Nifty

:

24712.05

Sensex

:

80786.54

-255.70 (-1.02%)
-849.37 (-1.04%)

Login

Nifty
Sensex

:
:

24712.05
80786.54

-255.70 (-1.02%)
-849.37 (-1.04%)

Dabur India Ltd.

Household & Personal Products

Rating :

56/99

BSE: 500096 | NSE: DABUR

Watchlist

NSE BSE

522.40

26-Aug-2025

Open
High
Low
Previous Close

518.6
526.8
517.1
518.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

3045617
1592618307.85
672
433.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

92,710.79
52.04
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

92,862.90
1.53%
8.27

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.91
5.61
2.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.30
2.91
1.37

PAT CAGR (%)

10 Years
5 Years
3 Years

3.52
0.85
1.17

P:E (Median)

8 Years
5 Years
3 Years

54.39
56.00
54.60

P:BV (Average)

8 Years
5 Years
3 Years

11.57
10.97
9.95

EV:EBITDA (Average)

8 Years
5 Years
3 Years

37.00
37.26
35.06

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 10.4 9.97 11.1 12.38
P/E Ratio 50.23 52.40 47.06 42.20
Revenue 12404 12563 13536 14710
EBITDA 2400 2316 2538 2824
Net Income 1843 1768 1958 2184
ROA 12.8 11.3 11.9 12.7
P/B Ratio 13.39 8.57 8.06 7.54
ROE 19.56 17.11 17.76 18.4
FCFF 1717 1637 1596 2366
FCFF Yield 2.03 1.93 1.89 2.8
Net Debt -960 -1715 -3580 -4011
BVPS 39.02 60.94 64.78 69.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 2,469.51 2,514.16 -1.78% 1,964.71 2,039.46 -3.67% 2,448.26 2,414.36 1.40% 2,143.58 2,334.40 -8.17%
Expenses 1,984.29 2,017.23 -1.63% 1,680.49 1,702.88 -1.31% 1,925.71 1,882.84 2.28% 1,740.37 1,825.78 -4.68%
EBITDA 485.22 496.93 -2.36% 284.22 336.58 -15.56% 522.55 531.52 -1.69% 403.21 508.62 -20.72%
EBIDTM 19.65% 19.77% 14.47% 16.50% 21.34% 22.01% 18.81% 21.79%
Other Income 115.92 109.62 5.75% 118.55 114.18 3.83% 105.31 101.86 3.39% 118.46 102.49 15.58%
Interest 17.28 19.49 -11.34% 22.84 23.45 -2.60% 28.33 23.92 18.44% 28.92 18.42 57.00%
Depreciation 63.19 60.10 5.14% 63.22 54.19 16.66% 63.78 52.17 22.25% 63.83 51.15 24.79%
PBT 520.67 526.96 -1.19% 316.71 373.12 -15.12% 535.75 557.29 -3.87% 428.92 541.54 -20.80%
Tax 113.26 121.57 -6.84% 66.17 89.97 -26.45% 117.67 129.17 -8.90% 99.71 121.27 -17.78%
PAT 407.41 405.39 0.50% 250.54 283.15 -11.52% 418.08 428.12 -2.35% 329.21 420.27 -21.67%
PATM 16.50% 16.12% 12.75% 13.88% 17.08% 17.73% 15.36% 18.00%
EPS 2.30 2.29 0.44% 1.41 1.60 -11.88% 2.36 2.41 -2.07% 1.86 2.37 -21.52%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 3,404.58 3,349.11 1.66% 2,830.14 2,814.64 0.55% 3,355.25 3,255.06 3.08% 3,028.59 3,203.84 -5.47%
Expenses 2,736.76 2,694.08 1.58% 2,403.27 2,347.83 2.36% 2,673.36 2,587.24 3.33% 2,476.04 2,542.97 -2.63%
EBITDA 667.82 655.03 1.95% 426.87 466.81 -8.56% 681.89 667.82 2.11% 552.55 660.87 -16.39%
EBIDTM 19.62% 19.56% 15.08% 16.59% 20.32% 20.52% 18.24% 20.63%
Other Income 143.97 129.40 11.26% 141.15 128.85 9.55% 128.03 127.37 0.52% 151.52 116.41 30.16%
Interest 34.63 32.66 6.03% 39.25 35.24 11.38% 44.20 36.49 21.13% 47.39 28.14 68.41%
Depreciation 114.14 109.12 4.60% 116.87 107.36 8.86% 108.64 96.89 12.13% 110.97 98.32 12.87%
PBT 663.02 642.65 3.17% 411.90 453.06 -9.08% 657.08 661.81 -0.71% 545.71 650.82 -16.15%
