Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Household & Personal Products

Rating :
65/99

BSE: 500096 | NSE: DABUR

581.60
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 582.00
  • 586.55
  • 573.25
  • 582.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1418557
  •  8249.10
  •  658.95
  •  482.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 103,043.69
  • 59.14
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 103,341.20
  • 0.89%
  • 11.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.24%
  • 0.40%
  • 5.18%
  • FII
  • DII
  • Others
  • 20.23%
  • 3.10%
  • 3.85%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.85
  • 7.12
  • 7.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.60
  • 6.86
  • 4.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.59
  • 5.15
  • 6.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.31
  • 54.09
  • 57.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.47
  • 12.55
  • 12.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.01
  • 38.12
  • 39.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
2,822.43
2,611.54
8.08%
2,517.81
2,336.79
7.75%
2,941.75
2,728.84
7.80%
2,817.58
2,516.04
11.98%
Expenses
2,278.77
2,059.51
10.65%
2,064.24
1,894.32
8.97%
2,314.25
2,154.65
7.41%
2,196.87
1,946.61
12.86%
EBITDA
543.66
552.03
-1.52%
453.57
442.47
2.51%
627.50
574.19
9.28%
620.71
569.43
9.01%
EBIDTM
19.26%
21.14%
18.01%
18.93%
21.33%
21.04%
22.03%
22.63%
Other Income
100.55
84.84
18.52%
99.14
84.98
16.66%
96.74
80.93
19.54%
112.44
87.59
28.37%
Interest
12.15
7.50
62.00%
11.75
8.63
36.15%
11.08
6.86
61.52%
8.27
7.49
10.41%
Depreciation
67.60
61.31
10.26%
65.05
66.59
-2.31%
63.20
57.17
10.55%
63.33
59.63
6.20%
PBT
564.46
568.06
-0.63%
390.91
452.23
-13.56%
649.96
591.09
9.96%
661.55
589.90
12.15%
Tax
123.06
129.69
-5.11%
95.37
74.35
28.27%
145.50
97.49
49.25%
155.82
106.71
46.02%
PAT
441.40
438.37
0.69%
295.54
377.88
-21.79%
504.46
493.60
2.20%
505.73
483.19
4.66%
PATM
15.64%
16.79%
11.74%
16.17%
17.15%
18.09%
17.95%
19.20%
EPS
2.49
2.47
0.81%
1.66
2.14
-22.43%
2.85
2.78
2.52%
2.85
2.73
4.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
11,099.57
10,888.68
9,561.65
8,684.64
8,514.99
7,721.85
7,613.59
7,779.66
7,827.20
7,075.31
6,169.10
Net Sales Growth
8.89%
13.88%
10.10%
1.99%
10.27%
1.42%
-2.13%
-0.61%
10.63%
14.69%
 
