Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Household & Personal Products

Rating :
77/99

BSE: 500096 | NSE: DABUR

394.10
-14.40 (-3.53%)
20-Nov-2018 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  406.00
  •  406.45
  •  393.10
  •  408.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1734543
  •  6835.83
  •  490.65
  •  311.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 69,670.30
  • 48.58
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 70,301.83
  • 1.90%
  • 13.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 1.57%
  • 4.82%
  • FII
  • DII
  • Others
  • 0.27%
  • 6.56%
  • 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
  • 36.97
  • 41.56
  • 41.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.33
  • 12.14
  • 11.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.38
  • 30.30
  • 31.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
2,124.97
1,958.93
8.48%
2,080.68
1,790.06
16.24%
2,032.91
1,914.68
6.17%
1,966.44
1,852.91
6.13%
Expenses
1,674.14
1,539.03
8.78%
1,694.56
1,481.17
14.41%
1,547.73
1,497.12
3.38%
1,562.97
1,519.03
2.89%
EBITDA
450.83
419.90
7.37%
386.12
308.89
25.00%
485.18
417.56
16.19%
403.47
333.88
20.84%
EBIDTM
21.22%
21.44%
18.56%
17.26%
23.87%
21.81%
20.52%
18.02%
Other Income
81.21
84.32
-3.69%
73.65
81.28
-9.39%
73.24
65.04
12.61%
66.34
83.06
-20.13%
Interest
15.56
13.32
16.82%
14.88
13.28
12.05%
13.24
11.66
13.55%
13.21
13.94
-5.24%
Depreciation
43.10
40.08
7.53%
42.73
39.06
9.40%
42.59
39.54
7.71%
40.45
33.26
21.62%
PBT
473.38
450.82
5.00%
402.16
323.29
24.40%
502.59
431.40
16.50%
416.15
369.74
12.55%
Tax
96.10
87.95
9.27%
72.38
58.88
22.93%
105.23
97.67
7.74%
83.29
75.25
10.68%
PAT
377.28
362.87
3.97%
329.78
264.41
24.72%
397.36
333.73
19.07%
332.86
294.49
13.03%
PATM
17.75%
18.52%
15.85%
14.77%
19.55%
17.43%
16.93%
15.89%
EPS
2.13
2.05
3.90%
1.86
1.50
24.00%
2.25
1.89
19.05%
1.89
1.67
13.17%

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
8,205.00
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
9.16%
1.42%
-2.13%
-0.61%
10.63%
14.69%
16.28%
29.26%
21.06%
20.85%
 
Cost Of Goods Sold
4,079.14
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
4,125.86
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
50.28%
64.93%
65.39%
65.69%
66.68%
51.95%
51.06%
49.25%
52.80%
69.61%
66.89%
Total Expenditure
6,479.40
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
1,725.60
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
21.03%
20.91%
19.79%
19.52%
16.82%
16.39%
16.01%
16.21%
18.69%
18.38%
16.61%
Other Income
294.44
305.18
303.33
217.19
158.05
128.06
108.86
57.40
32.15
48.22
46.85
Interest
56.89
53.05
59.01
48.48
40.12
54.15
58.90
53.84
29.13
20.21
23.21
Depreciation
168.87
159.71
141.02
133.19
114.98
97.49
84.72
72.88
62.40
50.27
44.86
PBT
1,794.28
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
357.00
335.35
330.34
299.90
250.89
219.08
182.63
146.38
138.98
100.47
54.04
Tax Rate
19.90%
19.81%
20.51%
19.30%
19.02%
19.29%
19.26%
18.52%
19.63%
16.72%
12.15%
PAT
1,437.28
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
1,433.69
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
-3.59
-3.35
-3.37
-2.74
-2.64
-2.53
-2.37
0.78
-0.32
0.81
0.41
PAT Margin
17.52%
17.54%
16.77%
16.08%
13.62%
12.92%
12.37%
12.16%
13.85%
14.78%
13.95%
PAT Growth
14.48%
6.07%
2.04%
17.39%
16.62%
19.71%
18.38%
13.42%
13.43%
28.13%
 
Unadjusted EPS
8.13
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
327.80
293.48
24.54
316.09
348.19
339.91
0.00
0.00
Other Non Current Assets
24.46
24.21
2.28
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 4% rise in Q2 consolidated net profit
    31st Oct 2018, 14:20 PM

    Total consolidated income of the company increased by 7.97% at Rs 2,206.18 crore for Q2FY19

    Read More
  • Dabur India - Quarterly Results
    31st Oct 2018, 12:49 PM

    Read More
  • Dabur India’s arm infuses $4,00,000 in Dabur South Africa
    19th Sep 2018, 08:56 AM

    Consequent to this infusion of capital, the shareholding of Dabur International in Dabur South Africa shall be ZAR 40546000

    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.