Tax 154.33 148.10 4.21% 99.18 111.44 -11.00% 141.76 154.97 -8.52% 128.43 144.27 -10.98%
PAT 508.69 494.55 2.86% 312.72 341.62 -8.46% 515.32 506.84 1.67% 417.28 506.55 -17.62%
PATM 14.94% 14.77% 11.05% 12.14% 15.36% 15.57% 13.78% 15.81%
EPS 2.90 2.82 2.84% 1.81 1.97 -8.12% 2.95 2.90 1.72% 2.40 2.91 -17.53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 9,026.06 9,070.71 9,135.60 8,684.35 8,179.50 7,184.73 6,309.80 6,273.19 5,592.29 5,290.65 5,340.04 Net Sales Growth -2.97% -0.71% 5.20% 6.17% 13.85% 13.87% 0.58% 12.18% 5.70% -0.92% Cost Of Goods Sold 4,960.56 3,907.49 3,844.83 3,771.06 3,414.68 2,888.57 2,461.29 2,521.32 2,207.19 2,120.98 2,126.82 Gross Profit 4,065.50 5,163.22 5,290.77 4,913.29 4,764.82 4,296.16 3,848.51 3,751.87 3,385.10 3,169.67 3,213.22 GP Margin 45.04% 56.92% 57.91% 56.58% 58.25% 59.80% 60.99% 59.81% 60.53% 59.91% 60.17% Total Expenditure 7,330.86 7,368.09 7,300.78 6,987.60 6,449.01 5,625.53 4,929.03 4,905.95 4,363.46 4,179.28 4,241.96 Power & Fuel Cost - 96.29 97.38 91.64 83.21 70.72 66.48 63.99 59.43 50.61 47.77 % Of Sales - 1.06% 1.07% 1.06% 1.02% 0.98% 1.05% 1.02% 1.06% 0.96% 0.89% Employee Cost - 752.16 758.87 703.14 658.40 655.82 578.26 572.33 461.13 425.30 431.89 % Of Sales - 8.29% 8.31% 8.10% 8.05% 9.13% 9.16% 9.12% 8.25% 8.04% 8.09% Manufacturing Exp. - 1,208.32 1,234.45 1,240.08 1,088.50 880.46 854.86 804.04 756.51 745.61 716.49 % Of Sales - 13.32% 13.51% 14.28% 13.31% 12.25% 13.55% 12.82% 13.53% 14.09% 13.42% General & Admin Exp. - 259.69 230.20 186.39 168.61 204.82 192.50 207.61 194.55 200.18 293.62 % Of Sales - 2.86% 2.52% 2.15% 2.06% 2.85% 3.05% 3.31% 3.48% 3.78% 5.50% Selling & Distn. Exp. - 1,002.47 992.89 829.70 893.83 797.33 655.08 627.39 581.74 548.37 601.93 % Of Sales - 11.05% 10.87% 9.55% 10.93% 11.10% 10.38% 10.00% 10.40% 10.36% 11.27% Miscellaneous Exp. - 141.67 142.16 165.59 141.78 127.81 120.56 109.27 102.91 88.23 601.93 % Of Sales - 1.56% 1.56% 1.91% 1.73% 1.78% 1.91% 1.74% 1.84% 1.67% 0.44% EBITDA 1,695.20 1,702.62 1,834.82 1,696.75 1,730.49 1,559.20 1,380.77 1,367.24 1,228.83 1,111.37 1,098.08 EBITDA Margin 18.78% 18.77% 20.08% 19.54% 21.16% 21.70% 21.88% 21.79% 21.97% 21.01% 20.56% Other Income 458.24 451.94 417.62 392.17 341.55 276.65 276.90 274.74 283.23 279.62 194.36 Interest 97.37 99.58 81.14 46.37 18.67 9.14 19.27 29.80 21.89 21.21 10.26 Depreciation 254.02 246.64 204.60 184.23 157.06 143.40 129.93 108.83 102.50 75.43 72.83 PBT 1,802.05 1,808.34 1,966.70 1,858.32 1,896.31 1,683.31 1,508.47 1,503.35 1,387.67 1,294.35 1,209.35 Tax 396.81 405.12 457.49 455.41 463.38 301.42 238.12 239.06 301.08 296.02 272.09 Tax Rate 22.02% 22.40% 23.26% 24.90% 24.44% 17.91% 16.91% 15.90% 21.93% 22.87% 22.50% PAT 1,405.24 1,403.22 1,509.21 1,373.26 1,432.93 1,381.89 1,170.35 1,264.29 1,072.05 998.33 937.26 PAT before Minority Interest 1,405.24 1,403.22 1,509.21 1,373.26 1,432.93 1,381.89 1,170.35 1,264.29 1,072.05 998.33 937.26 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 15.57% 15.47% 16.52% 15.81% 17.52% 19.23% 18.55% 20.15% 19.17% 18.87% 17.55% PAT Growth -8.57% -7.02% 9.90% -4.16% 3.69% 18.07% -7.43% 17.93% 7.38% 6.52% EPS 7.92 7.91 8.51 7.74 8.08 7.79 6.60 7.13 6.04 5.63 5.28

