Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Household & Personal Products

Rating :
76/99

BSE: 500096 | NSE: DABUR

399.05
13.60 (3.53%)
24-May-2019 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  390.00
  •  405.95
  •  388.00
  •  385.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5822005
  •  23232.71
  •  490.65
  •  357.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 68,125.85
  • 47.23
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 68,757.38
  • 1.94%
  • 12.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.90%
  • 1.32%
  • 5.07%
  • FII
  • DII
  • Others
  • 0.28%
  • 6.34%
  • 19.09%

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
  • 38.17
  • 43.07
  • 45.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.34
  • 12.33
  • 11.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.23
  • 31.47
  • 32.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
2,128.19
2,032.91
4.69%
2,199.21
1,966.44
11.84%
2,124.97
1,958.93
8.48%
2,080.68
1,790.06
16.24%
Expenses
1,670.97
1,547.73
7.96%
1,753.82
1,562.97
12.21%
1,674.14
1,539.03
8.78%
1,694.56
1,481.17
14.41%
EBITDA
457.22
485.18
-5.76%
445.39
403.47
10.39%
450.83
419.90
7.37%
386.12
308.89
25.00%
EBIDTM
21.48%
23.87%
20.25%
20.52%
21.22%
21.44%
18.56%
17.26%
Other Income
66.06
73.24
-9.80%
75.25
66.34
13.43%
81.21
84.32
-3.69%
73.65
81.28
-9.39%
Interest
12.40
13.24
-6.34%
16.74
13.21
26.72%
15.56
13.32
16.82%
14.88
13.28
12.05%
Depreciation
46.22
42.59
8.52%
44.85
40.45
10.88%
43.10
40.08
7.53%
42.73
39.06
9.40%
PBT
389.32
502.59
-22.54%
459.05
416.15
10.31%
473.38
450.82
5.00%
402.16
323.29
24.40%
Tax
17.78
105.23
-83.10%
92.36
83.29
10.89%
96.10
87.95
9.27%
72.38
58.88
22.93%
PAT
371.54
397.36
-6.50%
366.69
332.86
10.16%
377.28
362.87
3.97%
329.78
264.41
24.72%
PATM
17.46%
19.55%
16.67%
16.93%
17.75%
18.52%
15.85%
14.77%
EPS
2.10
2.25
-6.67%
2.07
1.89
9.52%
2.13
2.05
3.90%
1.86
1.50
24.00%

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
8,533.05
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
10.13%
1.42%
-2.13%
-0.61%
10.63%
14.69%
16.28%
29.26%
21.06%
20.85%
 
Cost Of Goods Sold
4,309.03
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
4,224.02
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
49.50%
64.93%
65.39%
65.69%
66.68%
51.95%
51.06%
49.25%
52.80%
69.61%
66.89%
Total Expenditure
6,793.49
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
1,739.56
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
20.39%
20.91%
19.79%
19.52%
16.82%
16.39%
16.01%
16.21%
18.69%
18.38%
16.61%
Other Income
296.17
305.18
303.33
217.19
158.05
128.06
108.86
57.40
32.15
48.22
46.85
Interest
59.58
53.05
59.01
48.48
40.12
54.15
58.90
53.84
29.13
20.21
23.21
Depreciation
176.90
159.71
141.02
133.19
114.98
97.49
84.72
72.88
62.40
50.27
44.86
PBT
1,723.91
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
278.62
335.35
330.34
299.90
250.89
219.08
182.63
146.38
138.98
100.47
54.04
Tax Rate
16.16%
19.81%
20.51%
19.30%
19.02%
19.29%
19.26%
18.52%
19.63%
16.72%
12.15%
PAT
1,445.29
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
1,441.37
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
-3.92
-3.35
-3.37
-2.74
-2.64
-2.53
-2.37
0.78
-0.32
0.81
0.41
PAT Margin
16.94%
17.54%
16.77%
16.08%
13.62%
12.92%
12.37%
12.16%
13.85%
14.78%
13.95%
PAT Growth
6.47%
6.07%
2.04%
17.39%
16.62%
19.71%
18.38%
13.42%
13.43%
28.13%
 
Unadjusted EPS
8.16
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 reports 6% fall in Q4 consolidated net profit
    2nd May 2019, 15:11 PM

    The company has reported a rise of 17.18% in its standalone net profit for the quarter ended March 31, 2019

    Read More
  • Dabur India - Quarterly Results
    2nd May 2019, 14:01 PM

    Read More
  • Dabur to complete dissolution of step down wholly owned subsidiary by December end
    28th Mar 2019, 11:12 AM

    The dissolution of Dabur Tunisie is likely to completed by December 31, 2019 instead of March 2019 due to certain legal and regulatory compliances under the law of Tunisia

    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.