Nifty

:

25114.00

Sensex

:

81904.70

108.50 (0.43%)
355.97 (0.44%)

Login

Nifty
Sensex

:
:

25114.00
81904.70

108.50 (0.43%)
355.97 (0.44%)

Gillette India Ltd.

Household & Personal Products

Rating :

70/99

BSE: 507815 | NSE: GILLETTE

Watchlist

NSE BSE

9959.00

12-Sep-2025

Open
High
Low
Previous Close

10098
10160
9936
10060.00

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

13808
138350941
11500
7411.65

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

32,477.52
57.65
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

32,058.38
1.12%
28.18

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

65.97
59.10
57.18

P:BV (Average)

8 Years
5 Years
3 Years

21.08
21.22
22.32

EV:EBITDA (Average)

8 Years
5 Years
3 Years

42.60
37.20
36.08

Earnings Forecasts:

(Updated: 15-09-2025)

Description 2024 2025 2026 2027
Adj EPS 149.55 193.52 218.16
P/E Ratio 66.59 51.46 45.65
Revenue 2234.8 3122.45 3439.6
EBITDA 599 905.6 1014.65
Net Income 417.7 630.7 710.95
ROA
P/B Ratio 31.73 30.69 29.19
ROE 48.85 60.62 65.54
FCFF
FCFF Yield
Net Debt -419.1 -431.15 -686.35
BVPS 313.9 324.51 341.14

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 706.72 645.33 9.51% 767.47 680.74 12.74% 685.55 639.46 7.21% 781.82 667.55 17.12%
Expenses 496.47 469.81 5.67% 541.71 519.41 4.29% 502.84 482.66 4.18% 591.33 529.82 11.61%
EBITDA 210.25 175.52 19.79% 225.76 161.33 39.94% 182.71 156.80 16.52% 190.49 137.73 38.31%
EBIDTM 29.75% 27.20% 29.42% 23.70% 26.65% 24.52% 24.36% 20.63%
Other Income 6.68 4.58 45.85% 11.74 5.69 106.33% 9.19 7.19 27.82% 7.05 8.64 -18.40%
Interest 1.04 3.67 -71.66% 3.21 3.56 -9.83% 4.25 4.24 0.24% 1.05 1.12 -6.25%
Depreciation 20.46 21.20 -3.49% 24.53 20.64 18.85% 20.51 20.71 -0.97% 19.24 20.09 -4.23%
PBT 195.43 155.23 25.90% 209.76 142.82 46.87% 167.14 139.04 20.21% 177.25 125.16 41.62%
Tax 49.74 39.26 26.69% 51.08 43.73 16.81% 41.17 35.09 17.33% 44.24 32.47 36.25%
PAT 145.69 115.97 25.63% 158.68 99.09 60.14% 125.97 103.95 21.18% 133.01 92.69 43.50%
PATM 20.61% 17.97% 20.68% 14.56% 18.38% 16.26% 17.01% 13.89%
EPS 44.69 35.57 25.64% 48.67 30.40 60.10% 38.64 31.89 21.17% 40.80 28.43 43.51%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17 Jun 16
Net Sales 2,941.56 2,234.84 2,633.08 2,477.05 2,256.16 2,009.42 1,679.06 1,861.65 1,676.85 1,733.60 1,842.52 Net Sales Growth 11.72% -15.12% 6.30% 9.79% 12.28% 19.68% -9.81% 11.02% -3.27% -5.91% Cost Of Goods Sold 1,131.42 915.38 1,101.30 1,188.13 1,049.46 880.73 761.81 819.34 693.14 786.04 895.55 Gross Profit 1,810.14 1,319.46 1,531.78 1,288.92 1,206.70 1,128.69 917.25 1,042.31 983.71 947.56 946.97 GP Margin 61.54% 59.04% 58.17% 52.03% 53.48% 56.17% 54.63% 55.99% 58.66% 54.66% 51.40% Total Expenditure 2,132.35 1,635.88 2,001.68 1,939.95 1,774.92 1,549.69 1,320.02 1,483.12 1,295.31 1,352.15 1,515.91 Power & Fuel Cost - 13.94 18.15 17.38 16.52 14.32 13.22 16.96 14.73 14.06 12.12 % Of Sales - 0.62% 0.69% 0.70% 0.73% 0.71% 0.79% 0.91% 0.88% 0.81% 0.66% Employee Cost - 132.58 187.41 169.76 150.11 143.22 119.18 108.30 117.91 109.72 106.25 % Of Sales - 5.93% 7.12% 6.85% 6.65% 7.13% 7.10% 5.82% 7.03% 6.33% 5.77% Manufacturing Exp. - 123.05 159.58 140.69 129.00 129.12 131.54 178.34 155.34 136.46 157.14 % Of Sales - 5.51% 6.06% 5.68% 5.72% 6.43% 7.83% 9.58% 9.26% 7.87% 8.53% General & Admin Exp. - 34.59 58.41 41.12 35.87 35.71 36.38 51.56 45.23 31.85 32.61 % Of Sales - 1.55% 2.22% 1.66% 1.59% 1.78% 2.17% 2.77% 2.70% 1.84% 1.77% Selling & Distn. Exp. - 359.97 399.28 328.37 331.34 263.91 203.59 258.49 217.19 231.18 239.19 % Of Sales - 16.11% 15.16% 13.26% 14.69% 13.13% 12.13% 13.88% 12.95% 13.34% 12.98% Miscellaneous Exp. - 56.37 77.55 54.50 62.62 82.68 54.30 50.13 51.77 42.84 239.19 % Of Sales - 2.52% 2.95% 2.20% 2.78% 4.11% 3.23% 2.69% 3.09% 2.47% 3.96% EBITDA 809.21 598.96 631.40 537.10 481.24 459.73 359.04 378.53 381.54 381.45 326.61 EBITDA Margin 27.51% 26.80% 23.98% 21.68% 21.33% 22.88% 21.38% 20.33% 22.75% 22.00% 17.73% Other Income 34.66 27.98 26.10 24.26 8.98 32.50 11.42 16.07 12.81 37.96 37.58 Interest 9.55 8.51 12.61 7.77 10.53 5.25 5.44 7.85 7.46 6.74 5.55 Depreciation 84.74 64.28 82.64 80.69 68.36 57.52 51.05 47.70 42.29 38.35 30.27 PBT 749.58 554.15 562.25 472.90 411.33 429.46 313.97 339.05 344.60 374.32 328.37 Tax 186.23 136.49 150.55 117.22 122.00 119.08 83.79 86.13 115.55 121.24 114.19 Tax Rate 24.84% 24.63% 26.78% 24.79% 29.66% 27.73% 26.69% 25.40% 33.53% 32.39% 34.77% PAT 563.35 417.66 411.70 355.68 289.33 310.38 230.18 252.92 229.05 253.08 214.18 PAT before Minority Interest 563.35 417.66 411.70 355.68 289.33 310.38 230.18 252.92 229.05 253.08 214.18 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 19.15% 18.69% 15.64% 14.36% 12.82% 15.45% 13.71% 13.59% 13.66% 14.60% 11.62% PAT Growth 36.84% 1.45% 15.75% 22.93% -6.78% 34.84% -8.99% 10.42% -9.50% 18.16% EPS 172.81 128.12 126.29 109.10 88.75 95.21 70.61 77.58 70.26 77.63 65.70

