Nifty

:

24250.20

Sensex

:

77654.60

264.85 (1.10%)
888.68 (1.16%)

Login

Nifty
Sensex

:
:

24250.20
77654.60

264.85 (1.10%)
888.68 (1.16%)

Gillette India Ltd.

Household & Personal Products

Rating :

57/99

BSE: 507815 | NSE: GILLETTE

Watchlist

NSE BSE

7892.00

29-Jul-2026

Open
High
Low
Previous Close

7876.5
7929.5
7795
7790.00

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

12593
99431530.5
11281
7206

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

25,703.06
39.28
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

25,433.80
3.04%
27.16

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

61.53
57.27
56.33

P:BV (Average)

8 Years
5 Years
3 Years

21.37
22.02
24.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

40.52
35.07
35.70

Earnings Forecasts:

(Updated: 25-07-2026)

Description 2026 2027 2028 2029
Adj EPS 51 -17 12.29 190.8
P/E Ratio 154.75 -464.24 642.15 41.36
Revenue 35.44 31.64 - 3155.05
EBITDA 3412.7 3725.75 - 894.05
Net Income 950.15 1072 - 621.75
ROA 662.1 751.5 - -
P/B Ratio -11.86 -21.07 - 24.77
ROE 25.38 24.4 - 60.35
FCFF 71.85 78.9 - 767.4
FCFF Yield 588.1 910.1 - 3.13
Net Debt 2.4 3.71 - -299.6
BVPS -665.2 -374.6 - 318.65

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 792.00 767.47 3.20% 790.00 685.55 15.24% 810.81 781.82 3.71% 706.72 645.33 9.51%
Expenses 514.73 541.71 -4.98% 542.23 502.84 7.83% 603.05 591.33 1.98% 496.47 469.81 5.67%
EBITDA 277.27 225.76 22.82% 247.77 182.71 35.61% 207.76 190.49 9.07% 210.25 175.52 19.79%
EBIDTM 35.01% 29.42% 31.36% 26.65% 25.62% 24.36% 29.75% 27.20%
Other Income 4.98 11.74 -57.58% 7.52 9.19 -18.17% 8.71 7.05 23.55% 6.68 4.58 45.85%
Interest 3.29 3.21 2.49% 3.66 4.25 -13.88% 4.07 1.05 287.62% 1.04 3.67 -71.66%
Depreciation 18.91 24.53 -22.91% 19.49 20.51 -4.97% 19.68 19.24 2.29% 20.46 21.20 -3.49%
PBT 260.05 209.76 23.98% 232.14 167.14 38.89% 192.72 177.25 8.73% 195.43 155.23 25.90%
Tax 67.54 51.08 32.22% 59.68 41.17 44.96% 49.07 44.24 10.92% 49.74 39.26 26.69%
PAT 192.51 158.68 21.32% 172.46 125.97 36.91% 143.65 133.01 8.00% 145.69 115.97 25.63%
PATM 24.31% 20.68% 21.83% 18.38% 17.72% 17.01% 20.61% 17.97%
EPS 59.05 48.67 21.33% 52.90 38.64 36.90% 44.06 40.80 7.99% 44.69 35.57 25.64%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 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 3,099.53 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 1,755.19 Net Sales Growth 7.62% -15.12% 6.30% 9.79% 12.28% 19.68% -9.81% 11.02% -3.27% -1.23% Cost Of Goods Sold 1,134.38 915.38 1,101.30 1,188.13 1,049.46 880.73 761.81 819.34 693.14 786.04 854.19 Gross Profit 1,965.15 1,319.46 1,531.78 1,288.92 1,206.70 1,128.69 917.25 1,042.31 983.71 947.56 901.00 GP Margin 63.40% 59.04% 58.17% 52.03% 53.48% 56.17% 54.63% 55.99% 58.66% 54.66% 51.33% Total Expenditure 2,156.48 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 1,449.58 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% 0.69% 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% 6.05% Manufacturing Exp. - 123.05 159.58 140.69 129.00 103.59 103.15 98.75 92.67 91.89 86.43 % Of Sales - 5.51% 6.06% 5.68% 5.72% 5.16% 6.14% 5.30% 5.53% 5.30% 4.92% General & Admin Exp. - 34.59 58.41 41.12 35.87 35.71 36.38 51.56 40.85 31.85 32.61 % Of Sales - 1.55% 2.22% 1.66% 1.59% 1.78% 2.17% 2.77% 2.44% 1.84% 1.86% Selling & Distn. Exp. - 359.97 399.28 328.37 331.34 289.44 231.98 338.08 284.24 275.75 309.90 % Of Sales - 16.11% 15.16% 13.26% 14.69% 14.40% 13.82% 18.16% 16.95% 15.91% 17.66% Miscellaneous Exp. - 56.37 77.55 54.50 62.62 82.68 54.30 50.13 51.77 42.84 309.90 % Of Sales - 2.52% 2.95% 2.20% 2.78% 4.11% 3.23% 2.69% 3.09% 2.47% 2.74% EBITDA 943.05 598.96 631.40 537.10 481.24 459.73 359.04 378.53 381.54 381.45 305.61 EBITDA Margin 30.43% 26.80% 23.98% 21.68% 21.33% 22.88% 21.38% 20.33% 22.75% 22.00% 17.41% Other Income 27.89 27.98 26.10 24.26 8.98 32.50 11.42 16.07 12.81 37.96 35.76 Interest 12.06 8.51 12.61 7.77 10.53 5.25 5.44 7.85 7.46 6.74 5.55 Depreciation 78.54 64.28 82.64 80.69 68.36 57.52 51.05 47.70 42.29 38.35 30.27 PBT 880.34 554.15 562.25 472.90 411.33 429.46 313.97 339.05 344.60 374.32 305.55 Tax 226.03 136.49 150.55 117.22 122.00 119.08 83.79 86.13 115.55 121.24 106.29 Tax Rate 25.68% 24.63% 26.78% 24.79% 29.66% 27.73% 26.69% 25.40% 33.53% 32.39% 34.79% PAT 654.31 417.66 411.70 355.68 289.33 310.38 230.18 252.92 229.05 253.08 199.26 PAT before Minority Interest 654.31 417.66 411.70 355.68 289.33 310.38 230.18 252.92 229.05 253.08 199.26 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 21.11% 18.69% 15.64% 14.36% 12.82% 15.45% 13.71% 13.59% 13.66% 14.60% 11.35% PAT Growth 22.61% 1.45% 15.75% 22.93% -6.78% 34.84% -8.99% 10.42% -9.50% 27.01% EPS 200.71 128.12 126.29 109.10 88.75 95.21 70.61 77.58 70.26 77.63 61.12

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 8.21 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

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

adventz finance private limited

globalware trading and holdings limited

aditya birla sun life trustee private limited a/c - aditya birla sun life bse 500 quality 50 index fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Gillette India reports 21% rise in Q4 net profit
28th May 2026, 17:02 PM

Total income of the company has increased by 2.28% at Rs 796.98 crore for Q4FY26
Read More
Gillette India - Quarterly Results
28th May 2026, 00:00 AM

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