Cost Of Goods Sold
5,812.45
4,128.15
3,557.10
3,073.45
3,080.59
2,709.42
2,635.03
2,669.24
2,608.35
3,399.79
3,019.13
Gross Profit
5,287.12
6,760.53
6,004.55
5,611.19
5,434.40
5,012.43
4,978.56
5,110.42
5,218.85
3,675.52
3,149.97
GP Margin
47.63%
62.09%
62.80%
64.61%
63.82%
64.91%
65.39%
65.69%
66.68%
51.95%
51.06%
Total Expenditure
8,854.13
8,634.87
7,558.97
6,892.29
6,775.43
6,104.41
6,104.65
6,261.38
6,510.79
5,915.48
5,181.34
Power & Fuel Cost
-
128.66
104.01
107.12
105.26
93.91
87.48
84.00
90.35
80.47
75.61
% Of Sales
-
1.18%
1.09%
1.23%
1.24%
1.22%
1.15%
1.08%
1.15%
1.14%
1.23%
Employee Cost
-
1,079.95
1,033.46
947.74
937.91
792.79
775.67
769.77
669.10
588.48
483.50
% Of Sales
-
9.92%
10.81%
10.91%
11.01%
10.27%
10.19%
9.89%
8.55%
8.32%
7.84%
Manufacturing Exp.
-
1,656.53
1,347.34
1,387.98
1,327.63
1,219.00
1,275.85
1,180.31
1,210.02
92.37
87.98
% Of Sales
-
15.21%
14.09%
15.98%
15.59%
15.79%
16.76%
15.17%
15.46%
1.31%
1.43%
General & Admin Exp.
-
373.05
323.50
321.74
347.38
325.71
297.23
539.80
508.73
470.72
424.48
% Of Sales
-
3.43%
3.38%
3.70%
4.08%
4.22%
3.90%
6.94%
6.50%
6.65%
6.88%
Selling & Distn. Exp.
-
1,109.10
1,066.21
904.27
836.82
810.24
864.85
994.62
1,379.79
1,263.33
1,069.16
% Of Sales
-
10.19%
11.15%
10.41%
9.83%
10.49%
11.36%
12.78%
17.63%
17.86%
17.33%
Miscellaneous Exp.
-
159.43
127.35
149.99
139.84
153.34
168.54
23.64
44.45
20.32
1,069.16
% Of Sales
-
1.46%
1.33%
1.73%
1.64%
1.99%
2.21%
0.30%
0.57%
0.29%
0.35%
EBITDA
2,245.44
2,253.81
2,002.68
1,792.35
1,739.56
1,617.44
1,508.94
1,518.28
1,316.41
1,159.83
987.76
EBITDA Margin
20.23%
20.70%
20.94%
20.64%
20.43%
20.95%
19.82%
19.52%
16.82%
16.39%
16.01%
Other Income
408.87
393.16
325.29
305.29
296.17
305.18
303.33
217.19
158.05
128.06
108.86
Interest
43.25
38.60
30.81
49.54
59.58
53.05
59.01
48.48
40.12
54.15
58.90
Depreciation
259.18
252.89
240.13
220.45
176.90
162.18
142.86
133.19
114.98
97.49
84.72
PBT
2,266.88
2,355.48
2,057.03
1,827.65
1,799.25
1,707.39
1,610.40
1,553.80
1,319.36
1,136.25
953.00
Tax
519.75
526.38
361.07
279.72
278.62
335.35
330.34
299.90
250.89
219.08
182.63
Tax Rate
22.93%
23.18%
17.55%
16.19%
16.16%
19.81%
20.51%
19.30%
19.02%
19.29%
19.26%
PAT
1,747.13
1,741.02
1,694.31
1,444.97
1,441.37
1,354.15
1,276.69
1,251.16
1,065.83
913.92
763.42
PAT before Minority Interest
1,744.28
1,744.10
1,695.96
1,447.93
1,445.29
1,357.50
1,280.06
1,253.90
1,068.47
916.45
765.79
Minority Interest
-2.85
-3.08
-1.65
-2.96
-3.92
-3.35
-3.37
-2.74
-2.64
-2.53
-2.37
PAT Margin
15.74%
15.99%
17.72%
16.64%
16.93%
17.54%
16.77%
16.08%
13.62%
12.92%
12.37%
PAT Growth
-2.56%
2.76%
17.26%
0.25%
6.44%
6.07%
2.04%
17.39%
16.62%
19.71%
 