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17 Jun 16
Shareholder's Funds 1,023.11 971.27 988.86 861.20 789.01 911.28 778.36 694.18 500.61 936.62 Share Capital 32.59 32.59 32.59 32.59 32.59 32.59 32.59 32.59 32.59 32.59 Total Reserves 974.29 916.14 937.29 815.69 747.36 871.69 740.76 657.74 465.04 902.05 Non-Current Liabilities 48.35 46.97 63.19 50.28 51.35 38.51 18.93 19.07 14.80 -11.42 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 112.69 100.39 108.95 83.27 79.11 61.41 51.10 35.47 33.81 3.54 Current Liabilities 781.85 759.04 818.29 674.39 527.01 378.99 380.95 479.35 464.04 484.29 Trade Payables 651.34 639.04 680.13 555.26 408.39 287.35 281.71 329.30 322.73 321.08 Other Current Liabilities 61.76 41.41 79.63 71.67 74.44 56.50 64.66 65.95 71.51 95.55 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 68.75 78.59 58.53 47.46 44.18 35.14 34.58 84.10 69.80 67.66 Total Liabilities 1,853.31 1,777.28 1,870.34 1,585.87 1,367.37 1,328.78 1,178.24 1,192.60 979.45 1,409.49 Net Block 342.11 346.92 389.47 363.04 309.77 296.46 300.18 264.41 214.09 178.10 Gross Block 891.93 833.90 800.30 694.64 573.53 503.31 456.41 373.66 256.97 196.70 Accumulated Depreciation 549.82 486.98 410.83 331.60 263.76 206.85 156.23 109.25 42.88 18.60 Non Current Assets 570.83 590.67 620.47 622.94 598.20 555.01 577.08 560.65 480.99 436.22 Capital Work in Progress 17.36 25.93 32.43 64.95 72.04 21.19 24.55 40.37 63.34 88.21 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 211.36 217.82 198.57 194.95 216.39 237.36 245.20 248.61 196.13 162.34 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 7.15 7.26 7.43 7.57 Current Assets 1,282.48 1,186.61 1,249.87 962.93 769.17 773.77 601.16 631.95 498.46 973.27 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 453.47 395.84 412.35 373.44 366.58 284.27 234.01 200.15 222.38 244.55 Sundry Debtors 379.03 274.33 320.16 267.01 197.94 190.67 182.49 176.04 130.27 109.76 Cash & Bank 419.14 475.63 455.56 291.07 166.32 232.48 141.72 236.63 115.65 537.17 Other Current Assets 30.84 2.71 10.75 3.74 38.33 66.35 42.94 19.13 30.16 81.79 Short Term Loans & Adv. 26.44 38.10 51.05 27.67 31.86 49.19 27.62 15.31 7.37 49.76 Net Current Assets 500.63 427.57 431.58 288.54 242.16 394.78 220.21 152.60 34.42 488.98 Total Assets 1,853.31 1,777.28 1,870.34 1,585.87 1,367.37 1,328.78 1,178.24 1,192.60 979.45 1,409.49

