Whalesbook
Pidilite Industries UnoFin рд╕рд╣ рдирд╡реАрди рдХрд▓реНрдкрдирд╛ рдЖрдгрдд рдЖрд╣реЗ, рдЬреЗ рдПрдХ рд╕реНрдкреНрд░реЗ рдХрд░рдгреНрдпрд╛рдпреЛрдЧреНрдп рдкреНрд▓рд╛рд╕реНрдЯрд░ рдмреЗрд╕ рдХреЛрдЯ рд╕рд┐рд╕реНрдЯрд┐рдо рдЖрд╣реЗ. рд╣реЗ рднрд┐рдВрддреАрдВрдирд╛ рдЗрдиреНрд╕реБрд▓реЗрд╢рди рдкреНрд░рджрд╛рди рдХрд░рддреЗ, рдЬреНрдпрд╛рдореБрд│реЗ рдЙрд╖реНрдгрддрд╛ рд╡рд╛рдв (heat gain) рд╕реБрдорд╛рд░реЗ 50% рдХрдореА рд╣реЛрддреЗ. рдпрд╛ рд╕рд┐рд╕реНрдЯрд┐рдордЪрд╛ рдЙрджреНрджреЗрд╢ рдкрд╛рд░рдВрдкрд░рд┐рдХ рдкреНрд░рд╛рдЗрдорд░-рдкреБрдЯреНрдЯреА-рдкреЗрдВрдЯ рдкрджреНрдзрддреАрдВрдирд╛ рдмрджрд▓рдгреЗ рдЖрдгрд┐ рджреАрд░реНрдШрдХрд╛рд│ рдЯрд┐рдХрдгрд╛рд░реЗ рдмрд╛рд╣реНрдп (exterior) рд╕рдВрд░рдХреНрд╖рдг рджреЗрдгреЗ рдЖрд╣реЗ. рдХрдВрдкрдиреА рдЗрд▓реЗрдХреНрдЯреНрд░реЙрдирд┐рдХреНрд╕ рдЖрдгрд┐ рд╕реЗрдореАрдХрдВрдбрдХреНрдЯрд░ рдЙрддреНрдкрд╛рджрди рдХреНрд╖реЗрддреНрд░рд╛рдВрд╕рд╛рдареА ре▓рдбреЗрд╕рд┐рд╡реНрд╣рдЬрдордзреНрдпреЗ (adhesives) рд▓рдХреНрд╖рдгреАрдп рд╡рд╛рдвреАрдЪреНрдпрд╛ рд╕рдВрдзреАрдВрдЪреА рдЕрдкреЗрдХреНрд╖рд╛ рдХрд░рдд рдЖрд╣реЗ. рдЖрдкрд▓реНрдпрд╛ рдирд╡реАрди рд╡реНрд╣рд░реНрдЯрд┐рдХрд▓, Pidilite Professional Services рджреНрд╡рд╛рд░реЗ, рдХрдВрдкрдиреА рдбреЗрдЯрд╛ рд╕реЗрдВрдЯрд░реНрд╕рд╕рд╛рдареА рд╡рд┐рд╢реЗрд╖ рдЙрдкрд╛рдпрд╛рдВрд╕рд╣ (solutions) рдкреНрд░рдЧрдд рдХреЛрдЯрд┐рдВрдЧреНрдЬ (coatings) рдЖрдгрд┐ ре▓рдбреЗрд╕рд┐рд╡реНрд╣рдЬрдирд╛ рдкреНрд░реЛрддреНрд╕рд╛рд╣рди рджреЗрдгреНрдпрд╛рд╕рд╛рдареА рдЖрд░реНрдХрд┐рдЯреЗрдХреНрдЯреНрд╕ рдЖрдгрд┐ рдЗрдВрдЬрд┐рдирд┐рдЕрд░реНрд╕рд╢реА рд╕рдВрдкрд░реНрдХ рд╕рд╛рдзрдд рдЖрд╣реЗ.
