Nifty
:
11345.60
Sensex
:
38421.03
45.15 (0.40%)
110.54 (0.29%)
Nifty
Sensex
:
:
11345.60
38421.03
45.15 (0.40%)
110.54 (0.29%)

Dabur India Ltd.

Household & Personal Products

Rating :
70/99

BSE: 500096 | NSE: DABUR

NSE BSE
497.85
13-Aug-2020
  • Open
  • High
  • Low
  • Previous Close
  •  508.90
  •  509.30
  •  495.75
  •  503.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3607640
  •  18074.07
  •  528.00
  •  386.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 87,955.68
  • 61.78
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 87,666.30
  • 0.60%
  • 12.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.87%
  • 0.55%
  • 5.46%
  • FII
  • DII
  • Others
  • 17.63%
  • 5.64%
  • 2.85%

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
  • 42.06
  • 47.33
  • 51.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.41
  • 12.13
  • 12.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.86
  • 33.35
  • 36.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,979.98
2,273.29
-12.90%
1,865.36
2,128.19
-12.35%
2,352.97
2,199.21
6.99%
2,211.97
2,124.97
4.09%
Expenses
1,563.39
1,815.65
-13.89%
1,513.10
1,670.97
-9.45%
1,860.05
1,753.82
6.06%
1,722.44
1,674.14
2.89%
EBITDA
416.59
457.64
-8.97%
352.26
457.22
-22.96%
492.92
445.39
10.67%
489.53
450.83
8.58%
EBIDTM
21.04%
20.13%
14.01%
21.48%
20.95%
20.25%
22.13%
21.22%
Other Income
71.79
73.28
-2.03%
75.77
66.06
14.70%
74.46
75.25
-1.05%
81.78
81.21
0.70%
Interest
7.83
15.25
-48.66%
8.56
12.40
-30.97%
10.49
16.74
-37.34%
15.24
15.56
-2.06%
Depreciation
56.74
52.75
7.56%
58.83
46.22
27.28%
54.40
44.85
21.29%
54.47
43.10
26.38%
PBT
423.81
442.92
-4.31%
340.64
389.32
-12.50%
482.49
459.05
5.11%
461.60
473.38
-2.49%
Tax
82.52
79.43
3.89%
58.65
17.78
229.87%
83.47
92.36
-9.63%
58.17
96.10
-39.47%
PAT
341.29
363.49
-6.11%
281.99
371.54
-24.10%
399.02
366.69
8.82%
403.43
377.28
6.93%
PATM
17.24%
15.99%
7.11%
17.46%
16.96%
16.67%
18.24%
17.75%
EPS
1.93
2.06
-6.31%
1.60
2.10
-23.81%
2.26
2.07
9.18%
2.28
2.13
7.04%

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
8,410.28
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
-3.61%
1.99%
10.27%
1.42%
-2.13%
-0.61%
10.63%
14.69%
16.28%
29.26%
 
Cost Of Goods Sold
7,908.60
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
501.68
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
5.97%
64.61%
63.82%
64.91%
65.39%
65.69%
66.68%
51.95%
51.06%
49.25%
52.80%
Total Expenditure
6,658.98
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
1,751.30
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
20.82%
20.64%
20.43%
20.95%
19.82%
19.52%
16.82%
16.39%
16.01%
16.21%
18.69%
Other Income
303.80
305.29
296.17
305.18
303.33
217.19
158.05
128.06
108.86
57.40
32.15
Interest
42.12
49.54
59.58
53.05
59.01
48.48
40.12
54.15
58.90
53.84
29.13
Depreciation
224.44
220.45
176.90
162.18
142.86
133.19
114.98
97.49
84.72
72.88
62.40
PBT
1,708.54
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
282.81
279.72
278.62
335.35
330.34
299.90
250.89
219.08
182.63
146.38
138.98
Tax Rate
16.55%
16.19%
16.16%
19.81%
20.51%
19.30%
19.02%
19.29%
19.26%
18.52%
19.63%
PAT
1,425.73
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
1,424.37
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
-1.36
-2.96
-3.92
-3.35
-3.37
-2.74
-2.64
-2.53
-2.37
0.78
-0.32
PAT Margin
16.95%
16.64%
16.93%
17.54%
16.77%
16.08%
13.62%
12.92%
12.37%
12.16%
13.85%
PAT Growth
-3.60%
0.25%
6.44%
6.07%
2.04%
17.39%
16.62%
19.71%
18.38%
13.42%
 
EPS
8.07
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
143.07
-14.92
-148.86
-11.13
74.18
66.47
45.85
18.20
83.53
Changes in Working Capital
-57.99
-18.08
-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 expands baby care portfolio
    8th Aug 2020, 10:59 AM

    The company has launched eight new Ayurveda-based products looking into the growing demand of baby care products

    Read More
  • Dabur India reports 6% fall in Q1 consolidated net profit
    31st Jul 2020, 15:57 PM

    Total income of the company decreased by 12.56% at Rs 2051.77 crore for Q1FY21

    Read More
  • Dabur India reports fall of 24% in Q4 consolidated net profit
    29th May 2020, 15:30 PM

    Total income of the company decreased by 11.54% at Rs 1941.13 crore for Q4FY20

    Read More
  • Dabur India resumes production at all manufacturing locations
    6th May 2020, 09:34 AM

    All employees at work have been advised to strictly follow the social distancing and self-safety and hygiene protocols

    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.