Nifty
Sensex
:
:
22212.70
73142.80
-4.75 (-0.02%)
-15.44 (-0.02%)

Household & Personal Products

Rating :
50/99

BSE: 500096 | NSE: DABUR

535.30
23-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  542.10
  •  544.55
  •  534.25
  •  541.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1160683
  •  6248.15
  •  597.10
  •  503.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 94,919.28
  • 52.91
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 95,817.40
  • 0.97%
  • 9.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.24%
  • 0.27%
  • 4.28%
  • FII
  • DII
  • Others
  • 16.49%
  • 10.33%
  • 2.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.00
  • 6.25
  • 6.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.42
  • 4.43
  • 1.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 3.44
  • 0.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.87
  • 56.34
  • 56.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.93
  • 12.09
  • 11.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.14
  • 38.62
  • 38.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
3,255.06
3,043.17
6.96%
3,203.84
2,986.49
7.28%
3,130.47
2,822.43
10.91%
2,677.80
2,517.81
6.35%
Expenses
2,587.24
2,433.29
6.33%
2,542.97
2,385.75
6.59%
2,525.74
2,278.77
10.84%
2,267.96
2,064.24
9.87%
EBITDA
667.82
609.88
9.50%
660.87
600.74
10.01%
604.73
543.66
11.23%
409.84
453.57
-9.64%
EBIDTM
20.52%
20.04%
20.63%
20.12%
19.32%
19.26%
15.31%
18.01%
Other Income
127.37
100.84
26.31%
116.41
123.28
-5.57%
109.78
100.55
9.18%
120.72
99.14
21.77%
Interest
36.49
18.91
92.97%
28.14
15.06
86.85%
24.31
12.15
100.08%
32.12
11.75
173.36%
Depreciation
96.89
70.89
36.68%
98.32
70.47
39.52%
96.64
67.60
42.96%
102.00
65.05
56.80%
PBT
661.81
620.92
6.59%
650.82
638.49
1.93%
593.56
564.46
5.16%
396.44
390.91
1.41%
Tax
154.97
143.51
7.99%
144.27
147.29
-2.05%
136.75
123.06
11.12%
103.49
95.37
8.51%
PAT
506.84
477.41
6.16%
506.55
491.20
3.12%
456.81
441.40
3.49%
292.95
295.54
-0.88%
PATM
15.57%
15.69%
15.81%
16.45%
14.59%
15.64%
10.94%
11.74%
EPS
2.90
2.69
7.81%
2.91
2.77
5.05%
2.62
2.49
5.22%
1.70
1.66
2.41%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
12,267.17
11,529.89
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
Net Sales Growth
7.89%
5.89%
13.88%
10.10%
1.99%
10.27%
1.42%
-2.13%
-0.61%
10.63%
 