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 12,618.56 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 Net Sales Growth -0.03% 1.28% 7.58% 5.89% 13.88% 10.10% 1.99% 10.27% 1.42% -2.13% Cost Of Goods Sold 6,589.47 4,785.23 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 Gross Profit 6,029.09 7,777.86 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 GP Margin 47.78% 61.91% 61.61% 59.50% 62.10% 62.80% 64.61% 63.82% 64.91% 65.39% 65.69% Total Expenditure 10,289.43 10,251.04 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 Power & Fuel Cost - 154.39 151.59 148.91 126.85 104.01 107.12 105.26 93.91 87.48 84.00 % Of Sales - 1.23% 1.22% 1.29% 1.16% 1.09% 1.23% 1.24% 1.22% 1.15% 1.08% Employee Cost - 1,266.53 1,216.29 1,114.18 1,059.64 1,033.46 947.74 937.91 792.79 775.67 769.77 % Of Sales - 10.08% 9.81% 9.66% 9.73% 10.81% 10.91% 11.01% 10.27% 10.19% 9.89% Manufacturing Exp. - 1,969.77 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 % Of Sales - 15.68% 15.30% 15.79% 15.57% 14.09% 15.98% 15.59% 15.79% 16.76% 15.17% General & Admin Exp. - 495.93 499.41 325.98 283.86 323.50 321.74 347.38 325.71 297.23 539.80 % Of Sales - 3.95% 4.03% 2.83% 2.61% 3.38% 3.70% 4.08% 4.22% 3.90% 6.94% Selling & Distn. Exp. - 1,397.04 1,323.95 1,097.20 1,192.11 1,066.21 904.27 836.82 810.24 864.85 994.62 % Of Sales - 11.12% 10.67% 9.52% 10.95% 11.15% 10.41% 9.83% 10.49% 11.36% 12.78% Miscellaneous Exp. - 182.15 156.24 193.13 153.89 127.35 149.99 139.84 153.34 168.54 994.62 % Of Sales - 1.45% 1.26% 1.68% 1.41% 1.33% 1.73% 1.64% 1.99% 2.21% 0.30% EBITDA 2,329.13 2,312.05 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 EBITDA Margin 18.46% 18.40% 19.32% 18.73% 20.67% 20.94% 20.64% 20.43% 20.95% 19.82% 19.52% Other Income 564.67 550.10 482.41 445.39 393.16 325.29 305.29 296.17 305.18 303.33 217.19 Interest 165.47 163.50 124.18 78.24 38.60 30.81 49.54 59.58 53.05 59.01 48.48 Depreciation 450.62 441.31 394.95 306.90 249.56 240.13 220.45 176.90 162.18 142.86 133.19 PBT 2,277.71 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 Tax 523.70 517.47 547.43 517.35 526.38 361.07 279.72 278.62 335.35 330.34 299.90 Tax Rate 22.99% 22.92% 23.20% 23.30% 23.18% 17.55% 16.19% 16.16% 19.81% 20.51% 19.30% PAT 1,754.01 1,767.63 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 PAT before Minority Interest 1,781.07 1,740.42 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 Minority Interest 27.06 27.21 31.37 5.82 -3.08 -1.65 -2.96 -3.92 -3.35 -3.37 -2.74 PAT Margin 13.90% 14.07% 14.86% 14.81% 15.97% 17.72% 16.64% 16.93% 17.54% 16.77% 16.08% PAT Growth -5.17% -4.07% 7.94% -1.84% 2.65% 17.26% 0.25% 6.44% 6.07% 2.04% EPS 9.89 9.97 10.39 9.62 9.81 9.55 8.15 8.13 7.63 7.20 7.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 7,423.29 6,915.37 6,286.88 5,863.87 5,391.22 4,574.23 3,968.82 4,226.86 3,657.88 3,094.29 Share Capital 177.23 177.20 177.18 176.79 176.74 176.71 176.63 176.15 176.15 175.91 Total Reserves 7,150.13 6,642.11 6,050.63 5,538.88 5,090.71 4,304.25 3,717.20 3,958.11 3,392.65 2,827.51 Non-Current Liabilities 519.57 726.41 434.04 420.30 59.09 62.41 91.69 351.36 350.15 399.96 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 25.00 200.00 200.00 0.00 Unsecured Loans 249.42 498.93 249.45 249.10 0.00 24.68 1.05 1.04 0.64 0.72 Long Term Provisions 62.58 60.04 57.68 56.57 55.55 54.69 52.76 50.04 47.52 317.76 Current Liabilities 3,062.61 2,891.03 2,631.52 2,307.83 2,036.40 1,441.85 1,518.27 1,234.48 1,208.99 1,591.05 Trade Payables 2,341.97 2,058.93 1,818.72 1,581.47 1,480.70 1,032.45 998.32 960.62 914.52 931.34 Other Current Liabilities 342.57 354.55 302.53 271.55 242.68 192.62 322.31 120.08 146.92 139.51 Short Term Borrowings 35.38 198.99 307.76 261.88 151.96 89.28 108.72 85.49 83.04 86.51 Short Term Provisions 342.69 278.56 202.51 192.93 161.06 127.50 88.92 68.29 64.51 433.69 Total Liabilities 11,005.47 10,532.81 9,352.44 8,592.00 7,486.71 6,078.49 5,578.78 5,812.70 5,217.02 5,085.30 Net Block 1,992.22 1,833.81 1,616.59 1,352.63 1,157.42 1,085.90 987.25 980.12 941.98 638.81 Gross Block 3,664.56 3,287.61 2,879.95 2,442.95 2,109.40 1,923.66 1,715.80 1,612.75 1,490.95 1,131.34 Accumulated Depreciation 1,672.34 1,453.80 1,263.36 1,090.32 951.98 837.76 728.55 632.63 548.97 492.53 Non Current Assets 7,075.37 7,100.44 7,121.16 5,957.84 4,656.72 2,813.30 3,454.43 3,853.86 3,431.41 2,868.30 Capital Work in Progress 136.88 184.23 109.43 128.48 107.26 105.83 21.69 26.82 28.25 24.96 Non Current Investment 4,730.46 4,888.30 5,202.52 4,327.70 3,170.15 1,132.54 2,286.11 2,770.03 2,370.38 1,896.29 Long Term Loans & Adv. 172.41 148.58 145.18 101.53 133.26 85.76 81.39 71.58 85.91 306.70 Other Non Current Assets 0.00 1.13 2.06 1.13 88.63 403.27 77.99 5.31 4.89 1.54 Current Assets 3,930.10 3,432.37 2,231.28 2,634.13 2,829.99 3,265.19 2,124.35 1,958.84 1,785.61 2,217.00 Current Investments 1,628.36 1,260.17 272.53 679.38 451.14 1,382.67 725.40 713.39 735.12 674.02 Inventories 1,288.07 1,149.88 1,223.77 1,237.96 1,114.16 809.14 732.90 704.79 599.27 615.56 Sundry Debtors 600.58 719.21 561.18 454.55 281.24 379.63 431.46 321.34 333.25 420.69 Cash & Bank 133.02 71.11 33.40 136.18 834.74 525.60 124.71 87.02 26.16 55.63 Other Current Assets 280.07 16.85 17.87 18.01 148.71 168.15 109.88 132.30 91.81 451.10 Short Term Loans & Adv. 255.15 215.15 122.53 108.05 134.25 154.70 103.83 124.44 83.79 446.45 Net Current Assets 867.49 541.34 -400.24 326.30 793.59 1,823.34 606.08 724.36 576.62 625.95 Total Assets 11,005.47 10,532.81 9,352.44 8,591.97 7,486.71 6,078.49 5,578.78 5,812.70 5,217.02 5,085.30

