Nifty
Sensex
:
:
11521.05
38386.75
-11.35 (-0.10%)
23.28 (0.06%)

Household & Personal Products

Rating :
75/99

BSE: 500096 | NSE: DABUR

426.05
-1.00 (-0.23%)
20-Mar-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  427.20
  •  427.95
  •  423.55
  •  427.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2261001
  •  9632.99
  •  490.65
  •  311.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 75,252.83
  • 51.26
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 75,884.36
  • 1.76%
  • 13.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.89%
  • 1.49%
  • 4.82%
  • FII
  • DII
  • Others
  • 0.27%
  • 6.63%
  • 18.90%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.66
  • 1.76
  • -0.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.23
  • 6.84
  • 1.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.22
  • 8.18
  • 2.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.78
  • 42.46
  • 44.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.39
  • 12.32
  • 11.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.00
  • 31.18
  • 32.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
2,199.21
1,966.44
11.84%
2,124.97
1,958.93
8.48%
2,080.68
1,790.06
16.24%
2,032.91
1,914.68
6.17%
Expenses
1,753.82
1,562.97
12.21%
1,674.14
1,539.03
8.78%
1,694.56
1,481.17
14.41%
1,547.73
1,497.12
3.38%
EBITDA
445.39
403.47
10.39%
450.83
419.90
7.37%
386.12
308.89
25.00%
485.18
417.56
16.19%
EBIDTM
20.25%
20.52%
21.22%
21.44%
18.56%
17.26%
23.87%
21.81%
Other Income
75.25
66.34
13.43%
81.21
84.32
-3.69%
73.65
81.28
-9.39%
73.24
65.04
12.61%
Interest
16.74
13.21
26.72%
15.56
13.32
16.82%
14.88
13.28
12.05%
13.24
11.66
13.55%
Depreciation
44.85
40.45
10.88%
43.10
40.08
7.53%
42.73
39.06
9.40%
42.59
39.54
7.71%
PBT
459.05
416.15
10.31%
473.38
450.82
5.00%
402.16
323.29
24.40%
502.59
431.40
16.50%
Tax
92.36
83.29
10.89%
96.10
87.95
9.27%
72.38
58.88
22.93%
105.23
97.67
7.74%
PAT
366.69
332.86
10.16%
377.28
362.87
3.97%
329.78
264.41
24.72%
397.36
333.73
19.07%
PATM
16.67%
16.93%
17.75%
18.52%
15.85%
14.77%
19.55%
17.43%
EPS
2.07
1.89
9.52%
2.13
2.05
3.90%
1.86
1.50
24.00%
2.25
1.89
19.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
8,437.77
7,721.85
7,613.59
7,779.66
7,827.20
7,075.31
6,169.10
5,305.42
4,104.51
3,390.47
2,805.43
Net Sales Growth
10.59%
1.42%
-2.13%
-0.61%
10.63%
14.69%
16.28%
29.26%
21.06%
20.85%
 
Cost Of Goods Sold
4,242.08
2,707.86
2,635.03
2,669.24
2,608.35
3,399.79
3,019.13
2,692.40
1,937.52
1,030.47
929.01
Gross Profit
4,195.69
5,013.99
4,978.56
5,110.42
5,218.85
3,675.52
3,149.97
2,613.02
2,166.99
2,360.00
1,876.42
GP Margin
49.73%
64.93%
65.39%
65.69%
66.68%
51.95%
51.06%
49.25%
52.80%
69.61%
66.89%
Total Expenditure
6,670.25
6,106.88
6,106.49
6,261.38
6,510.79
5,915.48
5,181.34
4,445.61
3,337.26
2,767.28
2,339.36
Power & Fuel Cost
-
93.91
87.48
84.00
90.35
80.47
75.61
65.44
56.77
46.81
50.21
% Of Sales
-
1.22%
1.15%
1.08%
1.15%
1.14%
1.23%
1.23%
1.38%
1.38%
1.79%
Employee Cost
-
777.54
775.67
769.77
669.10
588.48
483.50
374.54
298.60
268.23
216.97
% Of Sales
-
10.07%
10.19%
9.89%
8.55%
8.32%
7.84%
7.06%
7.27%
7.91%
7.73%
Manufacturing Exp.
-
1,251.04
1,277.69
1,180.31
1,210.02
92.37
87.98
80.99
69.07
577.12
496.13
% Of Sales
-
16.20%
16.78%
15.17%
15.46%
1.31%
1.43%
1.53%
1.68%
17.02%
17.68%
General & Admin Exp.
-
289.04
297.23
539.80
508.73
470.72
424.48
318.00
245.81
231.94
196.52
% Of Sales
-
3.74%
3.90%
6.94%
6.50%
6.65%
6.88%
5.99%
5.99%
6.84%
7.00%
Selling & Distn. Exp.
-
810.24
864.85
994.62
1,379.79
1,263.33
1,069.16
864.58
686.57
595.59
430.28
% Of Sales
-
10.49%
11.36%
12.78%
17.63%
17.86%
17.33%
16.30%
16.73%
17.57%
15.34%
Miscellaneous Exp.
-
177.25
168.54
23.64
44.45
20.32
21.48
49.66
42.92
17.12
430.28
% Of Sales
-
2.30%
2.21%
0.30%
0.57%
0.29%
0.35%
0.94%
1.05%
0.50%
0.72%
EBITDA
1,767.52
1,614.97
1,507.10
1,518.28
1,316.41
1,159.83
987.76
859.81
767.25
623.19
466.07
EBITDA Margin
20.95%
20.91%
19.79%
19.52%
16.82%
16.39%
16.01%
16.21%
18.69%
18.38%
16.61%
Other Income
303.35
305.18
303.33
217.19
158.05
128.06
108.86
57.40
32.15
48.22
46.85
Interest
60.42
53.05
59.01
48.48
40.12
54.15
58.90
53.84
29.13
20.21
23.21
Depreciation
173.27
159.71
141.02
133.19
114.98
97.49
84.72
72.88
62.40
50.27
44.86
PBT
1,837.18
1,707.39
1,610.40
1,553.80
1,319.36
1,136.25
953.00
790.49
707.87
600.93
444.85
Tax
366.07
335.35
330.34
299.90
250.89
219.08
182.63
146.38
138.98
100.47
54.04
Tax Rate
19.93%
19.81%
20.51%
19.30%
19.02%
19.29%
19.26%
18.52%
19.63%
16.72%
12.15%
PAT
1,471.11
1,354.15
1,276.69
1,251.16
1,065.83
913.92
763.42
644.89
568.57
501.27
391.22
PAT before Minority Interest
1,467.27
1,357.50
1,280.06
1,253.90
1,068.47
916.45
765.79
644.11
568.89
500.46
390.81
Minority Interest
-3.84
-3.35
-3.37
-2.74
-2.64
-2.53
-2.37
0.78
-0.32
0.81
0.41
PAT Margin
17.43%
17.54%
16.77%
16.08%
13.62%
12.92%
12.37%
12.16%
13.85%
14.78%
13.95%
PAT Growth
13.70%
6.07%
2.04%
17.39%
16.62%
19.71%
18.38%
13.42%
13.43%
28.13%
 
