PROWESS DATA

FMCG INDUSTRY

Company Name
Dabur India Ltd.
Godrej Consumer Products Ltd.
Hindustan Unilever Ltd.
I T C Ltd.
Nestle India Ltd.

Annual
Rs. Crore
L-5
Sales
1372.52
692.26
12108.87
16236.65
2643.96

Annual
Rs. Crore
L-4
Sales
1641.57
799.42
13189.7
19505.06
2944.2

Annual
Rs. Crore
L-3
Sales
2128.17
923.28
14895.56
21467.38
3647.49

Annual
Rs. Crore
L-2
Sales
2435.93
1135.37
21949.17
23247.84
4472.04

Annual
Rs. Crore
L-1
Sales
2891.51
1301.58
18462.34
26399.63
5232.59

Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore
L
L-5
L-4
L-3
L-2
L-1
L
L-5
Sales
Gross fixed Gross
assetsfixed Gross
assetsfixed Gross
assetsfixed Gross
assetsfixed Gross
assetsfixed
Assets
assets
3311.37
341.29
408.01
484.19
570.48
710.54
778.8
792.46
2514.37
166.28
283.46
337.13
269.06
274.64 1472.94
252.22
20598.89 2476.34 2576.26 2854.72
3353.8 3859.44 4062.28 6609.42
30633.57 6627.14 8264.51 10086.52 11772.71 13241.54 14438.41 13318.26
6382.78
972.27 1096.51 1253.49 1514.02 1720.42 2203.61 1115.61

Annual
Rs. Crore
L-4
Assets
801.99
455.41
7480.02
15235.23
1241.27

Annual
Rs. Crore
L-3
Assets
1155.57
569.33
6830.07
17549.22
1448.63

Annual
Rs. Crore
L-2
Assets
1574.16
877.38
8451.52
19785.21
1733.94

Annual
Rs. Crore
L-1
Assets
1767.28
1189.69
9519.04
23357.69
2082.46

Annual
Annual
Annual
Annual
Annual
Annual
Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore
L
L-5
L-4
L-3
L-2
L-1
Assets
PBIT
PBIT
PBIT
PBIT
PBIT
2428.92
218.19
288.46
371.26
435.26
537.12
2361.94
134.26
156.72
180.18
194.07
300.53
10223.11 1721.29
2187.9 2355.85 3094.71 2857.37
25844.21
3278.7 3971.67 4618.34 4861.07 6100.03
2607.06
469.27
480.97
629.46
774.46
918.38

Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore (%)
(%)
L
L-5
L-4
L-3
L-2
L-1
L
L-5
L-4
PBIT
PBT
PBT
PBT
PBT
PBT
PBT
RONW
RONW
607.33
215.07
284.09
364.32
424.28
526.84
596.66
47.94
57.18
543.12
131.77
149.34
169.24
186.57
299.15
536.91
189.24
123.8
2880.08
1702.1 2177.17 2330.35 3069.39 2850.39 2879.84
58.17
61.12
7334.22 3262.92 3963.04 4601.07 4832.69 6027.03
7275.9
26.35
27.06
1146.19
469.06
480.53
628.61
772.82
916.98 1145.11
88.34
76.11

Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
(%)
(%)
(%)
(%)
(%)
(%)
(%)
(%)
(%)
L-3
L-2
L-1
L
L-5
L-4
L-3
L-2
L-1
RONW
RONW
RONW
RONW
ROCE
ROCE
ROCE
ROCE
ROCE
68.26
58.89
57.9
50.73
48.74
60.09
70.11
59.48
57.57
113.39
46.83
36.43
34.11
187.59
80.86
61.51
37.25
35
82.95
134.34
86.31
84.38
44.68
61.08
82.93
134.33
86.33
26.7
24.87
29.09
33.14
26.27
26.96
26.57
24.75
28.97
88.32
120.39
125.43
115.07
88.34
76.11
88.32
120.39
125.43

Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
(%)
Times
Times
Times
Times
Times
Times
Times
Times
L
L-5
L-4
L-3
L-2
L-1
L
L-5
L-4
ROCE
Quick ratio Quick ratio Quick ratio Quick ratio Quick ratio Quick ratio Current ratio
Current ratio
52.41
0.25
0.32
0.32
0.35
0.33
0.49
0.78
1.03
30.69
0.15
0.23
0.18
1.5
0.68
0.48
0.72
0.77
84.4
0.29
0.29
0.21
0.46
0.44
0.41
0.65
0.66
33.03
0.36
0.39
0.41
0.46
0.28
0.41
1.32
1.45
115.07
0.24
0.3
0.22
0.3
0.25
0.28
0.64
0.68

Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Times
Times
Times
Times
Times
Times
Times
Times
Times
L-3
L-2
L-1
L
L-5
L-4
L-3
L-2
L-1
Current ratio
Current ratio
Current ratio
Current ratio
Debt equityDebt
ratioequityDebt
ratioequityDebt
ratioequityDebt
ratioequity ratio
0.92
0.93
0.95
1.15
0.05
0.05
0.03
0.19
0.14
0.84
2.03
1.22
1.19
0.06
1.02
0.91
0.12
0.01
0.62
0.9
0.79
0.82
0.02
0.03
0.06
0.2
0
1.48
1.62
0.96
1.13
0.01
0.02
0.02
0.01
0.01
0.66
0.67
0.6
0.63
0.04
0.04
0.01
0
0

Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Times
Times
Times
Times
Times
Times
Times
Rs. Crore Rs. Crore
L
L-5
L-4
L-3
L-2
L-1
L
L-5
L-4
Debt equityInterest
ratio cover
Interest cover
Interest cover
Interest cover
Interest cover
Interest coverIntangible assets
Intangible assets
0.25
69.64
64.03
53.79
39.65
52.01
56.69
10.96
16.82
0.18
53.13
19.02
16.48
25.8
218.07
82.26
36.89
71.33
0
82.98
174.23
84.58
116.5
381.08 11563.54
185.08
174.99
0.01
207.69
453
260.62
169.15
83.32
125.51
103.86
139.89
0.01 2177.19 1019.61
673.14
473.9
660.58 1068.63
52.83
53.63

BSE
BSE
BSE
BSE
BSE
Annual
Annual
Annual
Annual
Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs.
Rs.
Rs.
Rs.
Rs.
L-3
L-2
L-1
L
L-5
L-4
L-3
L-2
L-1
Intangible assets
Intangible assets
Intangible assets
Intangible365
assets
days Avg.
365Closing
days Avg.
365Closing
days Avg.
365Closing
days Avg.
365Closing
days Avg. Closing
19.59
21.07
21.74
21.7
102.29
102.28
102.27
102.25
102.24
71.61
4.35
4.35 1080.63
397.78
397.74
397.81
397.85
397.99
209.26
257.88
263.65
263.65
326.35
326.72
327.11
327.49
327.93
177.83
202.71
254.19
313.26
191.71
191.83
191.97
192.12
192.27
53.63
53.63
53.63
58.88 4037.94 4039.73 4041.68 4043.53
4045.6

BSE

BSE

BSE

BSE

BSE

BSE

BSE

BSE

BSE

Rs.
Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs.
Rs.
L
L-5
L-4
L-3
L-2
L-1
L
L-5
L-4
365 days Avg.
365Closing
days Avg.
365Market
days Avg.
Cap.
365Market
days Avg.
Cap.
365Market
days Avg.
Cap.
365Market
days Avg.
Cap.
365Market
days EPS
Avg.
Cap.MarketEPS
Cap.
102.23 17813.02 17810.48 17808.54 17806.36 17803.61 17802.69
2.79
2.79
398.16 12871.68 12870.5 12872.77 12874.18 12878.46 12884.17
12.37
12.37
328.41 70562.52 70639.09 70721.19 70801.25 70894.63 70995.74
10.58
10.58
192.41 148703.9 148802.8
148919 149038.8 149163.9 149276.7
7.48
7.47
4048.52 38932.11 38949.39 38968.1 38985.95 39005.97 39034.13
96.88
96.88