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 10,800.69 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 Share Capital 177.23 177.20 177.18 176.79 176.74 176.71 176.63 176.15 176.15 175.91 Total Reserves 10,527.52 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 Non-Current Liabilities 701.05 882.85 601.42 539.47 194.77 225.92 113.27 534.14 635.54 753.65 Secured Loans 29.92 0.00 0.00 1.26 1.31 0.00 25.00 200.00 200.00 0.00 Unsecured Loans 274.11 535.97 298.84 249.10 0.00 162.89 1.05 164.34 270.39 342.42 Long Term Provisions 71.45 68.31 64.37 63.68 63.31 62.94 59.52 56.50 53.40 318.03 Current Liabilities 4,318.44 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 Trade Payables 2,825.34 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 Other Current Liabilities 539.58 461.70 376.95 366.24 397.37 465.30 525.76 411.23 343.79 352.06 Short Term Borrowings 426.09 622.10 700.18 617.29 349.14 304.24 498.23 464.49 440.33 449.74 Short Term Provisions 527.43 424.92 345.69 321.06 272.42 212.19 180.89 148.40 130.39 589.55 Total Liabilities 16,229.75 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 Net Block 3,946.19 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 Gross Block 6,698.19 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 Accumulated Depreciation 2,752.00 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 Non Current Assets 9,697.29 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 Capital Work in Progress 168.99 232.23 175.13 167.50 147.30 146.57 63.76 41.51 42.10 44.80 Non Current Investment 5,380.31 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 Long Term Loans & Adv. 153.63 122.18 96.75 107.34 142.68 96.72 86.71 76.17 93.65 309.73 Other Non Current Assets 4.67 1.24 24.00 19.22 106.72 546.55 97.53 24.31 24.21 20.35 Current Assets 6,532.46 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 Current Investments 2,087.55 1,666.60 736.47 854.56 746.01 1,391.03 725.41 713.39 740.75 749.23 Inventories 2,300.11 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 Sundry Debtors 888.50 898.72 848.75 646.15 561.58 813.89 833.56 706.08 650.42 809.20 Cash & Bank 578.01 666.36 325.92 570.14 1,329.03 811.37 328.16 306.06 304.81 219.82 Other Current Assets 678.29 46.15 32.91 40.51 405.04 484.40 398.57 458.04 311.78 808.90 Short Term Loans & Adv. 625.18 454.82 280.71 293.81 387.12 468.06 365.38 442.77 301.49 801.76 Net Current Assets 2,214.02 1,749.19 639.53 994.00 1,841.75 2,416.38 925.92 1,005.31 889.93 962.18 Total Assets 16,229.75 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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 1,622.97 1,653.33 1,561.91 1,319.95 1,704.17 1,154.77 1,123.57 816.41 926.94 960.30 PBT 1,808.34 1,966.70 1,828.67 1,896.31 1,683.31 1,408.47 1,503.35 1,373.13 1,294.35 1,209.35 Adjustment -29.25 -12.38 -15.84 -83.14 -39.10 56.30 -25.39 -102.35 -147.48 -49.03 Changes in Working Capital 171.55 89.34 181.43 -164.77 334.56 -41.06 -34.83 -153.30 54.57 60.71 Cash after chg. in Working capital 1,950.64 2,043.66 1,994.26 1,648.40 1,978.77 1,423.71 1,443.13 1,117.48 1,201.44 1,221.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -327.67 -390.33 -432.35 -328.45 -274.60 -268.94 -319.56 -301.07 -274.50 -260.73 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 -99.00 -737.50 -618.57 -682.80 -1,121.40 -331.54 416.71 -262.38 -682.12 -497.64 Net Fixed Assets -329.60 -482.46 -417.95 -354.77 -187.17 -292.00 -97.92 -120.37 -362.90 -21.18 Net Investments -210.35 -673.42 -467.97 -1,385.79 -1,106.08 496.30 471.91 -377.92 -535.19 -792.14 Others 440.95 418.38 267.35 1,057.76 171.85 -535.84 42.72 235.91 215.97 315.68 Cash from Financing Activity -1,510.68 -921.82 -939.83 -634.79 -555.04 -826.00 -1,619.39 -496.18 -273.66 -455.05 Net Cash Inflow / Outflow 13.29 -5.99 3.51 2.36 27.73 -2.77 -79.11 57.85 -28.84 7.61 Opening Cash & Equivalents 10.77 15.35 10.47 7.01 -21.75 -20.24 57.80 -1.25 24.41 13.49 Closing Cash & Equivalent 24.16 10.77 15.35 10.47 7.01 -21.75 -20.24 57.80 -1.25 24.41