Unadjusted EPS
8.31
7.69
7.25
7.12
6.08
5.24
4.38
3.70
3.27
2.89
4.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
5,706.52
4,847.39
4,170.61
3,354.14
2,664.10
2,099.50
1,718.18
1,393.16
935.39
818.80
Share Capital
176.15
176.15
175.91
175.65
174.38
174.29
174.21
174.07
86.76
86.51
Total Reserves
5,419.80
4,566.98
3,903.84
3,126.81
2,400.80
1,854.73
1,438.88
1,102.28
833.94
704.70
Non-Current Liabilities
534.14
635.54
753.65
588.22
346.12
897.81
1,282.59
1,313.99
189.97
236.94
Secured Loans
200.00
200.00
0.00
210.57
194.92
539.09
403.44
376.52
70.23
98.05
Unsecured Loans
164.34
270.39
342.42
0.00
65.48
0.84
323.74
340.87
109.07
131.94
Long Term Provisions
56.50
53.40
318.03
318.94
40.89
321.55
528.01
577.66
0.00
0.00
Current Liabilities
2,434.44
2,224.54
2,721.47
2,883.32
2,648.59
2,069.80
1,620.54
1,213.76
920.22
805.26
Trade Payables
1,410.32
1,310.03
1,330.12
1,095.84
1,096.53
716.74
476.81
661.11
462.00
455.59
Other Current Liabilities
411.23
343.79
352.06
543.64
479.42
432.54
508.40
108.50
4.93
5.89
Short Term Borrowings
464.49
440.33
449.74
522.99
447.74
611.42
340.91
303.41
0.00
0.00
Short Term Provisions
148.40
130.39
589.55
720.85
624.90
309.10
294.42
140.74
453.29
343.78
Total Liabilities
8,701.63
7,732.24
7,667.44
6,843.84
5,666.58
5,074.88
4,623.34
3,922.94
2,049.34
1,865.57
Net Block
1,973.95
1,903.41
1,667.40
1,877.13
1,766.90
1,581.88
1,641.23
1,498.70
646.64
499.83
Gross Block
2,981.87
2,779.14
2,483.67
2,540.89
2,412.79
2,132.96
2,144.53
1,933.75
985.71
799.18
Accumulated Depreciation
1,007.92
875.73
816.27
663.76
645.89
551.08
503.30
435.05
339.07
299.35
Non Current Assets
5,261.88
4,617.77
3,983.79
3,648.44
2,323.86
2,292.20
2,153.54
1,872.84
690.19
788.07
Capital Work in Progress
41.51
42.10
44.80
50.30
21.71
92.57
26.76
32.38
30.09
59.33
Non Current Investment
3,145.94
2,554.40
1,941.51
1,407.40
492.64
163.17
89.28
1.85
13.46
228.91
Long Term Loans & Adv.
76.02
93.65
309.73
293.48
24.54
316.09
348.19
339.91
0.00
0.00
Other Non Current Assets
24.46
24.21
20.35
20.13
18.07
138.49
48.08
0.00
0.00
0.00
Current Assets
3,439.75
3,114.47
3,683.65
3,195.40
3,342.72
2,782.68
2,415.96
1,949.08
1,356.41
1,068.86
Current Investments
713.39
740.75
749.23
405.97
583.83
765.45
393.24
417.81
250.65
118.06
Inventories
1,256.18
1,106.71
1,096.50
973.27
972.51
844.44
823.92
708.53
426.22
375.47
Sundry Debtors
706.08
650.42
809.20
710.84
675.30
484.13
461.68
355.47
119.84
177.88
Cash & Bank
306.06
304.81
219.82
276.04
519.38
361.81
418.42
280.45
192.31
148.43
Other Current Assets
458.04
10.29
7.14
85.58
591.70
326.85
318.70
186.82
367.39
249.02
Short Term Loans & Adv.
447.44
301.49
801.76
743.70
550.09
267.52
286.49
169.18
362.72
244.90
Net Current Assets
1,005.31
889.93
962.18
312.08
694.13
712.88
795.42
735.32
436.19
263.60
Total Assets
8,701.63
7,732.24
7,667.44
6,843.84
5,666.58
