EMAMILTDPersonal Care
Emami Ltd — Profit & Loss Statement
₹393.40
-4.23%
Emami Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | -0.50 Cr | 2.98 Cr | 16.20 Cr | — |
| Tax Rate For Calcs | 0.10 | 0.08 | 0.06 | 0.30 | — |
| Normalized EBITDA | 1.08K Cr | 992.61 Cr | 876.80 Cr | 973.87 Cr | — |
| Total Unusual Items | 0.00 | -5.90 Cr | 47.39 Cr | 53.99 Cr | — |
| Total Unusual Items Excluding Goodwill | 0.00 | -5.90 Cr | 47.39 Cr | 53.99 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 806.46 Cr | 723.53 Cr | 639.57 Cr | 838.99 Cr | — |
| Reconciled Depreciation | 178.21 Cr | 185.90 Cr | 247.25 Cr | 334.78 Cr | — |
| Reconciled Cost Of Revenue | 1.19K Cr | 1.16K Cr | 1.22K Cr | 1.07K Cr | — |
| EBITDA | 1.08K Cr | 986.71 Cr | 924.19 Cr | 1.03K Cr | — |
| EBIT | 903.20 Cr | 800.81 Cr | 676.94 Cr | 693.08 Cr | — |
| Net Interest Income | -9.34 Cr | -9.98 Cr | 2.73 Cr | 22.71 Cr | — |
| Interest Expense | 9.34 Cr | 9.98 Cr | 7.39 Cr | 5.07 Cr | — |
| Normalized Income | 806.46 Cr | 728.93 Cr | 595.16 Cr | 801.19 Cr | — |
| Net Income From Continuing And Discontinued Operation | 806.46 Cr | 723.53 Cr | 639.57 Cr | 838.99 Cr | — |
| Total Expenses | 2.96K Cr | 2.81K Cr | 2.75K Cr | 2.54K Cr | — |
| Diluted Average Shares | 43.64 Cr | 43.72 Cr | 44.12 Cr | 44.44 Cr | — |
| Basic Average Shares | 43.64 Cr | 43.72 Cr | 44.12 Cr | 44.44 Cr | — |
| Diluted EPS | 18.48 | 16.55 | 14.50 | 18.88 | — |
| Basic EPS | 18.48 | 16.55 | 14.50 | 18.88 | — |
| Diluted NI Availto Com Stockholders | 806.46 Cr | 723.53 Cr | 639.57 Cr | 838.99 Cr | — |
| Net Income Common Stockholders | 806.46 Cr | 723.53 Cr | 639.57 Cr | 838.99 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 806.46 Cr | 723.53 Cr | 639.57 Cr | 838.99 Cr | — |
| Minority Interests | 3.72 Cr | -0.61 Cr | 12.16 Cr | 2.32 Cr | — |
| Net Income Including Noncontrolling Interests | 802.74 Cr | 724.14 Cr | 627.41 Cr | 836.66 Cr | — |
| Net Income Continuous Operations | 802.74 Cr | 724.14 Cr | 627.41 Cr | 836.66 Cr | — |
| Tax Provision | 91.12 Cr | 66.69 Cr | 42.14 Cr | -148.66 Cr | — |
| Pretax Income | 893.86 Cr | 790.83 Cr | 669.55 Cr | 688.00 Cr | — |
| Other Non Operating Income Expenses | 68.11 Cr | 46.80 Cr | 10.14 Cr | 8.30 Cr | — |
| Special Income Charges | 0.00 | -5.90 Cr | 4.74 Cr | -4.37 Cr | — |
| Restructuring And Mergern Acquisition | 0.00 | 5.90 Cr | — | — | — |
| Net Non Operating Interest Income Expense | -9.34 Cr | -9.98 Cr | 2.73 Cr | 22.71 Cr | — |
| Interest Expense Non Operating | 9.34 Cr | 9.98 Cr | 7.39 Cr | 5.07 Cr | — |
| Operating Income | 846.90 Cr | 763.63 Cr | 615.51 Cr | 617.60 Cr | — |
| Operating Expense | 1.77K Cr | 1.65K Cr | 1.52K Cr | 1.46K Cr | — |
| Other Operating Expenses | 448.81 Cr | 420.18 Cr | 229.18 Cr | 844.01 Cr | — |
| Depreciation And Amortization In Income Statement | 178.21 Cr | 185.90 Cr | 247.25 Cr | 334.78 Cr | — |
| Amortization | 92.55 Cr | 93.18 Cr | 149.89 Cr | 240.57 Cr | — |
| Depreciation Income Statement | 85.66 Cr | 92.72 Cr | 97.36 Cr | 94.21 Cr | — |
| Selling General And Administration | 694.02 Cr | 652.20 Cr | 703.94 Cr | 637.37 Cr | — |
| Selling And Marketing Expense | 694.02 Cr | 652.20 Cr | 655.81 Cr | 604.07 Cr | — |
| Gross Profit | 2.61K Cr | 2.42K Cr | 2.14K Cr | 2.08K Cr | — |
| Cost Of Revenue | 1.19K Cr | 1.16K Cr | 1.22K Cr | 1.07K Cr | — |
| Total Revenue | 3.81K Cr | 3.58K Cr | 3.36K Cr | 3.15K Cr | — |
| Operating Revenue | 3.81K Cr | 3.58K Cr | 3.36K Cr | 3.15K Cr | — |
| Interest Income | — | 12.53 Cr | 10.12 Cr | 27.78 Cr | 17.08 Cr |
| Rent Expense Supplemental | — | 11.24 Cr | 11.40 Cr | 6.85 Cr | 4.67 Cr |
| Other Special Charges | — | 1.78 Cr | -4.74 Cr | 4.37 Cr | 1.38 Cr |
| Write Off | — | 0.10 Cr | 0.00 | 0.00 | -0.17 Cr |
| Interest Income Non Operating | — | 12.53 Cr | 10.12 Cr | 27.78 Cr | 17.08 Cr |
| General And Administrative Expense | — | 34.80 Cr | 48.13 Cr | 33.30 Cr | 39.68 Cr |
| Rent And Landing Fees | — | 11.24 Cr | 11.40 Cr | 6.85 Cr | 4.67 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Emami Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.