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 1,986.75 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 PBT 2,257.89 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 Adjustment 144.37 47.51 -75.73 18.03 -8.39 252.91 143.11 -14.92 -148.86 -11.13 Changes in Working Capital -10.97 101.14 -160.07 -96.78 388.36 -57.99 -18.12 -261.75 87.21 -75.16 Cash after chg. in Working capital 2,391.29 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 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -404.54 -493.92 -494.45 -387.60 -321.32 -308.94 -350.73 -324.92 -322.07 -280.52 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 -449.11 -971.74 -586.54 -1,275.45 -1,405.78 -516.84 336.91 -539.99 -806.88 -730.33 Net Fixed Assets -329.60 -482.46 -417.95 -354.77 -187.17 -292.00 -97.92 -120.37 -362.90 -21.18 Net Investments -210.35 -673.42 -467.97 -1,385.79 -1,106.08 496.30 471.91 -377.92 -535.19 -792.14 Others 90.84 184.14 299.38 465.11 -112.53 -721.14 -37.08 -41.70 91.21 82.99 Cash from Financing Activity -1,405.34 -1,161.18 -1,035.24 -490.49 -613.41 -1,042.97 -1,888.20 -577.11 -338.97 -374.31 Net Cash Inflow / Outflow 132.30 -119.45 -133.35 36.39 95.48 53.81 -52.16 -25.60 81.08 82.35 Opening Cash & Equivalents -21.18 97.57 227.17 188.78 91.74 37.72 89.21 115.75 34.86 -47.49 Closing Cash & Equivalent 111.97 -21.18 97.57 227.17 188.78 91.74 37.72 89.21 115.75 34.86