EPS
9.86
9.83
9.56
8.16
8.14
7.64
7.21
7.06
6.02
5.16
4.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
8,381.30
7,663.53
6,605.75
5,631.68
5,706.52
4,847.39
4,170.61
3,354.14
2,664.10
2,099.50
Share Capital
176.79
176.74
176.71
176.63
176.15
176.15
175.91
175.65
174.38
174.29
Total Reserves
8,056.30
7,363.01
6,335.77
5,380.06
5,437.77
4,582.16
3,903.84
3,126.81
2,400.80
1,854.73
Non-Current Liabilities
539.47
194.77
225.92
113.27
534.14
635.54
753.65
588.22
346.12
897.81
Secured Loans
1.26
1.31
0.00
25.00
200.00
200.00
0.00
210.57
194.92
539.09
Unsecured Loans
249.10
0.00
162.89
1.05
164.34
270.39
342.42
0.00
65.48
0.84
Long Term Provisions
63.68
63.31
62.94
59.52
56.50
53.40
318.03
318.94
40.89
321.55
Current Liabilities
3,322.54
2,934.19
2,463.88
2,660.31
2,434.44
2,224.54
2,721.47
2,883.32
2,648.59
2,197.32
Trade Payables
2,017.95
1,915.26
1,482.15
1,455.43
1,410.32
1,310.03
1,330.12
1,095.84
1,096.53
716.74
Other Current Liabilities
366.24
397.37
465.30
525.76
411.23
343.79
352.06
543.64
479.42
432.54
Short Term Borrowings
617.29
349.14
304.24
498.23
464.49
440.33
449.74
522.99
447.74
611.42
Short Term Provisions
321.06
272.42
212.19
180.89
148.40
130.39
589.55
720.85
624.90
436.62
Total Liabilities
12,283.86
10,829.18
9,332.01
8,436.64
8,701.63
7,732.24
7,667.44
6,843.84
5,666.58
5,202.40
Net Block
2,258.83
2,192.42
2,201.13
1,916.96
1,973.95
1,903.41
1,667.40
1,877.13
1,766.90
1,581.88
Gross Block
3,978.94
3,715.72
3,566.16
3,076.40
2,981.87
2,779.14
2,483.67
2,540.89
2,412.79
2,132.96
Accumulated Depreciation
1,720.11
1,523.30
1,365.03
1,159.44
1,007.92
875.73
816.27
663.76
645.89
551.08
Non Current Assets
7,967.02
6,053.24
4,451.75
4,850.41
5,261.88
4,617.77
3,983.79
3,648.44
2,323.86
2,292.20
Capital Work in Progress
167.50
147.30
146.57
63.76
41.51
42.10
44.80
50.30
21.71
92.57
Non Current Investment
5,414.13
3,464.12
1,460.78
2,685.45
3,145.94
2,554.40
1,941.51
1,407.40
492.64
163.17
Long Term Loans & Adv.
107.34
142.68
96.72
86.71
76.17
93.65
309.73
293.48
24.54
316.09
Other Non Current Assets
19.22
106.72
546.55
97.53
24.31
24.21
20.35
20.13
18.07
138.49
Current Assets
4,316.84
4,775.94
4,880.26
3,586.23
3,439.75
3,114.47
3,683.65
3,195.40
3,342.72
2,910.20
Current Investments
854.56
746.01
1,391.03
725.41
713.39
740.75
749.23
405.97
583.83
765.45
Inventories
1,911.37
1,734.28
1,379.57
1,300.53
1,256.18
1,106.71
1,096.50
973.27
972.51
844.44
Sundry Debtors
646.15
561.58
813.89
833.56
706.08
650.42
809.20
710.84
675.30
484.13
Cash & Bank
570.14
1,329.03
811.37
328.16
306.06
304.81
219.82
276.04
519.38
361.81
Other Current Assets
334.62
17.92
16.34
33.19
458.04
311.78
808.90
829.28
591.70
454.37
Short Term Loans & Adv.
293.81
387.12
468.06
365.38
442.77
301.49
801.76
743.70
550.09
395.04
Net Current Assets
994.30
1,841.75
2,416.38
925.92
1,005.31
889.93
962.18
312.08
694.13
712.88
Total Assets
12,283.86
10,829.18
9,332.01
8,436.64
8,701.63
7,732.24
7,667.44
6,843.84
5,666.58
5,202.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
1,802.33
2,114.67
1,613.62
1,499.13
1,091.50
1,226.93
1,186.99
1,047.21
1,098.30
869.54
PBT
2,268.68
2,056.02
1,727.64
1,724.87
1,693.09
1,610.65
1,553.80
1,319.36
1,135.53
948.42
Adjustment
18.03
-8.39
252.91
143.11
-14.92
-148.86
-11.13
74.18
66.47
45.85
Changes in Working Capital
-96.78
388.36
-57.99
-18.12
-261.75
87.21
-75.16
-116.82
82.49
43.80
Cash after chg. in Working capital
2,189.93
2,435.99
1,922.56
1,849.86
1,416.42
1,549.00
1,467.51
1,276.72
1,284.49
1,038.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-387.60
-321.32
-308.94
-350.73
-324.92
-322.07
-280.52
-229.51
-186.19
-168.53
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
-1,275.45
-1,405.78
-516.84
336.91
-539.99
-806.88
-730.33
-876.20
-107.28
-624.05
Net Fixed Assets
-354.77
-187.17
-292.00
-97.92
-120.37
-362.90
-21.18
-76.20
-82.74
-81.37
Net Investments
-1,432.16
-1,106.08
496.30
471.91
-377.92
-535.19
-792.14
-659.75
-92.27
-473.43
Others
511.48
-112.53
-721.14
-37.08
-41.70
91.21
82.99
-140.25
67.73
-69.25
Cash from Financing Activity
-490.49
-613.41
-1,042.97
-1,888.20
-577.11
-338.97
-374.31
-416.77
-803.69
-233.98
Net Cash Inflow / Outflow
36.39
95.48
53.81
-52.16
-25.60
81.08
82.35
-245.76
187.33
11.51
Opening Cash & Equivalents
188.78
91.74
37.72
89.21
115.75
34.86
-47.49
313.21
123.10
111.59
Closing Cash & Equivalent
227.17
188.78
91.74
37.72
89.21
115.75
34.86
67.75
313.21
124.99

