Nifty
:
17853.20
Sensex
:
60048.47
30.25 (0.17%)
163.11 (0.27%)
Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Dabur India Ltd.

Household & Personal Products

Rating :
61/99

BSE: 500096 | NSE: DABUR

NSE BSE
651.90
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  649.00
  •  658.95
  •  649.00
  •  647.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2416462
  •  15811.15
  •  658.95
  •  492.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 115,202.37
  • 64.40
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 114,382.40
  • 0.73%
  • 14.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.36%
  • 0.45%
  • 5.28%
  • FII
  • DII
  • Others
  • 20.59%
  • 3.15%
  • 3.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.05
  • 4.63
  • 3.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.82
  • 5.82
  • 2.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.14
  • 5.82
  • 5.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.91
  • 51.69
  • 56.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.51
  • 12.32
  • 13.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.60
  • 36.44
  • 39.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
2,611.54
1,979.98
31.90%
2,336.79
1,865.36
25.27%
2,728.84
2,352.97
15.97%
2,516.04
2,211.97
13.75%
Expenses
2,059.51
1,563.39
31.73%
1,894.32
1,513.10
25.19%
2,154.65
1,860.05
15.84%
1,946.61
1,722.44
13.01%
EBITDA
552.03
416.59
32.51%
442.47
352.26
25.61%
574.19
492.92
16.49%
569.43
489.53
16.32%
EBIDTM
21.14%
21.04%
18.93%
18.88%
21.04%
20.95%
22.63%
22.13%
Other Income
84.84
71.79
18.18%
84.98
75.77
12.16%
80.93
74.46
8.69%
87.59
81.78
7.10%
Interest
7.50
7.83
-4.21%
8.63
8.56
0.82%
6.86
10.49
-34.60%
7.49
15.24
-50.85%
Depreciation
61.31
56.74
8.05%
66.59
58.83
13.19%
57.17
54.40
5.09%
59.63
54.47
9.47%
PBT
568.06
423.81
34.04%
452.23
340.64
32.76%
591.09
482.49
22.51%
589.90
461.60
27.79%
Tax
129.69
82.52
57.16%
74.35
58.65
26.77%
97.49
83.47
16.80%
106.71
58.17
83.45%
PAT
438.37
341.29
28.45%
377.88
281.99
34.00%
493.60
399.02
23.70%
483.19
403.43
19.77%
PATM
16.79%
17.24%
16.17%
15.12%
18.09%
16.96%
19.20%
18.24%
EPS
2.47
1.93
27.98%
2.14
1.59
34.59%
2.78
2.25
23.56%
2.73
2.28
19.74%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
10,193.21
9,546.60
8,684.64
8,514.99
7,721.85
7,613.59
7,779.66
7,827.20
7,075.31
6,169.10
5,305.42
Net Sales Growth
21.20%
9.93%
1.99%
10.27%
1.42%
-2.13%
-0.61%
10.63%
14.69%
16.28%
 