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 41.34 38.48 35.15 32.33 29.80 25.36 22.05 23.47 20.26 17.07 ROA 13.03% 15.18% 15.31% 17.82% 20.37% 20.08% 22.20% 19.44% 19.38% 19.87% ROE 19.84% 23.13% 23.00% 26.09% 28.35% 27.95% 31.50% 27.83% 30.38% 35.45% ROCE 24.91% 28.33% 28.37% 32.14% 32.97% 31.72% 34.88% 33.00% 36.94% 43.20% Fixed Asset Turnover 2.94 3.26 3.55 3.90 3.84 3.73 4.01 3.86 4.10 4.81 Receivable days 23.61 23.24 19.64 15.14 15.58 21.81 20.57 19.95 25.62 25.56 Inventory Days 43.60 43.09 47.60 48.39 45.33 41.46 39.29 39.74 41.29 39.25 Payable days 205.54 184.06 164.55 163.66 158.78 76.84 76.19 81.08 77.82 64.66 Cash Conversion Cycle -138.34 -117.73 -97.32 -100.13 -97.87 -13.57 -16.34 -21.39 -10.91 0.15 Total Debt/Equity 0.04 0.10 0.09 0.09 0.03 0.03 0.08 0.07 0.08 0.03 Interest Cover 19.16 25.24 40.44 102.57 185.17 74.09 51.45 63.73 62.03 118.87