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
46.57
42.66
36.85
31.46
31.87
27.01
23.19
18.80
14.77
11.62
ROA
15.09%
16.82%
16.30%
16.87%
16.52%
16.62%
17.28%
17.08%
16.86%
15.59%
ROE
22.12%
24.14%
23.99%
25.88%
26.21%
28.97%
33.97%
36.36%
39.85%
42.75%
ROCE
26.75%
27.58%
26.41%
27.49%
28.01%
30.96%
34.54%
34.29%
34.15%
32.85%
Fixed Asset Turnover
3.15
2.91
2.91
3.09
2.93
2.93
3.13
3.19
3.14
2.91
Receivable days
18.17
23.69
31.08
30.05
29.32
34.59
35.25
32.00
29.66
27.74
Inventory Days
54.84
53.63
50.56
49.90
51.07
52.21
48.00
44.91
46.48
48.93
Payable days
173.88
174.31
79.55
80.72
84.79
78.09
66.60
57.66
52.19
39.69
Cash Conversion Cycle
-100.87
-96.98
2.09
-0.76
-4.41
8.71
16.65
19.25
23.94
36.98
Total Debt/Equity
0.11
0.05
0.08
0.13
0.17
0.20
0.19
0.29
0.37
0.62
Interest Cover
59.82
67.77
35.87
29.93
32.91
28.29
33.05
33.89
21.97
17.10

News Update:


  • Dabur India rolls out ‘Dabur Vedic Green Tea Detox Kahwa Green Tea’
    11th Aug 2022, 15:12 PM

    Unlike regular green tea, Dabur Vedic Green Tea Detox Kahwa is infused with 8 real Ayurvedic Herbs and Rock Salt

    Read More
  • Dabur India reports marginal rise in Q1 consolidated net profit
    4th Aug 2022, 15:07 PM

    Total consolidated income of the company increased by 8.40% at Rs 2,922.98 crore for Q1FY23

    Read More
  • Dabur India - Quarterly Results
    4th Aug 2022, 14:43 PM

    Read More
  • Dabur India to acquire entire stake in Asian Consumer Care from JV partner
    14th Jul 2022, 12:07 PM

    Dabur held 76 per cent stake in the firm before acquisition through its subsidiary Dabur International

    Read More
  • Dabur to showcase high single digit topline in Q1FY23
    6th Jul 2022, 17:17 PM

    Overall, the consolidated revenue is likely to grow at mid to high single digits

    Read More

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