Hindustan Unilever
HINDUNILVR · FMCG · NSE
₹2,169
Current Market Price
Fair Value (DCF)
₹2,411
Discount to FV
+11.2%
Updated 1h ago
YieldIQ Score
65/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
82%
ROE
30.9%
Debt/Equity
0.03
WACC
8.5%
Market Cap
₹5.10 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
31.2%
Return on capital employed
EV / EBITDA
30.8×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
34.7×
EBIT covers interest
Current Ratio
1.22×
Short-term liquidity
Asset Turnover
0.82×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.3%
3-year revenue growth
Revenue CAGR (5Y)
6.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,168.8
Bear case
Margin of Safety -147.4%
Implied upside -59.6%
Base case
Margin of Safety +9.1%
Implied upside +10.1%
Bull case
Margin of Safety +19.0%
Implied upside +23.5%
Ratio Trends
HINDUNILVR · last 9 annual periods
ROE
30.9%
ROCE
31.2%
Operating Margin
—
Debt / Equity
0.03×
PE
32.1×
EV / EBITDA
30.8×
Historical Financials
HINDUNILVR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹51.5K Cr | ₹59.5K Cr | ₹61.0K Cr | ₹60.6K Cr | ₹63.8K Cr | +5.5% |
| EBITDA | ₹13.1K Cr | ₹14.6K Cr | ₹15.5K Cr | ₹16.2K Cr | ₹15.7K Cr | +4.6% |
| EBIT | ₹12.0K Cr | ₹13.5K Cr | ₹14.3K Cr | — | — | +4.5% |
| PAT | ₹8879 Cr | ₹10.1K Cr | ₹10.3K Cr | ₹10.6K Cr | ₹15.0K Cr | +14.1% |
| EPS (diluted) | ₹37.77 | ₹43.07 | ₹43.74 | — | — | +3.7% |
| CFO | ₹9048 Cr | ₹9991 Cr | ₹15.5K Cr | ₹11.9K Cr | ₹11.0K Cr | +5.0% |
| CapEx | ₹-1228 Cr | ₹-1192 Cr | ₹-1477 Cr | ₹-1275 Cr | ₹-1361 Cr | — |
| FCF | ₹7820 Cr | ₹8799 Cr | ₹14.0K Cr | ₹10.6K Cr | ₹9638 Cr | +5.4% |
| Total Assets | ₹70.5K Cr | ₹73.1K Cr | ₹78.5K Cr | ₹79.9K Cr | ₹79.8K Cr | +3.1% |
| Total Debt | ₹1043 Cr | ₹1219 Cr | ₹1484 Cr | ₹1648 Cr | ₹1478 Cr | +9.1% |
| Shareholders' Equity | ₹49.1K Cr | ₹50.3K Cr | ₹51.2K Cr | ₹49.4K Cr | ₹48.7K Cr | -0.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HINDUNILVR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 GODREJCP GODREJCP | — | — | Pending | 14.7% | 54.1× |
 MARICO MARICO | — | — | Pending | 41.9% | 54.1× |
 DABUR DABUR | — | — | Pending | 16.6% | 38.4× |
 COLPAL COLPAL | — | — | Pending | 83.7% | 36.7× |
 PGHH PGHH | — | — | Pending | 10.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
22 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹226.00/sh
Last payout
2026-06-23
₹22.00
Peak payout
₹29.00
Trailing yield
3.00%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Hindustan Unilever (HINDUNILVR.NS) trades at 2168.80 vs a model fair value of 2411.43, a gap of 11.2%. Piotroski F-score: 7/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HINDUNILVR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HINDUNILVR →
Compare
Head-to-head with peers
Compare HINDUNILVR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HINDUNILVRNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.