Nifty
:
24273.80
Sensex
:
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)
Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Dabur India Ltd.

Household & Personal Products

Rating :
N/A

BSE: 500096 | NSE: DABUR

NSE BSE
526.20
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  531.50
  •  536.70
  •  524.65
  •  531.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1225984
  •  6487.64
  •  672.00
  •  433.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 83,166.03
  • 47.05
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 83,318.14
  • 1.70%
  • 7.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.27%
  • 0.27%
  • 4.19%
  • FII
  • DII
  • Others
  • 12.68%
  • 13.53%
  • 3.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.71
  • 7.39
  • 4.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.17
  • 5.98
  • 1.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.63
  • 4.98
  • 1.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 54.41
  • 56.61
  • 55.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.67
  • 11.25
  • 10.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.96
  • 37.83
  • 35.56

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
10.4
10.79
12.4
13.9
P/E Ratio
50.72
48.87
42.53
37.95
Revenue
12404
12999
14270
15642
EBITDA
2400
2486
2837
3152
Net Income
1843
1906
2191
2454
ROA
12.8
11.8
12.6
13.2
P/B Ratio
9.47
8.74
8.05
7.34
ROE
19.56
18.4
19.53
20.04
FCFF
1717.23
1453.91
1929.91
2184.17
FCFF Yield
1.85
1.57
2.08
2.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
2,830.14
2,814.64
0.55%
3,355.25
3,255.06
3.08%
3,028.59
3,203.84
-5.47%
3,349.11
3,130.47
6.98%
Expenses
2,403.27
2,347.83
2.36%
2,673.36
2,587.24
3.33%
2,476.04
2,542.97
-2.63%
2,694.08
2,525.74
6.66%
EBITDA
426.87
466.81
-8.56%
681.89
667.82
2.11%
552.55
660.87
-16.39%
655.03
604.73
8.32%
EBIDTM
15.08%
16.59%
20.32%
20.52%
18.24%
20.63%
19.56%
19.32%
Other Income
141.15
128.85
9.55%
128.03
127.37
0.52%
151.52
116.41
30.16%
129.40
109.78
17.87%
Interest
39.25
35.24
11.38%
44.20
36.49
21.13%
47.39
28.14
68.41%
32.66
24.31
34.35%
Depreciation
116.87
107.36
8.86%
108.64
96.89
12.13%
110.97
98.32
12.87%
109.12
96.64
12.91%
PBT
411.90
453.06
-9.08%
657.08
661.81
-0.71%
545.71
650.82
-16.15%
642.65
593.56
8.27%
Tax
99.18
111.44
-11.00%
141.76
154.97
-8.52%
128.43
144.27
-10.98%
148.10
136.75
8.30%
PAT
312.72
341.62
-8.46%
515.32
506.84
1.67%
417.28
506.55
-17.62%
494.55
456.81
8.26%
PATM
11.05%
12.14%
15.36%
15.57%
13.78%
15.81%
14.77%
14.59%
EPS
1.81
1.97
-8.12%
2.95
2.90
1.72%
2.40
2.91
-17.53%
2.82
2.62
7.63%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
12,563.09
12,404.01
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
Net Sales Growth
1.28%
7.58%
5.89%
13.88%
10.10%
1.99%
10.27%
1.42%
-2.13%
-0.61%
 
