Nifty
:
14655.90
Sensex
:
49533.94
-441.45 (-2.92%)
-1505.37 (-2.95%)
Nifty
Sensex
:
:
14655.90
49533.94
-441.45 (-2.92%)
-1505.37 (-2.95%)

Dabur India Ltd.

Household & Personal Products

Rating :
60/99

BSE: 500096 | NSE: DABUR

NSE BSE
509.05
25-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  508.00
  •  510.55
  •  505.05
  •  503.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4492656
  •  22821.39
  •  552.55
  •  386.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 89,961.95
  • 56.35
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 89,681.41
  • 0.59%
  • 12.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.87%
  • 0.57%
  • 5.55%
  • FII
  • DII
  • Others
  • 18.52%
  • 4.25%
  • 3.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.78
  • 2.23
  • 3.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.86
  • 3.37
  • 2.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.78
  • 2.92
  • 2.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.77
  • 49.44
  • 53.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.48
  • 12.18
  • 12.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.27
  • 34.81
  • 38.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
2,728.84
2,352.97
15.97%
2,516.04
2,211.97
13.75%
1,979.98
2,273.29
-12.90%
1,865.36
2,128.19
-12.35%
Expenses
2,154.65
1,860.05
15.84%
1,946.61
1,722.44
13.01%
1,563.39
1,815.65
-13.89%
1,513.10
1,670.97
-9.45%
EBITDA
574.19
492.92
16.49%
569.43
489.53
16.32%
416.59
457.64
-8.97%
352.26
457.22
-22.96%
EBIDTM
21.04%
20.95%
22.63%
22.13%
21.04%
20.13%
14.01%
14.01%
Other Income
80.93
74.46
8.69%
87.59
81.78
7.10%
71.79
73.28
-2.03%
75.77
66.06
14.70%
Interest
6.86
10.49
-34.60%
7.49
15.24
-50.85%
7.83
15.25
-48.66%
8.56
12.40
-30.97%
Depreciation
57.17
54.40
5.09%
59.63
54.47
9.47%
56.74
52.75
7.56%
58.83
46.22
27.28%
PBT
591.09
482.49
22.51%
589.90
461.60
27.79%
423.81
442.92
-4.31%
340.64
389.32
-12.50%
Tax
97.49
83.47
16.80%
106.71
58.17
83.45%
82.52
79.43
3.89%
58.65
17.78
229.87%
PAT
493.60
399.02
23.70%
483.19
403.43
19.77%
341.29
363.49
-6.11%
281.99
371.54
-24.10%
PATM
18.09%
16.96%
19.20%
18.24%
17.24%
15.99%
7.11%
7.11%
EPS
2.78
2.25
23.56%
2.73
2.28
19.74%
1.93
2.05
-5.85%
28.29
28.29
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
9,090.22
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
4,104.51
Net Sales Growth
1.38%
1.99%
10.27%
1.42%
-2.13%
-0.61%
10.63%
14.69%
16.28%
29.26%
 
