
Hindustan Unilever (HINDUNILVR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
163.2B
Gross Profit
80.8B
49.51%
Operating Income
33.6B
20.57%
Net Income
27.7B
16.96%
EPS (Diluted)
₹11.73
Balance Sheet Metrics
Total Assets
798.8B
Total Liabilities
302.7B
Shareholders Equity
496.1B
Debt to Equity
0.61
Cash Flow Metrics
Revenue & Profitability Trend
Hindustan Unilever Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 622.9B | 609.7B | 595.5B | 515.5B | 463.2B |
Cost of Goods Sold | 318.6B | 308.9B | 327.2B | 265.9B | 229.0B |
Gross Profit | 304.3B | 300.7B | 268.3B | 249.6B | 234.2B |
Gross Margin % | 48.9% | 49.3% | 45.1% | 48.4% | 50.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 82.7B | 84.9B | 68.8B | 66.2B | 65.0B |
Other Operating Expenses | 50.1B | 47.6B | 39.0B | 37.6B | 35.4B |
Total Operating Expenses | 132.8B | 132.5B | 107.8B | 103.8B | 100.4B |
Operating Income | 135.0B | 134.5B | 130.1B | 117.7B | 105.5B |
Operating Margin % | 21.7% | 22.1% | 21.8% | 22.8% | 22.8% |
Non-Operating Items | |||||
Interest Income | 7.6B | 5.5B | 4.1B | 2.0B | 3.5B |
Interest Expense | 4.0B | 3.3B | 1.1B | 1.0B | 1.2B |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 144.2B | 139.3B | 133.4B | 118.7B | 106.1B |
Income Tax | 37.4B | 36.4B | 32.0B | 29.9B | 26.1B |
Effective Tax Rate % | 26.0% | 26.2% | 24.0% | 25.2% | 24.6% |
Net Income | 106.7B | 102.8B | 101.4B | 88.9B | 80.0B |
Net Margin % | 17.1% | 16.9% | 17.0% | 17.2% | 17.3% |
Key Metrics | |||||
EBITDA | 156.1B | 152.2B | 145.8B | 130.7B | 120.3B |
EPS (Basic) | ₹45.32 | ₹43.74 | ₹43.07 | ₹37.79 | ₹34.03 |
EPS (Diluted) | ₹45.32 | ₹43.74 | ₹43.07 | ₹37.79 | ₹34.03 |
Basic Shares Outstanding | 2349591262 | 2349591262 | 2349591262 | 2349587637 | 2349542101 |
Diluted Shares Outstanding | 2349591262 | 2349591262 | 2349591262 | 2349587637 | 2349542101 |
Income Statement Trend
Hindustan Unilever Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 60.7B | 8.2B | 7.1B | 11.5B | 18.4B |
Short-term Investments | 59.2B | 121.7B | 73.3B | 66.0B | 59.3B |
Accounts Receivable | 38.2B | 30.0B | 30.8B | 22.4B | 17.6B |
Inventory | 44.2B | 40.2B | 42.5B | 41.0B | 35.8B |
Other Current Assets | 9.6B | 7.1B | 7.4B | 6.9B | 5.0B |
Total Current Assets | 220.5B | 213.2B | 170.0B | 155.2B | 142.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 16.7B | 14.5B | 12.5B | 10.9B | 10.6B |
Goodwill | 631.8B | 631.8B | 632.0B | 627.0B | 627.2B |
Intangible Assets | 282.4B | 282.5B | 282.6B | 279.1B | 279.3B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 6.1B | 6.1B | 6.1B | 6.1B | 6.1B |
Total Non-Current Assets | 578.3B | 571.8B | 560.9B | 550.0B | 545.4B |
Total Assets | 798.8B | 785.0B | 730.9B | 705.2B | 687.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 113.2B | 104.9B | 95.7B | 90.7B | 88.0B |
Short-term Debt | 4.0B | 3.8B | 4.1B | 3.0B | 2.8B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.0B | 910.0M | 980.0M | 1.2B | 960.0M |