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 60.40 55.14 50.31 46.57 42.66 36.85 31.46 31.87 27.01 23.19 ROA 11.10% 12.59% 13.12% 15.08% 16.82% 16.30% 16.87% 16.52% 16.62% 17.28% ROE 17.00% 19.39% 19.84% 22.09% 24.14% 23.99% 25.88% 26.21% 28.97% 33.97% ROCE 21.47% 23.65% 23.90% 26.73% 27.58% 26.41% 27.49% 28.01% 30.96% 34.54% Fixed Asset Turnover 2.26 2.40 2.73 3.15 2.91 2.91 3.09 2.93 2.93 3.13 Receivable days 22.46 22.75 21.03 18.17 23.69 31.08 30.05 29.32 34.59 35.25 Inventory Days 53.36 51.70 55.37 54.84 53.63 50.56 49.90 51.07 52.21 48.00 Payable days 200.11 176.60 164.33 173.94 174.31 79.55 80.72 84.79 78.09 66.60 Cash Conversion Cycle -124.29 -102.15 -87.92 -100.93 -96.98 2.09 -0.76 -4.41 8.71 16.65 Total Debt/Equity 0.07 0.12 0.11 0.11 0.05 0.08 0.13 0.17 0.20 0.19 Interest Cover 14.81 19.99 29.36 59.77 67.77 35.87 29.93 32.91 28.29 33.05

Top Investors:

lici ulip-secured fund

icici prudential fmcg fund

sbi arbitrage opportunities fund

hdfc trustee company ltd.

investor education and protection fund (iepf)

Annual Reports:

News Update:

Dabur India reports marginal rise in Q1 consolidated net profit
31st Jul 2025, 17:43 PM

Total consolidated income of the company increased by 2.01% at Rs 3548.55 crore for Q1FY26
Read More
Dabur India - Quarterly Results
31st Jul 2025, 15:08 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.

Feedback