Cost Of Goods Sold
8,235.26
3,073.44
3,080.59
2,709.42
2,635.03
2,669.24
2,608.35
3,399.79
3,019.13
2,692.40
1,937.52
Gross Profit
854.96
5,611.20
5,434.40
5,012.43
4,978.56
5,110.42
5,218.85
3,675.52
3,149.97
2,613.02
2,166.99
GP Margin
9.41%
64.61%
63.82%
64.91%
65.39%
65.69%
66.68%
51.95%
51.06%
49.25%
52.80%
Total Expenditure
7,177.75
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
3,337.26
Power & Fuel Cost
-
107.12
105.26
93.91
87.48
84.00
90.35
80.47
75.61
65.44
56.77
% Of Sales
-
1.23%
1.24%
1.22%
1.15%
1.08%
1.15%
1.14%
1.23%
1.23%
1.38%
Employee Cost
-
947.74
937.91
792.79
775.67
769.77
669.10
588.48
483.50
374.54
298.60
% Of Sales
-
10.91%
11.01%
10.27%
10.19%
9.89%
8.55%
8.32%
7.84%
7.06%
7.27%
Manufacturing Exp.
-
1,387.98
1,327.63
1,219.00
1,275.85
1,180.31
1,210.02
92.37
87.98
80.99
69.07
% Of Sales
-
15.98%
15.59%
15.79%
16.76%
15.17%
15.46%
1.31%
1.43%
1.53%
1.68%
General & Admin Exp.
-
321.74
347.38
325.71
297.23
539.80
508.73
470.72
424.48
318.00
245.81
% Of Sales
-
3.70%
4.08%
4.22%
3.90%
6.94%
6.50%
6.65%
6.88%
5.99%
5.99%
Selling & Distn. Exp.
-
904.27
836.82
810.24
864.85
994.62
1,379.79
1,263.33
1,069.16
864.58
686.57
% Of Sales
-
10.41%
9.83%
10.49%
11.36%
12.78%
17.63%
17.86%
17.33%
16.30%
16.73%
Miscellaneous Exp.
-
150.00
139.84
153.34
168.54
23.64
44.45
20.32
21.48
49.66
686.57
% Of Sales
-
1.73%
1.64%
1.99%
2.21%
0.30%
0.57%
0.29%
0.35%
0.94%
1.05%
EBITDA
1,912.47
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
767.25
EBITDA Margin
21.04%
20.64%
20.43%
20.95%
19.82%
19.52%
16.82%
16.39%
16.01%
16.21%
18.69%
Other Income
316.08
305.29
296.17
305.18
303.33
217.19
158.05
128.06
108.86
57.40
32.15
Interest
30.74
49.54
59.58
53.05
59.01
48.48
40.12
54.15
58.90
53.84
29.13
Depreciation
232.37
220.45
176.90
162.18
142.86
133.19
114.98
97.49
84.72
72.88
62.40
PBT
1,945.44
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
707.87
Tax
345.37
279.72
278.62
335.35
330.34
299.90
250.89
219.08
182.63
146.38
138.98
Tax Rate
17.75%
16.19%
16.16%
19.81%
20.51%
19.30%
19.02%
19.29%
19.26%
18.52%
19.63%
PAT
1,600.07
1,444.97
1,441.37
1,354.15
1,276.69
1,251.16
1,065.83
913.92
763.42
644.89
568.57
PAT before Minority Interest
1,597.89
1,447.93
1,445.29
1,357.50
1,280.06
1,253.90
1,068.47
916.45
765.79
644.11
568.89
Minority Interest
-2.18
-2.96
-3.92
-3.35
-3.37
-2.74
-2.64
-2.53
-2.37
0.78
-0.32
PAT Margin
17.60%
16.64%
16.93%
17.54%
16.77%
16.08%
13.62%
12.92%
12.37%
12.16%
13.85%
PAT Growth
4.07%
0.25%
6.44%
6.07%
2.04%
17.39%
16.62%
19.71%
18.38%
13.42%
 