Pidilite Industries Limited is a leading manufacturer of adhesives and sealants, construction chemicals, craftsmen products, DIY products and polymer emulsions in India. Most of the products have been developed through strong in-house R&D. Our brand name Fevicol has become synonymous with adhesives to millions in India and is ranked amongst the most trusted brands in the country. Some of our other major brands are M-Seal, Fevikwik, Fevistik, Roff, Dr. Fixit, Fevicryl, Motomax, Hobby Ideas, Araldite.[1]
Revenue BreakupCompany earns about 53% of its revenues from adhesives & sealants category, followed by Construction & paint chemicals (20%), industrial resins & construction chemicals (7%), art & craft materials (6%), industrial adhesives (6%), and pigment & preparation (6%)..It has its business divided into 2 divisions, consumer & bazaar products which account for ~80% of revenues, and B2B products segment which accounts for ~20% of revenues[1]In total,the company produces ~6500 products for its brands.[2]
| S.No. | Name | Current Price (Rs.) | Price to Earning | Market Capitalization (Rs.Cr.) | Dividend yield (%) | Net Profit latest quarter (Rs.Cr.) | YOY Quarterly profit growth (%) | Sales latest quarter (Rs.Cr.) | YOY Quarterly sales growth (%) | Return on capital employed (%) | Sales (Rs.Cr.) | OPM (%) | Profit after tax (Rs.Cr.) | Profit after tax latest quarter (Rs.Cr.) | Price to book value | Return on assets (%) | Debt to equity |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Pidilite Inds. | 1472.10 | 67.13 | 149797.56 | 0.68 | 585.90 | 8.10 | 3287.31 | 10.43 | 30.51 | 12716.55 | 23.81 | 2231.31 | 585.90 | 15.87 | 16.96 | 0.03 |
| 2. | Gujarat Fluoroch | 3481.10 | 56.20 | 38214.67 | 0.09 | 179.00 | 47.93 | 1210.00 | 1.85 | 9.89 | 4864.00 | 26.89 | 680.00 | 179.00 | 5.02 | 5.51 | 0.23 |
| 3. | Navin Fluo.Intl. | 5973.00 | 68.91 | 30601.26 | 0.20 | 148.37 | 152.24 | 758.42 | 46.26 | 11.68 | 2790.96 | 27.91 | 444.09 | 148.37 | 8.50 | 6.27 | 0.33 |
| 4. | Deepak Nitrite | 1691.80 | 43.40 | 23063.48 | 0.44 | 118.75 | -38.87 | 1901.89 | -6.40 | 16.28 | 7874.86 | 11.16 | 531.41 | 118.71 | 4.18 | 9.86 | 0.23 |
| 5. | BASF India | 4395.30 | 49.48 | 19033.61 | 0.46 | 101.05 | -21.02 | 3904.04 | -8.09 | 18.02 | 14603.55 | 4.17 | 384.69 | 101.05 | 4.99 | 6.07 | 0.04 |
| 6. | Atul | 5971.00 | 32.43 | 17584.60 | 0.42 | 182.37 | 31.01 | 1551.85 | 11.42 | 12.81 | 5898.32 | 16.11 | 542.25 | 179.24 | 2.97 | 7.48 | 0.03 |
| 7. | Vinati Organics | 1594.60 | 35.56 | 16534.10 | 0.47 | 129.02 | 21.59 | 546.27 | -1.27 | 20.61 | 2258.65 | 29.70 | 464.92 | 129.02 | 5.56 | 13.64 | 0.00 |