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17 Jun 16
Cash From Operating Activity 327.85 509.04 462.60 461.53 443.16 225.22 134.18 237.12 247.97 279.42 PBT 554.15 562.25 472.90 411.33 429.46 313.97 339.05 344.60 374.32 328.37 Adjustment 63.19 83.86 80.38 76.88 63.24 55.61 44.44 48.26 12.14 5.24 Changes in Working Capital -128.51 13.64 35.08 97.27 62.50 -63.25 -103.63 -55.15 6.19 85.21 Cash after chg. in Working capital 488.83 659.75 588.36 585.48 555.20 306.33 279.86 337.71 392.65 418.82 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -160.98 -150.71 -125.76 -123.95 -112.04 -81.11 -145.68 -100.59 -144.68 -139.40 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 -27.40 -49.15 -66.67 -112.04 -79.35 -29.03 -64.68 -76.76 13.69 155.04 Net Fixed Assets -49.46 -27.10 -73.14 -114.02 -121.07 -43.54 -66.93 -93.72 -35.40 220.83 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 22.06 -22.05 6.47 1.98 41.72 14.51 2.25 16.96 49.09 -65.79 Cash from Financing Activity -358.43 -439.90 -231.44 -224.89 -430.16 -105.42 -164.72 -39.23 -684.10 -78.56 Net Cash Inflow / Outflow -57.98 19.99 164.49 124.60 -66.35 90.77 -95.22 121.13 -422.44 355.90 Opening Cash & Equivalents 473.43 453.44 288.95 164.35 230.70 139.93 235.15 114.02 536.46 180.56 Closing Cash & Equivalent 415.45 473.43 453.44 288.95 164.35 230.70 139.93 235.15 114.02 536.46

Financial Ratios

Standalone

Right to Left

Description Mar 25 Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17 Jun 16
Book Value (Rs.) 308.95 291.11 297.60 260.29 239.32 277.47 237.30 211.82 152.69 286.79 ROA 23.01% 22.57% 20.58% 19.59% 23.02% 18.36% 21.34% 21.09% 21.19% 16.40% ROE 42.71% 42.92% 39.13% 35.54% 36.86% 27.44% 34.56% 38.56% 35.34% 25.54% ROCE 56.42% 58.66% 51.96% 51.13% 51.13% 37.81% 47.12% 58.93% 53.03% 39.78% Fixed Asset Turnover 3.17 3.92 4.00 4.23 3.73 3.50 4.49 5.32 7.88 5.83 Receivable days 43.57 33.84 35.86 31.65 35.29 40.56 35.15 33.34 24.50 22.19 Inventory Days 56.63 46.00 47.98 50.38 59.11 56.33 42.56 45.99 47.65 43.70 Payable days 257.26 218.60 189.76 167.58 144.17 136.32 76.84 97.20 88.05 73.27 Cash Conversion Cycle -157.07 -138.76 -105.92 -85.54 -49.76 -39.43 0.87 -17.88 -15.90 -7.38 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 66.12 45.59 61.86 40.06 82.80 58.72 44.19 47.19 56.54 60.17

Top Investors:

life insurance corporation of india - p & gs fund

adventz finance private limited

aditya birla sun life trustee private limited a/c aditya birla sun life balanced advantage fund

nippon life india trustee ltd-a/c nippon india nifty 500 equal weight index fund

globalware trading and holdings limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

Gillette India - Quarterly Results
31st Jul 2025, 13:01 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