BSE

BSE

BSE

BSE

BSE

Rs.
L-3
EPS

Rs.
L-2
EPS

Rs.
L-1
EPS

Rs.
L
EPS

Rs.
Rs.
Rs.
Rs.
Rs.
L-5
L-4
L-3
L-2
L-1
BV per Share
BV per Share
BV per Share
BV per Share
BV per Share
7.09
7.09
7.09
7.09
7.09
59.18
59.18
59.18
59.18
59.18
14.78
14.78
14.78
14.78
14.78
26.23
26.22
26.22
26.22
26.22
128.51
128.51
128.51
128.51
128.51

2.79
12.37
10.58
7.47
96.88

2.79
12.37
10.58
7.47
96.88

2.79
12.37
10.58
7.47
96.88

2.79
12.37
10.58
7.47
96.88

BSE

BSE

BSE

BSE

BSE
Rs.
L
BV per Share
7.09
59.18
14.78
26.22
128.51

PROCESSED DATA
FMCG INDUSTRY

Company Name
Dabur India Ltd.
Godrej Consumer Products Ltd.
Hindustan Unilever Ltd.
I T C Ltd.
Nestle India Ltd.

Annual
Annual
Annual
Annual
Annual
Times
Times
Times
Times
Times
L-5
L-4
L-3
L-2
L-1
Debt equityDebt
ratioequityDebt
ratioequityDebt
ratioequityDebt
ratioequity ratio
0.05
0.05
0.03
0.19
0.14
0.06
1.02
0.91
0.12
0.01
0.02
0.03
0.06
0.2
0
0.01
0.02
0.02
0.01
0.01
0.04
0.04
0.01
0
0

Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Times
(%)
(%)
(%)
(%)
(%)
(%)
(%)
(%)
L
L-5
L-4
L-3
L-2
L-1
L
L-5
L-4
Debt equityRONW
ratio
RONW
RONW
RONW
RONW
RONW
ROCE
ROCE
0.25
47.94
57.18
68.26
58.89
57.9
50.73
48.74
60.09
0.18
189.24
123.8
113.39
46.83
36.43
34.11
187.59
80.86
0
58.17
61.12
82.95
134.34
86.31
84.38
44.68
61.08
0.01
26.35
27.06
26.7
24.87
29.09
33.14
26.27
26.96
0.01
88.34
76.11
88.32
120.39
125.43
115.07
88.34
76.11

Annual
Annual
Annual
Annual
(%)
(%)
(%)
(%)
L-3
L-2
L-1
L
ROCE
ROCE
ROCE
ROCE
70.11
59.48
57.57
52.41
61.51
37.25
35
30.69
82.93
134.33
86.33
84.4
26.57
24.75
28.97
33.03
88.32
120.39
125.43
115.07

Annual
Rs. Crore
L-5
Sales
1372.52
692.26
12108.87
16236.65
2643.96

Annual
Rs. Crore
L-4
Sales
1641.57
799.42
13189.7
19505.06
2944.2

Annual
Rs. Crore
L-3
Sales
2128.17
923.28
14895.56
21467.38
3647.49

Annual
Rs. Crore
L-2
Sales
2435.93
1135.37
21949.17
23247.84
4472.04

Annual
Rs. Crore
L-1
Sales
2891.51
1301.58
18462.34
26399.63
5232.59

Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore
L
L-5
L-4
L-3
L-2
L-1
L
L-5
L-4
Sales
PBIT
PBIT
PBIT
PBIT
PBIT
PBIT
PBT
PBT
3311.37
218.19
288.46
371.26
435.26
537.12
607.33
215.07
284.09
2514.37
134.26
156.72
180.18
194.07
300.53
543.12
131.77
149.34
20598.89 1721.29
2187.9 2355.85 3094.71 2857.37 2880.08
1702.1 2177.17
30633.57
3278.7 3971.67 4618.34 4861.07 6100.03 7334.22 3262.92 3963.04
6382.78
469.27
480.97
629.46
774.46
918.38 1146.19
469.06
480.53