Cost Of Goods Sold
5,142.74
3,542.05
3,073.45
3,080.59
2,709.42
2,635.03
2,669.24
2,608.35
3,399.79
3,019.13
2,692.40
Gross Profit
5,050.47
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
2,613.02
GP Margin
49.55%
62.90%
64.61%
63.82%
64.91%
65.39%
65.69%
66.68%
51.95%
51.06%
49.25%
Total Expenditure
8,055.09
7,543.92
6,892.29
6,775.43
6,104.41
6,104.65
6,261.38
6,510.79
5,915.48
5,181.34
4,445.61
Power & Fuel Cost
-
104.01
107.12
105.26
93.91
87.48
84.00
90.35
80.47
75.61
65.44
% Of Sales
-
1.09%
1.23%
1.24%
1.22%
1.15%
1.08%
1.15%
1.14%
1.23%
1.23%
Employee Cost
-
1,033.46
947.74
937.91
792.79
775.67
769.77
669.10
588.48
483.50
374.54
% Of Sales
-
10.83%
10.91%
11.01%
10.27%
10.19%
9.89%
8.55%
8.32%
7.84%
7.06%
Manufacturing Exp.
-
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
80.99
% Of Sales
-
14.11%
15.98%
15.59%
15.79%
16.76%
15.17%
15.46%
1.31%
1.43%
1.53%
General & Admin Exp.
-
323.50
321.74
347.38
325.71
297.23
539.80
508.73
470.72
424.48
318.00
% Of Sales
-
3.39%
3.70%
4.08%
4.22%
3.90%
6.94%
6.50%
6.65%
6.88%
5.99%
Selling & Distn. Exp.
-
1,066.21
904.27
836.82
810.24
864.85
994.62
1,379.79
1,263.33
1,069.16
864.58
% Of Sales
-
11.17%
10.41%
9.83%
10.49%
11.36%
12.78%
17.63%
17.86%
17.33%
16.30%
Miscellaneous Exp.
-
127.35
149.99
139.84
153.34
168.54
23.64
44.45
20.32
21.48
864.58
% Of Sales
-
1.33%
1.73%
1.64%
1.99%
2.21%
0.30%
0.57%
0.29%
0.35%
0.94%
EBITDA
2,138.12
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
859.81
EBITDA Margin
20.98%
20.98%
20.64%
20.43%
20.95%
19.82%
19.52%
16.82%
16.39%
16.01%
16.21%
Other Income
338.34
325.29
305.29
296.17
305.18
303.33
217.19
158.05
128.06
108.86
57.40
Interest
30.48
30.81
49.54
59.58
53.05
59.01
48.48
40.12
54.15
58.90
53.84
Depreciation
244.70
240.13
220.45
176.90
162.18
142.86
133.19
114.98
97.49
84.72
72.88
PBT
2,201.28
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
790.49
Tax
408.24
361.07
279.72
278.62
335.35
330.34
299.90
250.89
219.08
182.63
146.38
Tax Rate
18.55%
17.55%
16.19%
16.16%
19.81%
20.51%
19.30%
19.02%
19.29%
19.26%
18.52%
PAT
1,793.04
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
644.89
PAT before Minority Interest
1,789.94
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
644.11
Minority Interest
-3.10
-1.65
-2.96
-3.92
-3.35
-3.37
-2.74
-2.64
-2.53
-2.37
0.78
PAT Margin
17.59%
17.75%
16.64%
16.93%
17.54%
16.77%
16.08%
13.62%
12.92%
12.37%
12.16%
PAT Growth
25.76%
17.26%
0.25%
6.44%
6.07%
2.04%
17.39%
16.62%
19.71%
18.38%
 