| тАУ | Median: 91 Co. | 295.95 | 28.62 | 871.16 | 0.3 | 7.23 | -1.61 | 131.05 | 3.92 | 14.08 | 520.49 | 13.0 | 26.34 | 7.25 | 2.96 | 7.65 | 0.11 |
Standalone figures in тВ╣ crores
| Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 2,715 | 2,710 | 2,382 | 2,964 | 2,780 | 2,834 | 2,589 | 3,146 | 2,977 | 3,099 | 2,851 | 3,479 | 3,287 |
Expenses | 2,251 | 2,242 | 1,946 | 2,292 | 2,138 | 2,126 | 2,061 | 2,375 | 2,246 | 2,350 | 2,267 | 2,591 | 2,480 |
Operating Profit | 464 | 468 | 436 | 671 | 643 | 708 | 528 | 771 | 731 | 749 | 584 | 888 | 807 |
Other Income | 28 | 3 | 21 | 27 | 36 | 60 | 49 | 52 | 72 | 55 | 96 | 84 | 69 |
Profit before tax | 433 | 403 | 389 | 630 | 609 | 694 | 470 | 742 | 720 | 718 | 585 | 879 | 780 |
Tax % | 22% | 27% | 25% | 26% | 25% | 25% | 25% | 26% | 25% | 26% | 24% | 26% | 25% |
Net Profit | 337 | 296 | 291 | 468 | 455 | 523 | 354 | 552 | 542 | 534 | 446 | 650 | 586 |
EPS in Rs | 3.31 | 2.91 | 2.86 | 4.60 | 4.47 | 5.14 | 3.48 | 5.42 | 5.33 | 5.25 | 4.38 | 6.39 | 5.76 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 3,878 | 4,398 | 4,731 | 4,865 | 5,354 | 6,094 | 6,333 | 6,216 | 8,896 | 10,597 | 11,167 | 12,073 | 12,717 |
Expenses | 3,205 | 3,637 | 3,636 | 3,638 | 4,061 | 4,800 | 4,849 | 4,663 | 7,115 | 8,742 | 8,608 | 9,237 | 9,689 |
Operating Profit | 673 | 761 | 1,095 | 1,227 | 1,293 | 1,294 | 1,484 | 1,554 | 1,781 | 1,855 | 2,559 | 2,836 | 3,028 |
Other Income | 36 | 25 | 68 | 14 | 136 | 189 | 93 | 67 | 32 | 63 | 164 | 273 | 303 |
Interest | 10 | 10 | 6 | 6 | 6 | 7 | 13 | 17 | 27 | 29 | 29 | 35 | 39 |
Depreciation | 69 | 108 | 88 | 90 | 91 | 100 | 126 | 147 | 194 | 222 | 289 | 308 | 329 |
Profit before tax | 631 | 669 | 1,070 | 1,145 | 1,331 | 1,376 | 1,437 | 1,457 | 1,591 | 1,668 | 2,404 | 2,766 | 2,963 |
Net Profit | 469 | 502 | 747 | 774 | 955 | 979 | 1,102 | 1,081 | 1,191 | 1,257 | 1,799 | 2,074 | 2,216 |
EPS in Rs | 4.57 | 4.89 | 7.28 | 7.55 | 9.41 | 9.64 | 10.84 | 10.64 | 11.72 | 12.37 | 17.69 | 20.39 | 21.78 |
Dividend Payout % | 30% | 30% | 28% | 31% | 32% | 34% | 32% | 40% | 43% | 44% | 45% | 49% | тАУ |
Standalone figures in тВ╣ crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 102 |
Reserves | 1,988 | 2,298 | 2,599 | 3,348 | 3,513 | 4,136 | 4,414 | 5,510 | 6,293 | 7,057 | 8,287 | 9,626 | 9,341 |
Borrowings | 8 | 6 | 1 | 0 | 0 | 0 | 73 | 122 | 198 | 187 | 212 | 272 | 265 |
Other Liabilities | 842 | 912 | 815 | 896 | 1,064 | 1,163 | 1,281 | 1,940 | 2,196 | 2,385 | 2,822 | 3,322 | 3,430 |