5,074.88
4,623.34
3,922.94
2,049.34
1,865.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
1,089.00
1,226.93
1,186.99
1,047.21
1,098.30
869.54
596.93
531.10
498.90
322.24
PBT
1,693.09
1,610.65
1,553.80
1,319.36
1,135.53
948.42
790.49
707.87
600.93
444.85
Adjustment
-21.65
-148.86
-11.13
74.18
66.47
45.85
18.20
83.53
54.26
56.86
Changes in Working Capital
-257.52
87.21
-75.16
-116.82
82.49
43.80
-76.09
-135.34
-39.39
-94.71
Cash after chg. in Working capital
1,413.92
1,549.00
1,467.51
1,276.72
1,284.49
1,038.07
732.60
656.06
615.80
407.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-324.92
-322.07
-280.52
-229.51
-186.19
-168.53
-135.67
-124.96
-104.47
-39.55
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-540.23
-806.88
-730.33
-876.20
-107.28
-624.05
-260.50
-1,055.91
-230.18
-251.06
Net Fixed Assets
-120.37
-362.90
-21.18
-76.20
-82.74
-81.37
-123.56
-60.71
-140.06
-86.29
Net Investments
-377.94
-535.19
-792.14
-659.75
-92.27
-473.43
-33.23
-170.98
88.39
-166.53
Others
-41.92
91.21
82.99
-140.25
67.73
-69.25
-103.71
-824.22
-178.51
1.76
Cash from Financing Activity
-574.37
-338.97
-374.31
-416.77
-803.69
-233.98
-198.46
612.95
-233.09
0.68
Net Cash Inflow / Outflow
-25.60
81.08
82.35
-245.76
187.33
11.51
137.97
88.14
35.63
71.86
Opening Cash & Equivalents
115.75
34.86
-47.49
313.21
123.10
111.59
280.45
192.31
156.68
76.57
Closing Cash & Equivalent
89.21
115.75
34.86
67.75
313.21
124.99
418.42
280.45
192.31
148.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
31.77
26.93
23.19
18.80
14.77
11.62
8.95
6.75
5.29
4.52
ROA
16.52%
16.62%
17.28%
17.08%
17.06%
15.79%
15.07%
19.05%
25.57%
23.53%
ROE
26.26%
29.02%
33.97%
36.36%
39.85%
42.75%
47.12%
54.35%
58.86%
57.67%
ROCE
28.01%
30.96%
34.54%
34.29%
34.15%
32.85%
32.96%
42.66%
57.72%
53.71%
Fixed Asset Turnover
2.69
2.93
3.13
3.19
3.14
2.91
2.62
2.83
3.83
3.82
Receivable days
31.95
34.59
35.25
32.00
29.66
27.74
27.89
20.97
15.91
22.55
Inventory Days
55.65
52.21
48.00
44.91
46.48
48.93
52.30
50.06
42.83
43.66
Payable days
84.96
78.09
66.60
57.66
52.19
39.69
46.06
60.06
56.83
65.33
Cash Conversion Cycle
2.64
8.71
16.65
19.25
23.94
36.98
34.13
10.96
1.91
0.88
Total Debt/Equity
0.17
0.21
0.19
0.29
0.37
0.62
0.72
0.89
0.20
0.29
Interest Cover
32.91
28.29
33.05
33.89
21.97
17.10
15.68
25.30
30.73
20.17

News Update:


  • Dabur India reports 10% rise in Q3 consolidated net profit
    31st Jan 2019, 14:41 PM

    Total consolidated income of the company increased by 11.89% at Rs 2274.46 crore for Q3FY19

    Read More
  • Dabur India - Quarterly Results
    31st Jan 2019, 14:30 PM

    Read More
  • Dabur India’s arm to infuse $8,000,000 in Dermoviva Skin Essentials
    20th Dec 2018, 11:27 AM

    Dabur International shall be holding share capital of $70700000 being 99.21%

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.