Cost Of Goods Sold
6,534.86
4,762.21
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
Gross Profit
6,028.23
7,641.80
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
GP Margin
47.98%
61.61%
59.50%
62.10%
62.80%
64.61%
63.82%
64.91%
65.39%
65.69%
66.68%
Total Expenditure
10,246.75
10,008.04
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
Power & Fuel Cost
-
151.59
148.91
126.85
104.01
107.12
105.26
93.91
87.48
84.00
90.35
% Of Sales
-
1.22%
1.29%
1.16%
1.09%
1.23%
1.24%
1.22%
1.15%
1.08%
1.15%
Employee Cost
-
1,216.29
1,114.18
1,059.64
1,033.46
947.74
937.91
792.79
775.67
769.77
669.10
% Of Sales
-
9.81%
9.66%
9.73%
10.81%
10.91%
11.01%
10.27%
10.19%
9.89%
8.55%
Manufacturing Exp.
-
1,898.35
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
% Of Sales
-
15.30%
15.79%
15.57%
14.09%
15.98%
15.59%
15.79%
16.76%
15.17%
15.46%
General & Admin Exp.
-
452.07
325.98
283.86
323.50
321.74
347.38
325.71
297.23
539.80
508.73
% Of Sales
-
3.64%
2.83%
2.61%
3.38%
3.70%
4.08%
4.22%
3.90%
6.94%
6.50%
Selling & Distn. Exp.
-
1,323.95
1,097.20
1,192.11
1,066.21
904.27
836.82
810.24
864.85
994.62
1,379.79
% Of Sales
-
10.67%
9.52%
10.95%
11.15%
10.41%
9.83%
10.49%
11.36%
12.78%
17.63%
Miscellaneous Exp.
-
203.58
193.13
153.89
127.35
149.99
139.84
153.34
168.54
23.64
1,379.79
% Of Sales
-
1.64%
1.68%
1.41%
1.33%
1.73%
1.64%
1.99%
2.21%
0.30%
0.57%
EBITDA
2,316.34
2,395.97
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
EBITDA Margin
18.44%
19.32%
18.73%
20.67%
20.94%
20.64%
20.43%
20.95%
19.82%
19.52%
16.82%
Other Income
550.10
482.41
445.39
393.16
325.29
305.29
296.17
305.18
303.33
217.19
158.05
Interest
163.50
124.18
78.24
38.60
30.81
49.54
59.58
53.05
59.01
48.48
40.12
Depreciation
445.60
394.95
306.90
249.56
240.13
220.45
176.90
162.18
142.86
133.19
114.98
PBT
2,257.34
2,359.25
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
Tax
517.47
547.43
517.35
526.38
361.07
279.72
278.62
335.35
330.34
299.90
250.89
Tax Rate
22.92%
23.20%
23.30%
23.18%
17.55%
16.19%
16.16%
19.81%
20.51%
19.30%
19.02%
PAT
1,739.87
1,842.68
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
PAT before Minority Interest
1,767.08
1,811.31
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
Minority Interest
27.21
31.37
5.82
-3.08
-1.65
-2.96
-3.92
-3.35
-3.37
-2.74
-2.64
PAT Margin
13.85%
14.86%
14.81%
15.97%
17.72%
16.64%
16.93%
17.54%
16.77%
16.08%
13.62%
PAT Growth
-3.97%
7.94%
-1.84%
2.65%
17.26%
0.25%
6.44%
6.07%
2.04%
17.39%
 