Cost Of Goods Sold
6,451.23
4,669.54
4,126.77
3,557.10
3,073.45
3,080.59
2,709.42
2,635.03
2,669.24
2,608.35
3,399.79
Gross Profit
5,815.94
6,860.35
6,761.91
6,004.55
5,611.19
5,434.40
5,012.43
4,978.56
5,110.42
5,218.85
3,675.52
GP Margin
47.41%
59.50%
62.10%
62.80%
64.61%
63.82%
64.91%
65.39%
65.69%
66.68%
51.95%
Total Expenditure
9,923.91
9,369.83
8,638.20
7,558.97
6,892.29
6,775.43
6,104.41
6,104.65
6,261.38
6,510.79
5,915.48
Power & Fuel Cost
-
148.91
126.85
104.01
107.12
105.26
93.91
87.48
84.00
90.35
80.47
% Of Sales
-
1.29%
1.16%
1.09%
1.23%
1.24%
1.22%
1.15%
1.08%
1.15%
1.14%
Employee Cost
-
1,114.18
1,059.64
1,033.46
947.74
937.91
792.79
775.67
769.77
669.10
588.48
% Of Sales
-
9.66%
9.73%
10.81%
10.91%
11.01%
10.27%
10.19%
9.89%
8.55%
8.32%
Manufacturing Exp.
-
1,820.89
1,695.08
1,347.34
1,387.98
1,327.63
1,219.00
1,275.85
1,180.31
1,210.02
92.37
% Of Sales
-
15.79%
15.57%
14.09%
15.98%
15.59%
15.79%
16.76%
15.17%
15.46%
1.31%
General & Admin Exp.
-
325.98
283.86
323.50
321.74
347.38
325.71
297.23
539.80
508.73
470.72
% Of Sales
-
2.83%
2.61%
3.38%
3.70%
4.08%
4.22%
3.90%
6.94%
6.50%
6.65%
Selling & Distn. Exp.
-
1,097.20
1,192.11
1,066.21
904.27
836.82
810.24
864.85
994.62
1,379.79
1,263.33
% Of Sales
-
9.52%
10.95%
11.15%
10.41%
9.83%
10.49%
11.36%
12.78%
17.63%
17.86%
Miscellaneous Exp.
-
193.13
153.89
127.35
149.99
139.84
153.34
168.54
23.64
44.45
1,263.33
% Of Sales
-
1.68%
1.41%
1.33%
1.73%
1.64%
1.99%
2.21%
0.30%
0.57%
0.29%
EBITDA
2,343.26
2,160.06
2,250.48
2,002.68
1,792.35
1,739.56
1,617.44
1,508.94
1,518.28
1,316.41
1,159.83
EBITDA Margin
19.10%
18.73%
20.67%
20.94%
20.64%
20.43%
20.95%
19.82%
19.52%
16.82%
16.39%
Other Income
474.28
445.39
393.16
325.29
305.29
296.17
305.18
303.33
217.19
158.05
128.06
Interest
121.06
78.24
38.60
30.81
49.54
59.58
53.05
59.01
48.48
40.12
54.15
Depreciation
393.85
306.90
249.56
240.13
220.45
176.90
162.18
142.86
133.19
114.98
97.49
PBT
2,302.63
2,220.31
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
Tax
539.48
517.35
526.38
361.07
279.72
278.62
335.35
330.34
299.90
250.89
219.08
Tax Rate
23.43%
23.30%
23.18%
17.55%
16.19%
16.16%
19.81%
20.51%
19.30%
19.02%
19.29%
PAT
1,763.15
1,707.15
1,739.22
1,694.31
1,444.97
1,441.37
1,354.15
1,276.69
1,251.16
1,065.83
913.92
PAT before Minority Interest
1,794.28
1,701.33
1,742.30
1,695.96
1,447.93
1,445.29
1,357.50
1,280.06
1,253.90
1,068.47
916.45
Minority Interest
31.13
5.82
-3.08
-1.65
-2.96
-3.92
-3.35
-3.37
-2.74
-2.64
-2.53
PAT Margin
14.37%
14.81%
15.97%
17.72%
16.64%
16.93%
17.54%
16.77%
16.08%
13.62%
12.92%
PAT Growth
3.38%
-1.84%
2.65%
17.26%
0.25%
6.44%
6.07%
2.04%
17.39%
16.62%
 
