Emami Peer Comparison

NSE: EMAMILTD | BSE: 531162

₹391.45

₹1.45 (0.37%)

As on 23-Sep-2026IST

Market cap

₹17,100 Cr

Revenue (TTM)

₹3,915 Cr

P/E Ratio

22.8

P/B Ratio

5.6

Div. Yield

2.6 %

Edit

	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer	Kaya
Market cap (₹ Cr)	17,100	16,861	7,133	6,604	495
Revenue (₹ Cr)	3,915	4,537	2,966	1,240	230
Net Profit (₹ Cr)	753.50	188.20	284.04	223.00	-97.25
Net Margin (%)	18.85	4.14	9.37	17.60	-40.68
RoE (%)	25.89	3.99	18.77	31.86	--
Price to Earnings	22.85	89.59	25.11	29.61	--
Price-To-Book	5.58	2.84	4.37	8.01	-2.86

Income Statement (₹ Cr)

	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer	Kaya
Operating Revenue	3,914.63	4,537.10	2,966.48	1,239.59	222.48
Total Income	3,996.65	4,545.90	3,032.25	1,266.93	231.17
Total Expenditure	2,939.02	3,942.90	2,576.09	975.78	232.43
EBITDA	975.61	594.20	390.39	263.81	-9.96
Depreciation	175.60	193.00	62.67	16.73	55.78
EBIT	800.01	401.20	327.72	247.08	-65.74
Interest	14.31	121.90	4.85	1.57	37.68
Other Income	82.02	8.80	65.77	27.35	8.69
Exceptional Items	-10.15	-40.80	0.00	0.00	-1.45
Profit before Tax	857.57	247.30	388.64	272.85	-96.17
Provision for Tax	104.07	59.10	104.60	49.85	--
Profit after Tax	753.50	188.20	284.04	223.00	-96.17

	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer	Kaya
Shareholder's Funds	2,923.98	5,826.00	1,588.61	754.98	-152.76
Minority Interest	-1.58	0.00	0.00	0.00	--
Non-Current Liabilities	75.76	3,753.30	107.26	16.17	258.35
Current Liabilities	838.24	728.50	556.49	173.98	172.38
Total Liabilities	3,830.51	10,189.90	2,911.23	945.13	277.97

	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer	Kaya
Non-Current Assets	1,839.04	8,738.00	470.32	310.99	205.73
Current Assets	1,934.86	1,366.70	1,493.03	607.49	72.24
Total Assets	3,830.51	10,189.90	2,911.23	945.13	277.97
Total Debt*	122.38	3,186.40	0.00	0.00	163.21
Net Current Assets	1,096.62	638.20	936.54	433.52	-100.14
Contingent Liabilities	10.99	450.40	9.61	9.94	1.66

	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer	Kaya
Cash From Operating Activities	800.53	226.40	412.13	196.92	20.57
Cash Flow from Investing Activities	-181.14	-2,909.90	-276.95	-14.45	-63.15
Cash from Financing Activities	-554.48	2,698.40	-159.77	-196.49	36.69
Net Cash Inflow / Outflow	64.91	14.90	-24.59	-14.02	-5.89

	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer	Kaya
ROCE (%)	29.54	4.42	30.71	31.00	-776.46
ROE (%)	25.89	3.99	18.77	31.86	0.00
ROA (%)	20.45	2.25	13.28	24.16	-37.37
EBIT Margin (%)	20.44	8.84	11.05	19.93	-0.57
Net Margin (%)	18.85	4.14	9.37	17.60	-41.60
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	-18.16

	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer	Kaya
Revenue Growth (%)	2.82	66.27	3.94	24.92	2.44
EBIT Growth (%)	-5.27	15.99	-24.30	103.25	-103.44
Net Profit Growth (%)	-9.02	-42.46	-22.42	76.99	-188.22
EPS Growth (%)	-7.37	-85.70	-22.98	83.44	-199.12
Book Value Growth (%)	8.50	2.72	14.81	0.78	-12.90

	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer	Kaya
Price / Earnings	22.57	73.23	25.11	29.88	0.00
Price / Book Value	5.58	2.84	4.37	8.01	-2.30
Dividend Yield (%)	2.55	0.23	1.80	0.00	0.00
EV/EBITDA	16.75	33.54	16.18	23.49	-414.33
Market Cap (₹ Cr)	17,158.99	13,549.79	7,237.65	4,532.48	361.83

	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer	Kaya
Debt to Equity	0.00	0.52	0.00	0.00	-1.04
Short term debt to equity ratio	0.04	0.03	--	--	--
Current Ratio	2.31	1.88	2.68	3.49	0.42
Quick Ratio	1.83	0.83	2.06	3.11	0.30
Interest Coverage	60.93	3.03	81.13	174.68	-1.55

	Emami	Zydus Wellness	Jyothy Labs	Bajaj Consumer	Kaya
Debtors to sales (%)	8.77	8.46	8.65	6.10	0.25
Asset Turnover	1.06	0.54	1.39	1.34	0.86
Receivable days	38.37	32.76	25.54	23.11	2.18
Inventory Days	34.17	55.91	32.35	18.94	37.64
Payable days	146.36	103.68	70.92	36.67	429.39
Cash Conversion Cycle	-73.82	-15.02	-13.03	5.38	-389.57

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.