EPS
10.14
9.58
8.17
8.15
7.66
7.22
7.08
6.03
5.17
4.32
3.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
1,718.18
Share Capital
176.74
176.71
176.63
176.15
176.15
175.91
175.65
174.38
174.29
174.21
Total Reserves
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
1,438.88
Non-Current Liabilities
194.77
225.92
113.27
534.14
635.54
753.65
588.22
346.12
897.81
1,282.59
Secured Loans
1.31
0.00
25.00
200.00
200.00
0.00
210.57
194.92
539.09
403.44
Unsecured Loans
132.82
162.89
1.05
164.34
270.39
342.42
0.00
65.48
0.84
323.74
Long Term Provisions
63.31
62.94
59.52
56.50
53.40
318.03
318.94
40.89
321.55
528.01
Current Liabilities
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
1,620.54
Trade Payables
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
476.81
Other Current Liabilities
397.37
465.30
525.76
411.23
343.79
352.06
543.64
479.42
432.54
508.40
Short Term Borrowings
349.14
304.24
498.23
464.49
440.33
449.74
522.99
447.74
611.42
340.91
Short Term Provisions
272.42
212.19
180.89
148.40
130.39
589.55
720.85
624.90
436.62
294.42
Total Liabilities
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
4,623.34
Net Block
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
1,641.23
Gross Block
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
2,144.53
Accumulated Depreciation
1,523.30
1,365.03
1,159.44
1,007.92
875.73
816.27
663.76
645.89
551.08
503.30
Non Current Assets
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
2,153.54
Capital Work in Progress
147.30
146.57
63.76
41.51
42.10
44.80
50.30
21.71
92.57
26.76
Non Current Investment
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
89.28
Long Term Loans & Adv.
142.68
96.72
86.71
76.17
93.65
309.73
293.48
24.54
316.09
348.19
Other Non Current Assets
106.72
546.55
97.53
24.31
24.21
20.35
20.13
18.07
138.49
48.08
Current Assets
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
2,415.96
Current Investments
746.01
1,391.03
725.41
713.39
740.75
749.23
405.97
583.83
765.45
393.24
Inventories
1,734.28
1,379.57
1,300.53
1,256.18
1,106.71
1,096.50
973.27
972.51
844.44
823.92
Sundry Debtors
561.58
813.89
833.56
706.08
650.42
809.20
710.84
675.30
484.13
461.68
Cash & Bank
1,329.03
811.37
328.16
306.06
304.81
219.82
276.04
519.38
361.81
418.42
Other Current Assets
405.04
16.34
33.19
15.27
311.78
808.90
829.28
591.70
454.37
318.70
Short Term Loans & Adv.
387.12
468.06
365.38
442.77
301.49
801.76
743.70
550.09
395.04
286.49
Net Current Assets
1,841.75
2,416.38
925.92
1,005.31
889.93
962.18
312.08
694.13
712.88
795.42
Total Assets
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
4,623.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
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
596.93
PBT
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
790.49
Adjustment
-8.39
252.91
143.11
-14.92
-148.86
-11.13
74.18
66.47
45.85
18.20
Changes in Working Capital
388.36
-57.99
-18.12
-261.75
87.21
-75.16
-116.82
82.49
43.80
-76.09
Cash after chg. in Working capital
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
732.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-321.32
-308.94
-350.73
-324.92
-322.07
-280.52
-229.51
-186.19
-168.53
-135.67
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
-1,405.78
-516.84
336.91
-539.99
-806.88
-730.33
-876.20
-107.28
-624.05
-260.50
Net Fixed Assets
-187.17
-292.00
-97.92
-120.37
-362.90
-21.18
-76.20
-82.74
-81.37
-123.56
Net Investments
-1,106.08
496.30
471.91
-377.92
-535.19
-792.14
-659.75
-92.27
-473.43
-33.23
Others
-112.53
-721.14
-37.08
-41.70
91.21
82.99
-140.25
67.73
-69.25
-103.71
Cash from Financing Activity
-613.41
-1,042.97
-1,888.20
-577.11
-338.97
-374.31
-416.77
-803.69
-233.98
-198.46
Net Cash Inflow / Outflow
95.48
53.81
-52.16
-25.60
81.08
82.35
-245.76
187.33
11.51
137.97
Opening Cash & Equivalents
91.74
37.72
89.21
115.75
34.86
-47.49
313.21
123.10
111.59
280.45
Closing Cash & Equivalent
188.78
91.74
37.72
89.21
115.75
34.86
67.75
313.21
124.99
418.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
42.66
36.85
31.46
31.87
27.01
23.19
18.80
14.77
11.62
8.95
ROA
16.82%
16.30%
16.87%
16.52%
16.62%
17.28%
17.08%
16.86%
15.59%
15.07%
ROE
24.14%
23.99%
25.88%
26.21%
28.97%
33.97%
36.36%
39.85%
42.75%
47.12%
ROCE
27.29%
26.41%
27.49%
28.01%
30.96%
34.54%
34.29%
34.15%
32.85%
32.96%
Fixed Asset Turnover
2.91
2.91
3.09
2.93
2.93
3.13
3.19
3.14
2.91
2.62
Receivable days
23.69
31.08
30.05
29.32
34.59
35.25
32.00
29.66
27.74
27.89
Inventory Days
53.63
50.56
49.90
51.07
52.21
48.00
44.91
46.48
48.93
52.30
Payable days
82.24
79.55
80.72
84.79
78.09
66.60
57.66
52.19
39.69
46.06
Cash Conversion Cycle
-4.92
2.09
-0.76
-4.41
8.71
16.65
19.25
23.94
36.98
34.13
Total Debt/Equity
0.07
0.08
0.13
0.17
0.20
0.19
0.29
0.37
0.62
0.72
Interest Cover
67.77
35.87
29.93
32.91
28.29
33.05
33.89
21.97
17.10
15.68

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Dabur India forays into face wash category under Vatika brand
    20th Sep 2021, 15:54 PM

    The company expects Dabur Vatika Face Wash range, which has been exclusively launched on e-commerce platform Flipkart

    Read More
  • Dabur India expands Hajmola digestive portfolio by introducing 'Hajmola LimCola'
    13th Sep 2021, 09:27 AM

    This innovation is in line with company’s ambition of providing its consumers their favorite Hajmola with Lemon Ka Chatkara

    Read More
  • Dabur India to launch region-specific products
    20th Aug 2021, 09:18 AM

    The company expects to see continued momentum in the healthcare portfolio

    Read More
  • Dabur India reports 28% rise in Q1 consolidated net profit
    3rd Aug 2021, 16:03 PM

    Total income of the company increased by 31.42% at Rs 2696.38 crore for Q1FY22

    Read More
  • Dabur India launches flavoured honey
    23rd Jul 2021, 17:34 PM

    Dabur Honey Tasties has been launched in two flavours-Chocolate and Strawberry

    Read More
  • Dabur India commences construction of manufacturing facility in Madhya Pradesh
    23rd Jun 2021, 14:35 PM

    This new unit would manufacture a range of Dabur's Food Products, Ayurvedic Medicines and Health Supplements

    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.