EPS
9.95
9.63
9.82
9.56
8.15
8.13
7.64
7.20
7.06
6.01
5.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
8,973.26
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
Share Capital
177.18
176.79
176.74
176.71
176.63
176.15
176.15
175.91
175.65
174.38
Total Reserves
8,737.00
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
Non-Current Liabilities
601.42
539.47
194.77
225.92
113.27
534.14
635.54
753.65
588.22
346.12
Secured Loans
0.00
1.26
1.31
0.00
25.00
200.00
200.00
0.00
210.57
194.92
Unsecured Loans
298.84
249.10
0.00
162.89
1.05
164.34
270.39
342.42
0.00
65.48
Long Term Provisions
64.37
63.68
63.31
62.94
59.52
56.50
53.40
318.03
318.94
40.89
Current Liabilities
3,609.43
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
Trade Payables
2,186.61
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
Other Current Liabilities
376.95
366.24
397.37
465.30
525.76
411.23
343.79
352.06
543.64
479.42
Short Term Borrowings
700.18
617.29
349.14
304.24
498.23
464.49
440.33
449.74
522.99
447.74
Short Term Provisions
345.69
321.06
272.42
212.19
180.89
148.40
130.39
589.55
720.85
624.90
Total Liabilities
13,652.28
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
Net Block
3,531.60
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
Gross Block
5,522.70
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
Accumulated Depreciation
1,991.10
1,720.11
1,523.30
1,365.03
1,159.44
1,007.92
875.73
816.27
663.76
645.89
Non Current Assets
9,403.32
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
Capital Work in Progress
175.13
167.50
147.30
146.57
63.76
41.51
42.10
44.80
50.30
21.71
Non Current Investment
5,528.79
5,365.06
3,464.12
1,460.78
2,685.45
3,145.94
2,554.40
1,941.51
1,407.40
492.64
Long Term Loans & Adv.
96.75
107.34
142.68
96.72
86.71
76.17
93.65
309.73
293.48
24.54
Other Non Current Assets
24.00
19.22
106.72
546.55
97.53
24.31
24.21
20.35
20.13
18.07
Current Assets
4,248.96
4,316.54
4,775.94
4,880.26
3,586.23
3,439.75
3,114.47
3,683.65
3,195.40
3,342.72
Current Investments
736.47
854.56
746.01
1,391.03
725.41
713.39
740.75
749.23
405.97
583.83
Inventories
2,024.20
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
Sundry Debtors
848.75
646.15
561.58
813.89
833.56
706.08
650.42
809.20
710.84
675.30
Cash & Bank
325.92
570.14
1,329.03
811.37
328.16
306.06
304.81
219.82
276.04
519.38
Other Current Assets
313.62
40.51
17.92
16.34
398.57
458.04
311.78
808.90
829.28
591.70
Short Term Loans & Adv.
280.71
293.81
387.12
468.06
365.38
442.77
301.49
801.76
743.70
550.09
Net Current Assets
639.53
994.00
1,841.75
2,416.38
925.92
1,005.31
889.93
962.18
312.08
694.13
Total Assets
13,652.28
12,283.56
10,829.18
9,332.01
8,436.64
8,701.63
7,732.24
7,667.44
6,843.84
5,666.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
1,488.43
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
PBT
2,218.68
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
Adjustment
-75.73
18.03
-8.39
252.91
143.11
-14.92
-148.86
-11.13
74.18
66.47
Changes in Working Capital
-160.07
-96.78
388.36
-57.99
-18.12
-261.75
87.21
-75.16
-116.82
82.49
Cash after chg. in Working capital
1,982.88
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
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-494.45
-387.60
-321.32
-308.94
-350.73
-324.92
-322.07
-280.52
-229.51
-186.19
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
-586.54
-1,275.45
-1,405.78
-516.84
336.91
-539.99
-806.88
-730.33
-876.20
-107.28
Net Fixed Assets
-417.95
-354.77
-187.17
-292.00
-97.92
-120.37
-362.90
-21.18
-76.20
-82.74
Net Investments
-467.97
-1,385.79
-1,106.08
496.30
471.91
-377.92
-535.19
-792.14
-659.75
-92.27
Others
299.38
465.11
-112.53
-721.14
-37.08
-41.70
91.21
82.99
-140.25
67.73
Cash from Financing Activity
-1,035.24
-490.49
-613.41
-1,042.97
-1,888.20
-577.11
-338.97
-374.31
-416.77
-803.69
Net Cash Inflow / Outflow
-133.35
36.39
95.48
53.81
-52.16
-25.60
81.08
82.35
-245.76
187.33
Opening Cash & Equivalents
227.17
188.78
91.74
37.72
89.21
115.75
34.86
-47.49
313.21
123.10
Closing Cash & Equivalent
97.57
227.17
188.78
91.74
37.72
89.21
115.75
34.86
67.75
313.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
50.31
46.57
42.66
36.85
31.46
31.87
27.01
23.19
18.80
14.77
ROA
13.12%
15.08%
16.82%
16.30%
16.87%
16.52%
16.62%
17.28%
17.08%
16.86%
ROE
19.84%
22.09%
24.14%
23.99%
25.88%
26.21%
28.97%
33.97%
36.36%
39.85%
ROCE
23.90%
26.73%
27.58%
26.41%
27.49%
28.01%
30.96%
34.54%
34.29%
34.15%
Fixed Asset Turnover
2.73
3.15
2.91
2.91
3.09
2.93
2.93
3.13
3.19
3.14
Receivable days
21.03
18.17
23.69
31.08
30.05
29.32
34.59
35.25
32.00
29.66
Inventory Days
55.37
54.84
53.63
50.56
49.90
51.07
52.21
48.00
44.91
46.48
Payable days
164.33
173.94
174.31
79.55
80.72
84.79
78.09
66.60
57.66
52.19
Cash Conversion Cycle
-87.92
-100.93
-96.98
2.09
-0.76
-4.41
8.71
16.65
19.25
23.94
Total Debt/Equity
0.11
0.11
0.05
0.08
0.13
0.17
0.20
0.19
0.29
0.37
Interest Cover
29.36
59.77
67.77
35.87
29.93
32.91
28.29
33.05
33.89
21.97

News Update:


  • Dabur India gets nod to invest Rs 135 crore for setting up facility in south India
    1st Feb 2024, 17:33 PM

    The board of Directors of the company at their meeting held on January 31, 2024 has approved the same

    Read More
  • Dabur India reports 6% rise in Q3 consolidated net profit
    31st Jan 2024, 16:48 PM

    Total consolidated income of the company increased by 7.58% at Rs 3382.43 crore for Q3FY24

    Read More
  • Dabur India launches Vatika Rosemary Hair Growth Oil
    6th Dec 2023, 15:38 PM

    The New Vatika Rosemary Hair oil is available in a 200-ml Premium Mono carton pack priced at Rs 550

    Read More
  • Dabur India planning to set up new factory in South India
    20th Nov 2023, 12:25 PM

    The company is augmenting its capacity further to meet the demand and is diversifying its manufacturing activities by adding new lines

    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.