EPS
9.82
10.40
9.63
9.81
9.56
8.15
8.13
7.64
7.20
7.06
6.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
9,866.30
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
Share Capital
177.20
177.18
176.79
176.74
176.71
176.63
176.15
176.15
175.91
175.65
Total Reserves
9,593.03
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
Non-Current Liabilities
882.85
601.42
539.47
194.77
225.92
113.27
534.14
635.54
753.65
588.22
Secured Loans
0.00
0.00
1.26
1.31
0.00
25.00
200.00
200.00
0.00
210.57
Unsecured Loans
535.97
298.84
249.10
0.00
162.89
1.05
164.34
270.39
342.42
0.00
Long Term Provisions
68.31
64.37
63.68
63.31
62.94
59.52
56.50
53.40
318.03
318.94
Current Liabilities
3,930.43
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
Trade Payables
2,421.71
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
Other Current Liabilities
461.70
376.95
366.24
397.37
465.30
525.76
411.23
343.79
352.06
543.64
Short Term Borrowings
622.10
700.18
617.29
349.14
304.24
498.23
464.49
440.33
449.74
522.99
Short Term Provisions
424.92
345.69
321.06
272.42
212.19
180.89
148.40
130.39
589.55
720.85
Total Liabilities
15,116.36
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
Net Block
3,769.55
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
Gross Block
6,155.39
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
Accumulated Depreciation
2,385.84
1,991.10
1,720.11
1,523.30
1,365.03
1,159.44
1,007.92
875.73
816.27
663.76
Non Current Assets
9,436.74
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
Capital Work in Progress
232.23
175.13
167.50
147.30
146.57
63.76
41.51
42.10
44.80
50.30
Non Current Investment
5,266.09
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
Long Term Loans & Adv.
122.18
96.75
107.34
142.68
96.72
86.71
76.17
93.65
309.73
293.48
Other Non Current Assets
1.24
24.00
19.22
106.72
546.55
97.53
24.31
24.21
20.35
20.13
Current Assets
5,679.62
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
Current Investments
1,666.60
736.47
854.56
746.01
1,391.03
725.41
713.39
740.75
749.23
405.97
Inventories
1,946.97
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
Sundry Debtors
898.72
848.75
646.15
561.58
813.89
833.56
706.08
650.42
809.20
710.84
Cash & Bank
666.36
325.92
570.14
1,329.03
811.37
328.16
306.06
304.81
219.82
276.04
Other Current Assets
500.97
32.91
40.51
17.92
484.40
398.57
458.04
311.78
808.90
829.28
Short Term Loans & Adv.
454.82
280.71
293.81
387.12
468.06
365.38
442.77
301.49
801.76
743.70
Net Current Assets
1,749.19
639.53
994.00
1,841.75
2,416.38
925.92
1,005.31
889.93
962.18
312.08
Total Assets
15,116.36
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
2,013.47
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
PBT
2,358.74
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
Adjustment
47.51
-75.73
18.03
-8.39
252.91
143.11
-14.92
-148.86
-11.13
74.18
Changes in Working Capital
101.14
-160.07
-96.78
388.36
-57.99
-18.12
-261.75
87.21
-75.16
-116.82
Cash after chg. in Working capital
2,507.39
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
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-493.92
-494.45
-387.60
-321.32
-308.94
-350.73
-324.92
-322.07
-280.52
-229.51
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
-971.74
-586.54
-1,275.45
-1,405.78
-516.84
336.91
-539.99
-806.88
-730.33
-876.20
Net Fixed Assets
-482.46
-417.95
-354.77
-187.17
-292.00
-97.92
-120.37
-362.90
-21.18
-76.20
Net Investments
-673.42
-467.97
-1,385.79
-1,106.08
496.30
471.91
-377.92
-535.19
-792.14
-659.75
Others
184.14
299.38
465.11
-112.53
-721.14
-37.08
-41.70
91.21
82.99
-140.25
Cash from Financing Activity
-1,161.18
-1,035.24
-490.49
-613.41
-1,042.97
-1,888.20
-577.11
-338.97
-374.31
-416.77
Net Cash Inflow / Outflow
-119.45
-133.35
36.39
95.48
53.81
-52.16
-25.60
81.08
82.35
-245.76
Opening Cash & Equivalents
97.57
227.17
188.78
91.74
37.72
89.21
115.75
34.86
-47.49
313.21
Closing Cash & Equivalent
-21.18
97.57
227.17
188.78
91.74
37.72
89.21
115.75
34.86
67.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
55.14
50.31
46.57
42.66
36.85
31.46
31.87
27.01
23.19
18.80
ROA
12.59%
13.12%
15.08%
16.82%
16.30%
16.87%
16.52%
16.62%
17.28%
17.08%
ROE
19.39%
19.84%
22.09%
24.14%
23.99%
25.88%
26.21%
28.97%
33.97%
36.36%
ROCE
23.65%
23.90%
26.73%
27.58%
26.41%
27.49%
28.01%
30.96%
34.54%
34.29%
Fixed Asset Turnover
2.40
2.73
3.15
2.91
2.91
3.09
2.93
2.93
3.13
3.19
Receivable days
22.75
21.03
18.17
23.69
31.08
30.05
29.32
34.59
35.25
32.00
Inventory Days
51.70
55.37
54.84
53.63
50.56
49.90
51.07
52.21
48.00
44.91
Payable days
176.60
164.33
173.94
174.31
79.55
80.72
84.79
78.09
66.60
57.66
Cash Conversion Cycle
-102.15
-87.92
-100.93
-96.98
2.09
-0.76
-4.41
8.71
16.65
19.25
Total Debt/Equity
0.12
0.11
0.11
0.05
0.08
0.13
0.17
0.20
0.19
0.29
Interest Cover
19.99
29.36
59.77
67.77
35.87
29.93
32.91
28.29
33.05
33.89

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Dabur India reports 8% fall in Q4 consolidated net profit
    8th May 2025, 12:27 PM

    Consolidated total income of the company increased by 0.94% at Rs 2,971.29 crore for Q4FY25

    Read More
  • Dabur India’s arm to incorporate subsidiary in UK
    16th Apr 2025, 11:09 AM

    This new entity is being incorporated to undertake the business of sales and distribution of FMCG products in UK

    Read More
  • Dabur reports 2% rise in Q3 consolidated net profit
    30th Jan 2025, 18:00 PM

    Total consolidated income of the company increased marginally by 3% at Rs 3483.28 crore for Q3FY25

    Read More
  • Dabur India - Quarterly Results
    30th Jan 2025, 15:13 PM

    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.