Annual
Annual
Annual
Annual
Rs. Crore Rs. Crore Rs. Crore Rs. Crore
L-3
L-2
L-1
L
PBT
PBT
PBT
PBT
364.32
424.28
526.84
596.66
169.24
186.57
299.15
536.91
2330.35 3069.39 2850.39 2879.84
4601.07 4832.69 6027.03
7275.9
628.61
772.82
916.98 1145.11

Annual
Times
L-4
DOL
1.642937
1.080686
3.03701
1.04996
0.219558

Annual
Times
L-3
DOL
0.968349
0.966157
0.593532
1.618404
1.292445

Annual
Times
L-2
DOL
1.192054
0.33559
0.662308
0.633701
1.019007

Annual
Times
L-1
DOL
1.251282
3.747212
0.482768
1.879969
1.092698

Annual
Times
L
DOL
0.900218
0.866304
0.068679
1.261546
1.128489

Annual
Times
L-4
DFL
1.015382
1.049417
1.004928
1.002178
1.000916

Annual
Times
L-3
DFL
1.019049
1.064642
1.010943
1.003753
1.001352

Annual
Times
L-2
DFL
1.025879
1.040199
1.008249
1.005873
1.002122

Annual
Times
L-1
DFL
1.019513
1.004613
1.002449
1.012112
1.001527

Annual
Annual
Annual
Annual
Annual
Times
Times
Times
Times
Times
L
L-5
L-4
L-3
L-2
DFL
Interest cover
Interest cover
Interest cover
Interest cover
1.017883
69.64
64.03
53.79
39.65
1.011566
53.13
19.02
16.48
25.8
1.000083
82.98
174.23
84.58
116.5
1.008016
207.69
453
260.62
169.15
1.000943 2177.19 1019.61
673.14
473.9

Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Times
Times
Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore
L-1
L
L-5
L-4
L-3
L-2
L-1
L
L-5
Interest cover
Interest cover
Gross fixed Gross
assetsfixed Gross
assetsfixed Gross
assetsfixed Gross
assetsfixed Gross
assetsfixed assets
Intangible assets
52.01
56.69
341.29
408.01
484.19
570.48
710.54
778.8
10.96
218.07
82.26
166.28
283.46
337.13
269.06
274.64 1472.94
36.89
381.08 11563.54 2476.34 2576.26 2854.72
3353.8 3859.44 4062.28
185.08
83.32
125.51 6627.14 8264.51 10086.52 11772.71 13241.54 14438.41
103.86
660.58 1068.63
972.27 1096.51 1253.49 1514.02 1720.42 2203.61
52.83

Annual
Annual
Annual
Annual
Annual
Annual
Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore
L-4
L-3
L-2
L-1
L
L-5
Intangible assets
Intangible assets
Intangible assets
Intangible assets
Intangible
Assets
assets
16.82
19.59
21.07
21.74
21.7
792.46
71.33
71.61
4.35
4.35 1080.63
252.22
174.99
209.26
257.88
263.65
263.65 6609.42
139.89
177.83
202.71
254.19
313.26 13318.26
53.63
53.63
53.63
53.63
58.88 1115.61

