maintain distribution superiority will be crucial for Marico to navigate these challenges and sustain its growth trajectory in the dynamic FMCG landscape.

Marico Share Price

Live · BSE / NSE · Inception: 1988
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Marico Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 2422 2278 2643 2664 2794 2730 3259 3482 3537 3333
Other Income 43 15 37 82 42 47 56 49 39 60
Total Income 2465 2293 2680 2746 2836 2777 3315 3531 3576 3393
Total Expenditure 1909 1836 2017 2142 2261 2272 2604 2922 2945 2812
Operating Profit 556 457 663 604 575 505 711 609 631 581
Interest 19 17 17 11 13 12 10 12 14 17
Depreciation 42 41 41 41 44 52 45 47 50 60
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 495 399 605 552 518 441 656 550 567 504
Provision for Tax 109 79 131 119 112 96 143 118 107 96
Profit After Tax 386 320 474 433 406 345 513 432 460 408
Adjustments -3 -2 -10 -10 -7 -2 -9 -12 -13 -17
Profit After Adjustments 383 318 464 423 399 343 504 420 447 391
Adjusted Earnings Per Share 3 2.5 3.6 3.3 3.1 2.7 3.9 3.2 3.4 3

Marico Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 5733 6017 5918 6322 7334 7315 8048 9512 9764 9653 10831 13611
Other Income 59 94 97 85 103 127 97 101 144 175 208 204
Total Income 5792 6111 6015 6407 7437 7442 8145 9613 9908 9828 11039 13815
Total Expenditure 4863 4966 4759 5186 6008 5849 6460 7834 7954 7660 8693 11283
Operating Profit 929 1145 1257 1221 1429 1593 1685 1779 1954 2168 2346 2532
Interest 23 21 17 16 40 50 34 39 56 73 53 53
Depreciation 84 95 90 88 131 140 139 139 155 158 177 202
Exceptional Income / Expenses 0 0 0 0 0 -29 13 0 0 0 0 0
Profit Before Tax 822 1029 1149 1117 1257 1374 1523 1601 1743 1937 2116 2277
Provision for Tax 237 305 338 290 126 331 324 346 421 435 458 464
Profit After Tax 585 723 811 827 1131 1043 1199 1255 1322 1502 1658 1813
Adjustments -11 -12 -12 -13 -17 -22 -27 -30 -20 -21 -29 -51
Profit After Adjustments 573 711 799 814 1114 1021 1172 1225 1302 1481 1629 1762
Adjusted Earnings Per Share 4.4 5.5 6.2 6.3 8.6 7.9 9.1 9.5 10.1 11.5 12.6 13.5

Marico Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 1825 2017 2326 2543 2976 3023 3240 3348 3799 3833 3974
Minority's Interest 14 14 13 12 12 13 18 57 157 337 291
Borrowings 169 0 0 20 14 10 8 0 2 0 0
Other Non-Current Liabilities 17 -29 35 39 -18 12 45 41 413 740 1554
Total Current Liabilities 1102 1565 1249 1458 1724 1753 2013 2153 2429 2444 2462
Total Liabilities 3125 3568 3623 4072 4708 4811 5324 5599 6800 7354 8281
Fixed Assets 1076 1050 1055 1080 1283 1379 1595 1738 2230 2709 2743
Other Non-Current Assets 221 159 179 198 225 283 393 356 750 642 455
Total Current Assets 1828 2346 2377 2794 3188 3141 3322 3505 3813 3998 5083
Total Assets 3125 3568 3623 4072 4708 4811 5324 5599 6800 7354 8281

Marico Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 224 79 93 43 51 48 93 109 276 207 228
Cash Flow from Operating Activities 665 818 649 516 1062 1214 2007 1016 1419 1387 1363
Cash Flow from Investing Activities -179 -197 -92 55 -334 -39 -938 425 -865 176 -621
Cash Flow from Financing Activities -625 -601 -574 -567 -698 -1147 -1058 -1290 -560 -1542 -649
Net Cash Inflow / Outflow -140 20 -17 4 30 28 11 151 -6 21 93
Closing Cash & Cash Equivalent 77 93 43 51 48 93 109 276 207 228 321