EPS
9.05
8.18
8.16
7.66
7.22
7.08
6.03
5.17
4.32
3.65
3.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
1,393.16
Share Capital
176.71
176.63
176.15
176.15
175.91
175.65
174.38
174.29
174.21
174.07
Total Reserves
6,335.77
5,380.06
5,437.77
4,566.98
3,903.84
3,126.81
2,400.80
1,854.73
1,438.88
1,102.28
Non-Current Liabilities
225.92
113.27
534.14
635.54
753.65
588.22
346.12
897.81
1,282.59
1,313.99
Secured Loans
0.00
25.00
200.00
200.00
0.00
210.57
194.92
539.09
403.44
376.52
Unsecured Loans
162.89
1.05
164.34
270.39
342.42
0.00
65.48
0.84
323.74
340.87
Long Term Provisions
62.94
59.52
56.50
53.40
318.03
318.94
40.89
321.55
528.01
577.66
Current Liabilities
2,463.88
2,660.31
2,434.44
2,224.54
2,721.47
2,883.32
2,648.59
2,069.80
1,620.54
1,213.76
Trade Payables
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
661.11
Other Current Liabilities
465.30
525.76
411.23
343.79
352.06
543.64
479.42
432.54
508.40
108.50
Short Term Borrowings
304.24
498.23
464.49
440.33
449.74
522.99
447.74
611.42
340.91
303.41
Short Term Provisions
212.19
180.89
148.40
130.39
589.55
720.85
624.90
309.10
294.42
140.74
Total Liabilities
9,332.01
8,436.64
8,701.63
7,732.24
7,667.44
6,843.84
5,666.58
5,074.88
4,623.34
3,922.94
Net Block
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
1,498.70
Gross Block
3,566.17
3,076.40
2,981.87
2,779.14
2,483.67
2,540.89
2,412.79
2,132.96
2,144.53
1,933.75
Accumulated Depreciation
1,365.04
1,159.44
1,007.92
875.73
816.27
663.76
645.89
551.08
503.30
435.05
Non Current Assets
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
1,872.84
Capital Work in Progress
146.57
63.76
41.51
42.10
44.80
50.30
21.71
92.57
26.76
32.38
Non Current Investment
1,460.78
2,685.45
3,145.94
2,554.40
1,941.51
1,407.40
492.64
163.17
89.28
1.85
Long Term Loans & Adv.
96.72
86.71
76.17
93.65
309.73
293.48
24.54
316.09
348.19
339.91
Other Non Current Assets
546.55
97.53
24.31
24.21
20.35
20.13
18.07
138.49
48.08
0.00
Current Assets
4,880.26
3,586.23
3,439.75
3,114.47
3,683.65
3,195.40
3,342.72
2,782.68
2,415.96
1,949.08
Current Investments
1,391.03
725.41
713.39
740.75
749.23
405.97
583.83
765.45
393.24
417.81
Inventories
1,379.57
1,300.53
1,256.18
1,106.71
1,096.50
973.27
972.51
844.44
823.92
708.53
Sundry Debtors
813.89
833.56
706.08
650.42
809.20
710.84
675.30
484.13
461.68
355.47
Cash & Bank
811.37
328.16
306.06
304.81
219.82
276.04
519.38
361.81
418.42
280.45
Other Current Assets
484.40
33.19
15.27
10.29
808.90
829.28
591.70
326.85
318.70
186.82
Short Term Loans & Adv.
468.06
365.38
442.77
301.49
801.76
743.70
550.09
267.52
286.49
169.18
Net Current Assets
2,416.38
925.92
1,005.31
889.93
962.18
312.08
694.13
712.88
795.42
735.32
Total Assets
9,332.01
8,436.64
8,701.63
7,732.24
7,667.44
6,843.84
5,666.58
5,074.88
4,623.34
3,922.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
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
531.10
PBT
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
707.87
Adjustment
252.91
143.11
-14.92
-148.86
-11.13
74.18
66.47
45.85
18.20
83.53
Changes in Working Capital
-57.99
-18.12
-261.75
87.21
-75.16
-116.82
82.49
43.80
-76.09
-135.34
Cash after chg. in Working capital
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
656.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-308.94
-350.73
-324.92
-322.07
-280.52
-229.51
-186.19
-168.53
-135.67
-124.96
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
-516.84
336.91
-539.99
-806.88
-730.33
-876.20
-107.28
-624.05
-260.50
-1,055.91
Net Fixed Assets
-292.00
-97.92
-120.37
-362.90
-21.18
-76.20
-82.74
-81.37
-123.56
-60.71
Net Investments
496.30
471.91
-377.92
-535.19
-792.14
-659.75
-92.27
-473.43
-33.23
-170.98
Others
-721.14
-37.08
-41.70
91.21
82.99
-140.25
67.73
-69.25
-103.71
-824.22
Cash from Financing Activity
-1,042.97
-1,888.20
-577.11
-338.97
-374.31
-416.77
-803.69
-233.98
-198.46
612.95
Net Cash Inflow / Outflow
53.81
-52.16
-25.60
81.08
82.35
-245.76
187.33
11.51
137.97
88.14
Opening Cash & Equivalents
37.72
89.21
115.75
34.86
-47.49
313.21
123.10
111.59
280.45
192.31
Closing Cash & Equivalent
91.74
37.72
89.21
115.75
34.86
67.75
313.21
124.99
418.42
280.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
36.85
31.46
31.87
26.93
23.19
18.80
14.77
11.62
8.95
6.75
ROA
16.30%
16.87%
16.52%
16.62%
17.28%
17.08%
17.06%
15.79%
15.07%
19.05%
ROE
23.99%
25.88%
26.21%
29.02%
33.97%
36.36%
39.85%
42.75%
47.12%
54.35%
ROCE
26.41%
27.49%
28.01%
30.96%
34.54%
34.29%
34.15%
32.85%
32.96%
42.66%
Fixed Asset Turnover
2.91
3.09
2.93
2.93
3.13
3.19
3.14
2.91
2.62
2.83
Receivable days
31.08
30.05
29.32
34.59
35.25
32.00
29.66
27.74
27.89
20.97
Inventory Days
50.56
49.90
51.07
52.21
48.00
44.91
46.48
48.93
52.30
50.06
Payable days
79.55
80.72
84.79
78.09
66.60
57.66
52.19
39.69
46.06
60.06
Cash Conversion Cycle
2.09
-0.76
-4.41
8.71
16.65
19.25
23.94
36.98
34.13
10.96
Total Debt/Equity
0.08
0.13
0.17
0.21
0.19
0.29
0.37
0.62
0.72
0.89
Interest Cover
35.87
29.93
32.91
28.29
33.05
33.89
21.97
17.10
15.68
25.30

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Dabur India reports 24% rise in Q3 consolidated net profit
    30th Jan 2021, 10:04 AM

    Total consolidated income of the company increased by 15.75% at Rs 2,809.77 crore for Q3FY21

    Read More
  • Dabur India gets nod to incorporate wholly owned subsidiary company
    29th Jan 2021, 16:09 PM

    This new subsidiary company will engage in the business of manufacturing, sale and export of consumer care products

    Read More
  • Dabur India enters into ghee category
    16th Jan 2021, 08:56 AM

    The company will launch ‘Cow Ghee’ exclusively on e-commerce platform Grofers

    Read More
  • Dabur, Marico hit out against each other at ASCI over claims on honey
    7th Dec 2020, 10:22 AM

    It claimed Marico's Saffola honey has failed the NMR (Nuclear Magnetic Resonance) test and is misleading the consumers

    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.