Emami Ltd. Half-Yearly Results: Standalone & Consolidated Reports

Half Yearly Results

Results Snapshot

Figures in Cr

Consolidate Half Yearly Results

Sep'25

Sep'24

Sep'23

Sep'22

Sep'21

Sep'20

Sep'19

Net Sales

1,702.60

1,796.66

1,690.53

1,587.06

1,447.97

1,216.16

1,309.56

Other Operating Income

0.00

Total Operating income

1,702.60

1,796.66

1,690.53

1,587.06

1,447.97

1,216.16

1,309.56

Raw Material Cost

364.04

347.31

378.66

399.76

430.05

300.21

362.89

Purchase of Finished goods

207.51

213.26

189.05

147.54

70.85

93.85

71.89

(Increase) / Decrease In Stocks

-63.72

-6.58

-23.33

10.36

-31.72

-14.24

-2.47

Employee Cost

240.68

223.93

203.07

182.26

166.57

156.51

152.59

Power Cost

0.00

Manufacturing Expenses

0.00

Selling and Distribution Expenses

336.14

329.41

306.28

277.78

215.18

167.79

233.97

Other Expenses

225.20

222.35

213.12

200.66

150.15

131.97

162.70

Total Expenditure (Excl Depreciation)

1,309.85

1,329.68

1,266.85

1,218.36

1,001.08

836.09

981.57

Operating Profit (PBDIT) excl Other Income

392.75

466.98

423.68

368.70

446.89

380.07

327.99

Other Income

42.96

32.02

19.39

48.32

48.33

14.59

27.00

Operating Profit (PBDIT)

435.71

499.00

443.07

417.02

495.22

394.66

354.99

Interest

5.06

4.39

4.25

1.42

7.18

13.67

Exceptional Items

0.00

Gross Profit (PBDT)

430.65

494.61

438.68

412.77

493.80

387.48

341.32

Depreciation

89.77

89.08

92.09

136.04

166.88

189.62

165.54

Profit Before Tax

340.88

405.53

346.59

276.73

326.92

197.86

175.78

Tax

24.34

37.22

28.73

17.38

58.52

37.88

38.82

Provisions and contingencies

0.00

Profit After Tax

316.54

368.31

317.86

259.35

268.40

159.98

136.96

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

316.54

368.31

317.86

259.35

268.40

159.98

136.96

Share in Profit of Associates

-3.93

-6.72

-1.12

-6.53

-5.36

-1.95

-1.85

Minority Interest

0.00

3.71

-0.52

5.19

0.02

-0.01

0.15

Other related items

0.00

Consolidated Net Profit

312.61

365.30

316.22

258.01

263.06

158.02

135.26

Equity Capital

43.65

44.12

44.45

44.56

45.39

Face Value

1.0

Reserves

0.00

Earnings per share (EPS)

7.16

8.37

7.24

5.85

5.92

3.55

2.98

Diluted Earnings per share

7.16

8.37

7.22

5.85

5.92

3.55

2.98

Operating Profit Margin (Excl OI)

23.07%

25.99%

25.06%

23.23%

30.86%

31.25%

25.05%

Gross Profit Margin

25.29%

27.53%

25.95%

26.01%

34.1%

31.86%

26.06%

PAT Margin

18.36%

20.13%

18.74%

15.93%

18.17%

12.99%

10.32%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Half Yearly Analysis Highlights

Net Sales

Growth in half year ended Sep 2025 is -5.24% vs 6.28% in Sep 2024

Consolidate Net Profit

Growth in half year ended Sep 2025 is -14.42% vs 15.52% in Sep 2024

Operating Profit (PBDIT) excl Other Income

Growth in half year ended Sep 2025 is -15.90% vs 10.22% in Sep 2024

Interest

Growth in half year ended Sep 2025 is 15.26% vs 0.00% in Sep 2024

Operating Profit Margin (Excl OI)

Growth in half year ended Sep 2025 has fallen from Sep 2024

Compare Half Yearly Results Of Emami With

Select Peers

Figures in Cr

Consolidate Half Yearly Results

Change(INR)

Change(%)

Net Sales

1,702.60

5,017.87

-3,315.27

-66.07%

Other Operating Income

0.00

Total Operating income

1,702.60

5,017.87

-3,315.27

-66.07%

Raw Material Cost

364.04

3,039.12

-2,675.08

-88.02%

Purchase of Finished goods

207.51

7.62

199.89

2,623.23%

(Increase) / Decrease In Stocks

-63.72

371.95

-435.67

-117.13%

Employee Cost

240.68

142.78

97.90

68.57%

Power Cost

0.00

Manufacturing Expenses

0.00

Selling and Distribution Expenses

336.14

0.00

336.14

Other Expenses

225.20

770.60

-545.40

-70.78%

Total Expenditure (Excl Depreciation)

1,309.85

4,332.07

-3,022.22

-69.76%

Operating Profit (PBDIT) excl Other Income

392.75

685.80

-293.05

-42.73%

Other Income

42.96

8.18

34.78

425.18%

Operating Profit (PBDIT)

435.71

693.98

-258.27

-37.22%

Interest

5.06

80.91

-75.85

-93.75%

Exceptional Items

0.00

Gross Profit (PBDT)

430.65

613.07

-182.42

-29.76%

Depreciation

89.77

281.30

-191.53

-68.09%

Profit Before Tax

340.88

331.77

9.11

2.75%

Tax

24.34

87.04

-62.70

-72.04%

Provisions and contingencies

0.00

Profit After Tax

316.54

244.73

71.81

29.34%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

316.54

244.73

71.81

29.34%

Share in Profit of Associates

-3.93

0.00

-3.93

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

312.61

244.73

67.88

27.74%

Equity Capital

43.65

22.28

21.37

95.92%

Face Value

1.00

0.00

Reserves

0.00

Earnings per share (EPS)

7.16

10.98

-3.82

-34.79%

Diluted Earnings per share

7.16

10.99

-3.83

-34.85%

Operating Profit Margin (Excl OI)

23.07%

13.67%

0.00

9.40%

Gross Profit Margin

25.29%

12.22%

0.00

13.07%

PAT Margin

18.36%

4.88%

0.00

13.48%

Public Share Holdings (%)

0.00%

0.00

0.00%

Pledged Promotor Holding (%)

0.00%

0.00

0.00%

Half Yearly - Net Sales

Net Sales 1,702.60 Cr

in Sep 2025

Figures in Cr

Growth in half year ended Sep 2025 is -5.24% vs 6.28% in Sep 2024

Half Yearly - Consolidate Net Profit

Consolidate Net Profit 312.61 Cr

in Sep 2025

Figures in Cr

Growth in half year ended Sep 2025 is -14.42% vs 15.52% in Sep 2024

Half Yearly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 392.75 Cr

in Sep 2025

Figures in Cr

Growth in half year ended Sep 2025 is -15.90% vs 10.22% in Sep 2024

Half Yearly - Interest

Interest 5.06 Cr

in Sep 2025

Figures in Cr

Growth in half year ended Sep 2025 is 15.26% vs 0.00% in Sep 2024

Half Yearly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 23.07%

in Sep 2025

Figures in %

Growth in half year ended Sep 2025 has fallen from Sep 2024