Annual
Rs. Crore
L-4
Assets
801.99
455.41
7480.02
15235.23
1241.27

Annual
Rs. Crore
L-3
Assets
1155.57
569.33
6830.07
17549.22
1448.63

Annual
Rs. Crore
L-2
Assets
1574.16
877.38
8451.52
19785.21
1733.94

Annual
Rs. Crore
L-1
Assets
1767.28
1189.69
9519.04
23357.69
2082.46

Annual
Rs. Crore
L
Assets
2428.92
2361.94
10223.11
25844.21
2607.06

Annual
Annual
Annual
Annual
Annual
Annual
Annual
Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Rs. Crore Times
L-5
L-4
L-3
L-2
L-1
L
L-5
Tangible Assets
Tangible Assets
Tangible Assets
Tangible Assets
Tangible Assets
Tangible Assets
Tangibility Ratio
781.5
785.17 1135.98 1553.09 1745.54 2407.22 0.98617
215.33
384.08
497.72
873.03 1185.34 1281.31 0.853739
6424.34 7305.03 6620.81 8193.64 9255.39 9959.46 0.971998
13214.4 15095.34 17371.39 19582.5 23103.5 25530.95 0.992202
1062.78 1187.64
1395 1680.31 2028.83 2548.18 0.952645

BSE
BSE
BSE
BSE
Annual
Annual
Annual
Annual
Annual
Times
Times
Times
Times
Times
Rs.
Rs.
Rs.
Rs.
L-4
L-3
L-2
L-1
L
L-5
L-4
L-3
L-2
Tangibility Ratio
Tangibility Ratio
Tangibility Ratio
Tangibility Ratio
Tangibility Ratio
365 days Avg.
365Closing
days Avg.
365Closing
days Avg.
365Closing
days Avg. Closing
0.979027 0.983047 0.986615 0.987699 0.991066
102.29
102.28
102.27
102.25
0.843372 0.874221 0.995042 0.996344 0.542482
397.78
397.74
397.81
397.85
0.976606 0.969362 0.969487 0.972303 0.97421
326.35
326.72
327.11
327.49
0.990818 0.989867 0.989754 0.989118 0.987879
191.71
191.83
191.97
192.12
0.956794 0.962979 0.96907 0.974247 0.977415 4037.94 4039.73 4041.68 4043.53

BSE

BSE

BSE

BSE

BSE

BSE

BSE

BSE

Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Times
L-1
L
L-5
L-4
L-3
L-2
L-1
L
L-5
365 days Avg.
365Closing
days BV
Avg.per
Closing
Share
BV per Share
BV per Share
BV per Share
BV per Share
BV per Share
M/B Ratio
102.24
102.23
7.09
7.09
7.09
7.09
7.09
7.09 14.42736
397.99
398.16
59.18
59.18
59.18
59.18
59.18
59.18 6.721528
327.93
328.41
14.78
14.78
14.78
14.78
14.78
14.78 22.08051
192.27
192.41
26.23
26.22
26.22
26.22
26.22
26.22 7.308807
4045.6 4048.52
128.51
128.51
128.51
128.51
128.51
128.51 31.42121

Times
L-4
M/B Ratio
14.42595
6.720852
22.10555
7.316171
31.43514

Times
L-3
M/B Ratio
14.42454
6.722034
22.13194
7.32151
31.45032

Times
L-2
M/B Ratio
14.42172
6.72271
22.15765
7.327231
31.46471

Times
L-1
M/B Ratio
14.42031
6.725076
22.18742
7.332952
31.48082

Times
L
M/B Ratio
14.4189
6.727949
22.21989
7.338291
31.50354

Annual
Annual
Annual
Annual
Times
Times
Times
Times
L-5
L-4
L-3
L-2
Quick ratio Quick ratio Quick ratio Quick ratio
0.25
0.32
0.32
0.35
0.15
0.23
0.18
1.5
0.29
0.29
0.21
0.46
0.36
0.39
0.41
0.46
0.24
0.3
0.22
0.3

Annual
Annual
Annual
Annual
Annual
Annual
Annual
Annual
Times
Times
Times
Times
Times
Times
Times
Times
L-1
L
L-5
L-4
L-3
L-2
L-1
L
Quick ratio Quick ratio Current ratio
Current ratio
Current ratio
Current ratio
Current ratio
Current ratio
0.33
0.49
0.78
1.03
0.92
0.93
0.95
1.15
0.68
0.48
0.72
0.77
0.84
2.03
1.22
1.19
0.44
0.41
0.65
0.66
0.62
0.9
0.79
0.82
0.28
0.41
1.32
1.45
1.48
1.62
0.96
1.13
0.25
0.28
0.64
0.68
0.66
0.67
0.6
0.63