Total Liabilities | 2,889 | 3,267 | 3,467 | 4,296 | 4,628 | 5,350 | 5,819 | 7,623 | 8,738 | 9,680 | 11,371 | 13,271 | 13,137 |
Fixed Assets | 611 | 828 | 917 | 940 | 940 | 951 | 1,249 | 1,423 | 4,235 | 4,437 | 4,935 | 5,202 | 5,239 |
Gross Block | 1,206 | 1,544 | 1,624 | 1,729 | 1,811 | 1,881 | 2,291 | 2,581 | 5,555 | 5,939 | 6,589 | 7,087 | тАУ |
Accumulated Depreciation | 594 | 716 | 707 | 790 | 871 | 930 | 1,041 | 1,158 | 1,320 | 1,501 | 1,654 | 1,886 | тАУ |
CWIP | 431 | 460 | 152 | 127 | 164 | 229 | 248 | 282 | 207 | 351 | 135 | 106 | 151 |
Investments | 574 | 700 | 1,103 | 1,793 | 1,786 | 2,190 | 1,824 | 3,482 | 1,085 | 1,447 | 2,813 | 4,173 | 3,936 |
Other Assets | 1,273 | 1,278 | 1,296 | 1,436 | 1,738 | 1,980 | 2,498 | 2,438 | 3,211 | 3,445 | 3,487 | 3,791 | 3,812 |
Total Assets | 2,889 | 3,267 | 3,467 | 4,296 | 4,628 | 5,350 | 5,819 | 7,623 | 8,738 | 9,680 | 11,371 | 13,271 | 13,137 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operating Activity | 398 | 573 | 907 | 809 | 799 | 853 | 1,228 | 1,201 | 857 | 1,432 | 2,586 | 2,229 |
Cash from Investing Activity | -140 | -445 | -469 | -791 | 24 | -488 | 133 | -1,679 | -540 | -754 | -1,736 | -1,515 |
Cash from Financing Activity | -221 | -173 | -409 | -37 | -803 | -371 | -858 | 19 | -436 | -673 | -623 | -882 |
Net Cash Flow | 37 | -44 | 29 | -19 | 19 | -6 | 504 | -459 | -119 | 6 | 227 | -168 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 43 | 43 | 42 | 46 | 47 | 46 | 46 | 59 | 50 | 45 | 46 | 47 |
Inventory Days | 110 | 101 | 79 | 90 | 91 | 87 | 91 | 126 | 107 | 93 | 85 | 98 |
Days Payable | 65 | 56 | 51 | 53 | 62 | 54 | 62 | 102 | 70 | 56 | 70 | 83 |
Cash Conversion Cycle | 88 | 88 | 71 | 82 | 76 | 80 | 76 | 82 | 87 | 82 | 60 | 62 |
Working Capital Days | 26 | 23 | 31 | 36 | 43 | 41 | 32 | 15 | 41 | 38 | 15 | 14 |
ROCE % | 33% | 31% | 43% | 41% | 38% | 35% | 35% | 29% | 27% | 24% | 31% | 31% |
Nov 2025
Aug 2025
May 2025
May 2025
Mar 2025
Feb 2025
Jan 2025
Oct 2024
Aug 2024
May 2024
May 2024
Mar 2024
Jan 2024
Nov 2023
Aug 2023
Aug 2023
May 2023
May 2023
Feb 2023
Jan 2023
Nov 2022
Aug 2022
May 2022
Feb 2022
Jan 2022
Nov 2021
Aug 2021
May 2021
Feb 2021
Feb 2021
Dec 2020
Nov 2020
Aug 2020
Aug 2020
Aug 2020
Jun 2020
Jun 2020
Feb 2020
Feb 2020
Jan 2020
Dec 2019
Nov 2019
Nov 2019
Aug 2019
Aug 2019
Jul 2019
Jun 2019
May 2019
Feb 2019
Jan 2019
Nov 2018
Nov 2018
Sep 2018
Aug 2018
Aug 2018
Jun 2018
Jun 2018
Feb 2018
Feb 2018
Jan 2018
Nov 2017
Nov 2017
Sep 2017
Aug 2017
May 2017
Feb 2017
Feb 2017
Nov 2016
Aug 2016
Jun 2016
May 2016
Feb 2016