Total Current Liabilities | 165.4B | 128.8B | 120.3B | 112.8B | 111.0B |
Non-Current Liabilities | |||||
Long-term Debt | 12.4B | 11.1B | 8.1B | 7.4B | 7.3B |
Deferred Tax Liabilities | 66.8B | 65.6B | 64.2B | 61.4B | 59.9B |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 137.3B | 142.0B | 105.4B | 101.5B | 99.6B |
Total Liabilities | 302.7B | 270.8B | 225.6B | 214.3B | 210.6B |
Equity | |||||
Common Stock | 2.4B | 2.4B | 2.4B | 2.4B | 2.4B |
Retained Earnings | 86.2B | 104.4B | 95.4B | 82.7B | 68.8B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 496.1B | 514.2B | 505.2B | 490.9B | 476.9B |
Key Metrics | |||||
Total Debt | 16.5B | 14.8B | 12.2B | 10.4B | 10.1B |
Working Capital | 55.1B | 84.5B | 49.7B | 42.4B | 31.1B |
Balance Sheet Composition
Hindustan Unilever Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 144.2B | 139.3B | 133.4B | 118.7B | 106.1B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 110.0M | 0 | 10.0M | -10.0M | -10.0M |
Working Capital Changes | -7.9B | 13.1B | -9.6B | -10.0B | -1.0B |
Operating Cash Flow | 133.8B | 147.2B | 120.9B | 107.7B | 102.7B |
Investing Activities | |||||
Capital Expenditures | -12.4B | -14.5B | -10.5B | -10.8B | -6.4B |
Acquisitions | 6.0B | -40.0M | -3.8B | -410.0M | -330.0M |
Investment Purchases | -254.6B | -305.1B | -263.2B | -522.3B | -427.5B |
Investment Sales | 317.6B | 262.2B | 259.5B | 514.4B | 450.9B |
Investing Cash Flow | 56.6B | -57.4B | -18.0B | -19.1B | 16.2B |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -124.7B | -94.2B | -84.7B | -75.3B | -88.1B |
Debt Issuance | - | - | - | - | - |
Debt Repayment | 0 | -850.0M | -2.1B | -550.0M | -1.9B |
Financing Cash Flow | -124.7B | -96.7B | -85.1B | -75.8B | -90.0B |
Free Cash Flow | 106.1B | 139.9B | 88.0B | 78.2B | 50.0B |
Net Change in Cash | 65.6B | -7.0B | 17.8B | 12.8B | 28.8B |
Cash Flow Trend
Hindustan Unilever Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
54.56
Forward P/E
49.85
Price to Book
11.93
Price to Sales
9.22
PEG Ratio
15.10
Profitability Ratios
Profit Margin
16.89%
Operating Margin
20.33%
Return on Equity
21.47%
Return on Assets
13.33%
Financial Health
Current Ratio
1.33
Debt to Equity
3.32
Beta
0.37
Per Share Data
EPS (TTM)
₹45.97
Book Value per Share
₹210.26
Revenue per Share
₹272.07
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
hindunilvr | 5.9T | 54.56 | 11.93 | 21.47% | 16.89% | 3.32 |
Godrej Consumer | 1.2T | 65.35 | 10.11 | 15.43% | 12.62% | 33.69 |
Marico | 916.4B | 54.89 | 23.01 | 38.19% | 14.58% | 12.99 |
Dabur India | 904.8B | 50.81 | 8.37 | 15.77% | 14.12% | 8.48 |
Colgate-Palmolive | 601.9B | 43.17 | 36.13 | 86.32% | 23.31% | 3.66 |
Procter & Gamble | 430.9B | 60.12 | 58.47 | 80.21% | 16.67% | 0.32 |
Financial data is updated regularly. All figures are in the company's reporting currency.