ARRANGED DATA FOR ANALYSIS

FMCG INDUSTRY

Company Name
L - 4 Dabur India Ltd.
L-3
L-2
L-1
L
L - 4 Godrej Consumer Products Ltd.
L-3
L-2
L-1
L
L - 4 Hindustan Unilever Ltd.
L-3
L-2
L-1
L
L - 4 I T C Ltd.
L-3
L-2
L-1
L
L - 4 Nestle India Ltd.
L-3
L-2
L-1
L

Annual
Annual
Times
(%)
Debt equity ratio
RONW
0.05
57.18
0.03
68.26
0.19
58.89
0.14
57.9
0.25
50.73
1.02
123.8
0.91
113.39
0.12
46.83
0.01
36.43
0.18
34.11
0.03
61.12
0.06
82.95
0.2
134.34
0
86.31
0
84.38
0.02
27.06
0.02
26.7
0.01
24.87
0.01
29.09
0.01
33.14
0.04
76.11
0.01
88.32
0
120.39
0
125.43
0.01
115.07

Annual
(%)
ROCE
60.09
70.11
59.48
57.57
52.41
80.86
61.51
37.25
35
30.69
61.08
82.93
134.33
86.33
84.4
26.96
26.57
24.75
28.97
33.03
76.11
88.32
120.39
125.43
115.07

Annual
Times
DOL
1.642936569
0.968349293
1.192054076
1.251281628
0.900218319
1.080686291
0.966156585
0.335589913
3.747212491
0.866304005
3.037010003
0.593531909
0.662307865
0.482767814
0.068679059
1.049959751
1.618404278
0.633700976
1.879969247
1.261546297
0.219558068
1.292445042
1.019006557
1.092697796
1.128489406

Annual
Annual
Annual
Times
Times
Times
DFL
Interest cover Tangibility Ratio
1.015382449
64.03
0.97902717
1.019049188
53.79
0.983047327
1.025879136
39.65
0.986615084
1.019512565
52.01
0.98769861
1.017882881
56.69
0.991065988
1.049417437
19.02
0.843371907
1.064641929
16.48
0.874220575
1.040199389
25.8
0.995042057
1.00461307
218.07
0.996343585
1.011566184
82.26
0.542482027
1.004928416
174.23
0.976605678
1.010942562
84.58
0.969361954
1.008249196
116.5
0.969487146
1.002448788
381.08
0.972302879
1.000083338
11563.54
0.974210392
1.002177621
453
0.990817992
1.003753475
260.62
0.989866786
1.005872506
169.15
0.989754468
1.012112102
83.32
0.989117503
1.008015503
125.51
0.98787891
1.000915656
1019.61
0.956794251
1.00135219
673.14
0.962978814
1.002122098
473.9
0.969070441
1.001526751
660.58
0.974246804
1.000943141
1068.63
0.977415173

Annual
Annual
Annual
Times
Times
Times
M/B Ratio
Quick ratio
Current ratio
14.42595205
0.32
1.03
14.42454161
0.32
0.92
14.42172073
0.35
0.93
14.4203103
0.33
0.95
14.41889986
0.49
1.15
6.720851639
0.23
0.77
6.722034471
0.18
0.84
6.722710375
1.5
2.03
6.725076039
0.68
1.22
6.727948631
0.48
1.19
22.10554804
0.29
0.66
22.13193505
0.21
0.62
22.15764547
0.46
0.9
22.18741543
0.44
0.79
22.21989175
0.41
0.82
7.316170862
0.39
1.45
7.321510297
0.41
1.48
7.327231121
0.46
1.62
7.332951945
0.28
0.96
7.338291381
0.41
1.13
31.43514123
0.3
0.68
31.45031515
0.22
0.66
31.46471092
0.3
0.67
31.48081861
0.25
0.6
31.50354058
0.28
0.63