Company logo

NESTLEIND - Nestlé India Limited

NSE -> Consumer Defensive -> Packaged Foods
Gurugram, India
Type: Equity

NESTLEIND price evolution
NESTLEIND
(in millions $) 29 Sep 2022 29 Jun 2022 30 Mar 2022 30 Dec 2021
Current assets
Cash $8530.3 $7354.1
Short term investments $1498.6 $632.8
Net receivables $1995.6 $2064.1
Inventory $18418.5 $15802.2
Total current assets $32459.4 $27387.6
Long term investments $6591.2 $7107
Property, plant & equipment $32503.7 $32402
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $86156.3 $82099.3
Current liabilities
Accounts payable $17060.7 $17348.5
Deferred revenue
Short long term debt $69.3 $65.9
Total current liabilities $27529.3 $26032.4
Long term debt $249.5 $274.7
Total noncurrent liabilities
Total debt
Total liabilities $62874.1 $61254.5
Shareholders' equity
Retained earnings $20199.4
Other shareholder equity $22318 $19880.6
Total shareholder equity $23282.2 $23282.2 $20844.8 $20844.8
(in millions $) 30 Dec 2021 30 Dec 2020 30 Dec 2019 30 Dec 2018
Current assets
Cash $7354.1 $17548 $12931.6 $15987.7
Short term investments $632.8 $7246.4 $6977.8 $15361
Net receivables $2064.1 $2305.9 $1891.7 $2082.1
Inventory $15802.2 $14164.8 $12830.7 $9655.5
Total current assets $27387.6 $41850.8 $38171.7 $47369.5
Long term investments $7107 $7408.3 $7436 $7333.6
Property, plant & equipment $32402 $28179.9 $24847.5 $25058.2
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $82099.3 $78997.3 $71729.4 $80880.8
Current liabilities
Accounts payable $17348.5 $15165.8 $14915.3 $12403.7
Deferred revenue
Short long term debt $65.9 $31.2
Total current liabilities $26032.4 $24925.5 $21905.5 $18549.5
Long term debt $274.7 $317.2 $531.4 $351.4
Total noncurrent liabilities
Total debt
Total liabilities $61254.5 $58803.9 $52540.7 $44143.4
Shareholders' equity
Retained earnings $20199.4 $19549.5 $18548 $36062.4
Other shareholder equity $19880.6 -$320.3 -$323.5 -$289.2
Total shareholder equity $20844.8 $20193.4 $19188.7 $36737.4
(in millions $) 29 Sep 2022 29 Jun 2022 30 Mar 2022 30 Dec 2021
Revenue
Total revenue $45910 $40365.7 $39807 $37393.2
Cost of revenue $21679.2 $18583.3 $17757.3 $16066.9
Gross Profit $24230.8 $21782.4 $22049.7 $21326.3
Operating activities
Research & development
Selling, general & administrative $4335 $4203.4 $4077.2 $4105.1
Total operating expenses $36724.7 $32889.4 $31542.1 $29937.7
Operating income $9185.3 $7476.3 $8264.9 $7455.5
Income from continuing operations
EBIT $9185.3 $7476.3 $8264.9 $7455.5
Income tax expense $2379 $1850.1 $2115.3 $1205.2
Interest expense -$369.7 -$369.6 -$355.7 -$435.8
Net income
Net income $6683.4 $5153.4 $5947.1 $3866.6
Income (for common shares) $6683.4 $5153.4 $5947.1 $3866.6
(in millions $) 30 Dec 2021 30 Dec 2020 30 Dec 2019 30 Dec 2018
Revenue
Total revenue $147094.1 $133268.1 $123469.1 $112720.5
Cost of revenue $63189.2 $57696.1 $53167.2 $46827.6
Gross Profit $83904.9 $75572 $70301.9 $65892.9
Operating activities
Research & development
Selling, general & administrative $15747 $24755.3 $22258.5 $20763.8
Total operating expenses $115320.1 $106180.1 $98848.5 $89707.7
Operating income $31774 $27088 $24620.6 $23012.8
Income from continuing operations
EBIT $31774 $27088 $24620.6 $23012.8
Income tax expense $7389.1 $7303.6 $7050.5 $8220.2
Interest expense -$2011.9 -$265.4 -$109.8 -$40.5
Net income
Net income $21448.6 $20824.3 $19684.4 $16069.3
Income (for common shares) $21448.6 $20824.3 $19684.4 $16069.3
(in millions $) 29 Sep 2022 29 Jun 2022 30 Mar 2022 30 Dec 2021
Net income $6683.4 $5153.4 $5947.1 $3866.6
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings
Total cash flows from financing
Effect of exchange rate
Change in cash and equivalents
(in millions $) 30 Dec 2021 30 Dec 2020 30 Dec 2019 30 Dec 2018
Net income $21448.6 $20824.3 $19684.4 $16069.3
Operating activities
Depreciation $3901.9 $3703.8 $3701.5 $3356.7
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $22713.7 $24544.8 $22952.5 $20524.5
Investing activities
Capital expenditures -$7348.2 -$4783.6 -$1545.2 -$1659.8
Investments $266.3 -$158.6 -$1603.9
Total cash flows from investing -$19570.4 -$3214.6 $829.9 -$524.1
Financing activities
Dividends paid -$19283.1 -$18897.5 -$12148.4 -$10895
Sale and purchase of stock
Net borrowings -$779.4 -$601.8 -$522.9 -$522.9
Total cash flows from financing -$20186.3 -$19558.9 -$36015.3 -$13174.2
Effect of exchange rate
Change in cash and equivalents -$17043 $1771.3 -$12232.9 $6826.2
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue $163.48B
EBITDA N/A
EBIT $32.38B
Net Income $21.65B
Revenue Q/Q 18.25%
Revenue Y/Y 13.69%
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE 98.13%
Debt/Equity 2.94
Net debt/EBITDA N/A
Current ratio N/A
Quick ratio N/A