Here is a data-driven look at Emami Ltd. (EMAMILTD), covering financial performance, valuation, and shareholding trends.
Emami Revenue Trend
Compared to ₹3,625 Cr in FY2024, Emami Ltd.'s FY2025 revenue of ₹3,877 Cr marks a 7.0% improvement.
On a 10-year view, revenue grew at 5.7% per year from ₹2,217 Cr to ₹3,877 Cr. Respectable, though not in the high-growth bracket.
Emami Ltd. is a mid-sized personal care company by revenue, with a top line of ₹3,877 Cr.
Looking at the year-on-year numbers, Emami Ltd. has seen 5 years of unbroken revenue growth.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | ₹3,877 Cr | +7.0% |
| FY2024 | ₹3,625 Cr | +4.3% |
| FY2023 | ₹3,475 Cr | +5.7% |
| FY2022 | ₹3,287 Cr | +11.4% |
| FY2021 | ₹2,951 Cr | — |
View Emami Ltd.'s full 10-year revenue trend with CAGR analysis →
Emami Profitability
Net profit reached ₹803 Cr in FY2025, up 10.9% from ₹724 Cr in FY2024.
A stronger net margin of 20.7% in FY2025 (from 20.0%) points to better profitability per rupee of revenue.
FY2025 diluted EPS of ₹18.48 was up from the ₹16.55 reported in FY2024.
Is Emami Undervalued
The P/E Ratio approach puts Emami Ltd.'s intrinsic value at ₹588, a 50.5% upside from the current market price.
Emami Ltd. shares are currently trading at ₹390.75.
Craytheon also calculates intrinsic value using the EPS Growth and DCF models. The full breakdown with assumptions is available in the detailed analysis.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | ₹588 | 50.5% upside to fair value |
| EPS Growth | Upgrade | Upgrade |
| DCF | Upgrade | Upgrade |
See all valuation models for Emami Ltd. with detailed assumptions →
Emami Shareholding Pattern
At 54.8%, the promoter stake has been flat for the past 4 quarters.
As of March 2026, FIIs own 8.6% of the company — down from 11.9% a year earlier.
The DII stake stands at 26.9% as of March 2026, versus 24.1% in the year-ago period.
| Quarter | Promoter | FII | DII | Public |
|---|---|---|---|---|
| Mar 2026 | 54.8% | 8.6% | 26.9% | 9.7% |
| Dec 2025 | 54.8% | 9.0% | 26.7% | 9.4% |
| Sep 2025 | 54.8% | 10.9% | 25.0% | 9.2% |
| Jun 2025 | 54.8% | 11.9% | 24.1% | 9.2% |
Track quarterly shareholding changes for Emami Ltd. →
Emami Balance Sheet
Proportional view as of 3 Jun 2026. Hover blocks for details.
Assets
Liabilities & Equity
In FY2025, the total asset base came in at ₹35.34B, up 7.7% YoY from ₹32.80B.
Other Assets accounts for 30.4% of the total, ahead of Property, Plant & Equipment (15.8%) and Cash & ST Investments (15.0%).
Capital structure: 76.2% equity, 2.5% debt, 21.2% operating liabilities. Over the year, debt is down 4.4% and equity is up 9.6%.
Balance sheet composition — FY 2025
| Category | Value |
|---|---|
| Cash & ST Investments | 5.29B |
| Receivables | 4.51B |
| Inventories | 3.08B |
| Property, Plant & Equipment | 5.58B |
| Investments | 2.52B |
| Intangibles & Goodwill | 3.62B |
| Other Assets | 10.74B |
| Category | Value |
|---|---|
| Equity | 26.93B |
| Short-term Debt | 725.09M |
| Long-term Debt | 172.82M |
| Trade Payables | 5.61B |
| Other Liabilities | 1.89B |
Emami Investment Snapshot
To sum up Emami Ltd.'s financial position: the data paints a clear picture for investors evaluating this personal care stock.
Revenue of ₹3,877 Cr in FY2025, up 7.0% year-over-year.
Long-term revenue has been compounding at 5.7% annually over 10 years.
The company is profitable, with a net margin of 20.7% and net income of ₹803 Cr.
The P/E Ratio model implies 50.5% upside to fair value from the current price. The remaining two models are worth cross-checking before drawing a conclusion — sign up to see the full analysis.
Unlock Full Analysis
Get the complete view of Emami Ltd. on Craytheon — 10 years of financials, three valuation models, and institutional holding trends.