Marico Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 4.45 5.51 6.19 6.31 8.64 7.91 9.09 9.5 10.09 11.48 12.63
CEPS(Rs) 5.19 6.34 6.98 7.09 9.78 9.17 10.37 10.81 11.45 12.87 14.22
DPS(Rs) 2.5 6.75 3.5 4.25 4.75 6.75 7.5 9.25 4.5 9.5 10.5
Book NAV/Share(Rs) 14.12 15.59 17.96 19.63 22.92 23.24 24.89 25.74 29.12 29.17 30.11
Core EBITDA Margin(%) 15.15 17.45 19.53 16.54 16.7 18.2 17.95 15.91 16.42 17.83 17.04
EBIT Margin(%) 14.71 17.43 19.63 16.49 16.33 17.67 17.6 15.55 16.32 17.99 17.29
Pre Tax Margin(%) 14.31 17.08 19.35 16.26 15.83 17.05 17.21 15.18 15.81 17.33 16.87
PAT Margin (%) 10.19 12.01 13.66 12.04 14.24 12.95 13.55 11.9 11.99 13.44 13.22
Cash Profit Margin (%) 11.66 13.58 15.18 13.32 15.89 14.68 15.12 13.21 13.4 14.85 14.63
ROA(%) 19.19 21.62 22.56 21.49 25.76 21.91 23.66 22.98 21.32 21.22 21.21
ROE(%) 36.76 37.75 37.47 34.1 41.21 35.03 38.62 38.43 37.36 39.95 43.36
ROCE(%) 39.35 45.64 47.43 41.81 41.95 42.58 44.79 45.03 45.16 47.35 50.62
Receivable days 12.71 12.99 15.34 15.59 19.7 23.92 19.12 17.99 27.6 34.03 34.04
Inventory Days 56.93 58.17 66.99 73.44 67.15 63.22 51.68 43.91 43.66 41.82 37.4
Payable days 74.53 86.66 105.01 95.3 91.98 107.61 100.01 92.75 107.65 131.67 110.99
PER(x) 43.53 43.97 47.57 51.68 39.98 34.73 45.29 53.04 47.53 43.28 51.59
Price/Book(x) 13.71 15.56 16.39 16.61 15.06 11.83 16.53 19.56 16.48 17.03 21.64
Dividend Yield(%) 0.65 2.78 1.19 1.3 1.38 2.46 1.82 1.84 0.94 1.91 1.61
EV/Net Sales(x) 4.39 5.2 6.42 6.67 6.05 4.86 6.52 6.81 6.31 6.58 7.72
EV/Core EBITDA(x) 27.11 27.33 30.23 34.54 31.03 22.29 31.15 36.39 31.53 29.31 35.65
Net Sales Growth(%) 22.33 4.96 -1.65 6.83 16.01 -0.26 10.02 18.19 2.65 -1.14 12.2
EBIT Growth(%) 15.85 24.33 10.97 -2.77 14.47 9.79 9.34 5.33 9.7 11.73 7.91
PAT Growth(%) 16.02 23.67 12.12 1.98 36.76 -7.78 14.96 4.67 5.34 13.62 10.39
EPS Growth(%) 18.13 24.05 12.22 1.97 36.86 -8.35 14.79 4.52 6.29 13.75 9.99
Debt/Equity(x) 0.23 0.16 0.1 0.12 0.12 0.11 0.11 0.1 0.13 0.1 0.1
Current Ratio(x) 1.66 1.5 1.9 1.92 1.85 1.79 1.65 1.63 1.57 1.64 2.06
Quick Ratio(x) 0.76 0.91 0.91 0.89 1.04 1.02 1.09 0.97 1.07 1.09 1.56
Interest Cover(x) 36.8 49.07 70.28 70.81 32.43 28.48 45.79 42.05 32.13 27.53 40.92
Total Debt/Mcap(x) 0.02 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +12% +4% +8% +7%
Operating Profit CAGR +8% +10% +8% +10%
PAT CAGR +10% +10% +10% +11%
Share Price CAGR +15% +14% +11% +13%
ROE Average +43% +40% +40% +38%
ROCE Average +51% +48% +47% +45%

Marico Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 58.93 %
FII 24.08 %
DII (MF + Insurance) 12.29 %
Public (retail) 41.07 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 59.3959.3559.2859.259.1159.0559.0358.9458.9358.93
FII 25.6925.5424.6124.8723.3622.0823.6224.2124.0124.08
DII 9.739.8811.211.1312.7814.212.711.9812.3312.29
Public 40.6140.6540.7240.840.8940.9540.9741.0641.0741.07
Others 0000000000
Total 100100100100100100100100100100

Marico Peer Comparison

Edible Oil Edit Columns

Marico Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Marico Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 40%
  • Debtor days have improved from 131.67 to 110.99days.
  • Company is almost debt free.

Cons

  • Stock is trading at 25 times its book value.
  • The company has delivered a poor profit growth of 9% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp