Nifty

:

25541.80

Sensex

:

83697.29

24.75 (0.10%)
90.83 (0.11%)

Login

Nifty
Sensex

:
:

25541.80
83697.29

24.75 (0.10%)
90.83 (0.11%)

Gillette India Ltd.

Household & Personal Products

Rating :

79/99

BSE: 507815 | NSE: GILLETTE

Watchlist

NSE BSE

10752.00

01-Jul-2025

Open
High
Low
Previous Close

10909
10996
10692
10909.50

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

27223
294718718
11006
7152.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

35,049.96
65.68
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

34,630.82
1.21%
34.26

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.93
9.42
5.28

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.97
11.81
5.45

PAT CAGR (%)

10 Years
5 Years
3 Years

10.04
12.33
12.48

P:E (Median)

8 Years
5 Years
3 Years

66.12
59.22
57.18

P:BV (Average)

8 Years
5 Years
3 Years

20.68
20.71
21.50

EV:EBITDA (Average)

8 Years
5 Years
3 Years

42.56
37.60
35.85

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 126.35 135.75 169.45 191.05
P/E Ratio 85.10 79.20 63.45 56.28
Revenue 2633 2567 3149 3455
EBITDA 627 647 807 904
Net Income 412 442 552 623
ROA 22
P/B Ratio 36.07 36.07 35.36 32.52
ROE 42.01 45.65 56.4 60.3
FCFF 460
FCFF Yield 1.53
Net Debt -476 -311 -601 -498
BVPS 298.07 298.05 304.05 330.6

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 767.47 680.74 12.74% 685.55 639.46 7.21% 781.82 667.55 17.12% 645.33 619.44 4.18%
Expenses 541.71 519.41 4.29% 502.84 482.66 4.18% 591.33 529.82 11.61% 470.80 475.78 -1.05%
EBITDA 225.76 161.33 39.94% 182.71 156.80 16.52% 190.49 137.73 38.31% 174.53 143.66 21.49%
EBIDTM 29.42% 23.70% 26.65% 24.52% 24.36% 20.63% 27.05% 23.19%
Other Income 11.74 5.69 106.33% 9.19 7.19 27.82% 7.05 8.64 -18.40% 4.58 4.78 -4.18%
Interest 3.21 3.56 -9.83% 4.25 4.24 0.24% 1.05 1.12 -6.25% 2.68 3.16 -15.19%
Depreciation 24.53 20.64 18.85% 20.51 20.71 -0.97% 19.24 20.09 -4.23% 21.20 21.64 -2.03%
PBT 209.76 142.82 46.87% 167.14 139.04 20.21% 177.25 125.16 41.62% 155.23 123.64 25.55%
Tax 51.08 43.73 16.81% 41.17 35.09 17.33% 44.24 32.47 36.25% 39.26 31.89 23.11%
PAT 158.68 99.09 60.14% 125.97 103.95 21.18% 133.01 92.69 43.50% 115.97 91.75 26.40%
PATM 20.68% 14.56% 18.38% 16.26% 17.01% 13.89% 17.97% 14.81%
EPS 48.67 30.40 60.10% 38.64 31.89 21.17% 40.80 28.43 43.51% 35.57 28.14 26.40%

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 Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17 Jun 16 Jun 15
Net Sales 2,880.17 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 1,973.50 Net Sales Growth 10.47% 6.30% 9.79% 12.28% 19.68% -9.81% 11.02% -3.27% -5.91% -6.64% Cost Of Goods Sold 1,128.01 1,101.30 1,188.13 1,049.46 880.73 761.81 819.34 693.14 786.04 895.55 879.93 Gross Profit 1,752.16 1,531.78 1,288.92 1,206.70 1,128.69 917.25 1,042.31 983.71 947.56 946.97 1,093.57 GP Margin 60.84% 58.17% 52.03% 53.48% 56.17% 54.63% 55.99% 58.66% 54.66% 51.40% 55.41% Total Expenditure 2,106.68 2,005.66 1,939.95 1,774.92 1,549.69 1,320.02 1,483.12 1,295.31 1,352.15 1,515.91 1,788.23 Power & Fuel Cost - 18.15 17.38 16.52 14.32 13.22 16.96 14.73 14.06 12.12 11.82 % Of Sales - 0.69% 0.70% 0.73% 0.71% 0.79% 0.91% 0.88% 0.81% 0.66% 0.60% Employee Cost - 187.41 169.76 150.11 143.22 119.18 108.30 117.91 109.72 106.25 113.71 % Of Sales - 7.12% 6.85% 6.65% 7.13% 7.10% 5.82% 7.03% 6.33% 5.77% 5.76% Manufacturing Exp. - 159.58 140.69 129.00 129.12 131.54 178.34 155.34 136.46 157.14 72.66 % Of Sales - 6.06% 5.68% 5.72% 6.43% 7.83% 9.58% 9.26% 7.87% 8.53% 3.68% General & Admin Exp. - 57.89 41.12 35.87 35.71 36.38 51.56 45.23 31.85 32.61 31.97 % Of Sales - 2.20% 1.66% 1.59% 1.78% 2.17% 2.77% 2.70% 1.84% 1.77% 1.62% Selling & Distn. Exp. - 403.26 328.37 331.34 263.91 203.59 258.49 217.19 231.18 239.19 556.12 % Of Sales - 15.32% 13.26% 14.69% 13.13% 12.13% 13.88% 12.95% 13.34% 12.98% 28.18% Miscellaneous Exp. - 78.07 54.50 62.62 82.68 54.30 50.13 51.77 42.84 73.05 556.12 % Of Sales - 2.96% 2.20% 2.78% 4.11% 3.23% 2.69% 3.09% 2.47% 3.96% 6.18% EBITDA 773.49 627.42 537.10 481.24 459.73 359.04 378.53 381.54 381.45 326.61 185.27 EBITDA Margin 26.86% 23.83% 21.68% 21.33% 22.88% 21.38% 20.33% 22.75% 22.00% 17.73% 9.39% Other Income 32.56 26.10 24.26 8.98 32.50 11.42 16.07 12.81 37.96 37.58 104.18 Interest 11.19 8.63 7.77 10.53 5.25 5.44 7.85 7.46 6.74 5.55 4.65 Depreciation 85.48 82.64 80.69 68.36 57.52 51.05 47.70 42.29 38.35 30.27 38.88 PBT 709.38 562.25 472.90 411.33 429.46 313.97 339.05 344.60 374.32 328.37 245.92 Tax 175.75 150.55 117.22 122.00 119.08 83.79 86.13 115.55 121.24 114.19 87.79 Tax Rate 24.78% 26.78% 24.79% 29.66% 27.73% 26.69% 25.40% 33.53% 32.39% 34.77% 35.70% PAT 533.63 411.70 355.68 289.33 310.38 230.18 252.92 229.05 253.08 214.18 158.13 PAT before Minority Interest 533.63 411.70 355.68 289.33 310.38 230.18 252.92 229.05 253.08 214.18 158.13 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 18.53% 15.64% 14.36% 12.82% 15.45% 13.71% 13.59% 13.66% 14.60% 11.62% 8.01% PAT Growth 37.72% 15.75% 22.93% -6.78% 34.84% -8.99% 10.42% -9.50% 18.16% 35.45% EPS 163.69 126.29 109.10 88.75 95.21 70.61 77.58 70.26 77.63 65.70 48.51

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17 Jun 16 Jun 15
Shareholder's Funds 971.27 988.86 861.20 789.01 911.28 778.36 694.18 500.61 936.62 742.34 Share Capital 32.59 32.59 32.59 32.59 32.59 32.59 32.59 32.59 32.59 32.59 Total Reserves 916.14 937.29 815.69 747.36 871.69 740.76 657.74 465.04 902.05 709.75 Non-Current Liabilities 46.97 63.19 50.28 51.35 38.51 18.93 19.07 14.80 -11.42 -4.93 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 100.39 108.95 83.27 79.11 61.41 51.10 35.47 33.81 3.54 2.93 Current Liabilities 759.04 818.29 674.39 527.01 378.99 380.95 479.35 464.04 484.29 464.64 Trade Payables 639.04 680.13 555.26 408.39 287.35 281.71 329.30 322.73 321.08 268.01 Other Current Liabilities 41.41 79.63 71.67 74.44 56.50 64.66 65.95 71.51 95.55 62.87 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 78.59 58.53 47.46 44.18 35.14 34.58 84.10 69.80 67.66 133.76 Total Liabilities 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 1,202.05 Net Block 346.92 389.47 363.04 309.77 296.46 300.18 264.41 214.09 178.10 156.17 Gross Block 833.90 800.30 694.64 573.53 503.31 456.41 373.66 256.97 196.70 442.60 Accumulated Depreciation 486.98 410.83 331.60 263.76 206.85 156.23 109.25 42.88 18.60 286.43 Non Current Assets 590.67 620.47 622.94 598.20 555.01 577.08 560.65 480.99 436.22 364.60 Capital Work in Progress 25.93 32.43 64.95 72.04 21.19 24.55 40.37 63.34 88.21 63.14 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. 217.82 198.57 194.95 216.39 237.36 245.20 248.61 196.13 162.34 145.29 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 7.15 7.26 7.43 7.57 0.00 Current Assets 1,186.61 1,249.87 962.93 769.17 773.77 601.16 631.95 498.46 973.27 837.45 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 395.84 412.35 373.44 366.58 284.27 234.01 200.15 222.38 244.55 201.57 Sundry Debtors 274.33 320.16 267.01 197.94 190.67 182.49 176.04 130.27 109.76 116.76 Cash & Bank 475.63 455.56 291.07 166.32 232.48 141.72 236.63 115.65 537.17 181.25 Other Current Assets 40.81 10.75 3.74 6.47 66.35 42.94 19.13 30.16 81.79 337.87 Short Term Loans & Adv. 38.30 51.05 27.67 31.86 49.19 27.62 15.31 7.37 49.76 250.40 Net Current Assets 427.57 431.58 288.54 242.16 394.78 220.21 152.60 34.42 488.98 372.81 Total Assets 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 1,202.05

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17 Jun 16 Jun 15
Cash From Operating Activity 509.04 462.60 461.53 443.16 225.22 134.18 237.12 247.97 279.42 171.93 PBT 562.25 472.90 411.33 429.46 313.97 339.05 344.60 374.32 328.37 245.92 Adjustment 79.88 80.38 76.88 63.24 55.61 44.44 48.26 12.14 5.24 50.27 Changes in Working Capital 17.62 35.08 97.27 62.50 -63.25 -103.63 -55.15 6.19 85.21 -44.20 Cash after chg. in Working capital 659.75 588.36 585.48 555.20 306.33 279.86 337.71 392.65 418.82 251.99 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -150.71 -125.76 -123.95 -112.04 -81.11 -145.68 -100.59 -144.68 -139.40 -80.06 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 -49.15 -66.67 -112.04 -79.35 -29.03 -64.68 -76.76 13.69 155.04 -102.56 Net Fixed Assets -27.10 -73.14 -114.02 -121.07 -43.54 -66.93 -93.72 -35.40 220.83 -17.35 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -22.05 6.47 1.98 41.72 14.51 2.25 16.96 49.09 -65.79 -85.21 Cash from Financing Activity -439.90 -231.44 -224.89 -430.16 -105.42 -164.72 -39.23 -684.10 -78.56 -57.73 Net Cash Inflow / Outflow 19.99 164.49 124.60 -66.35 90.77 -95.22 121.13 -422.44 355.90 11.64 Opening Cash & Equivalents 453.44 288.95 164.35 230.70 139.93 235.15 114.02 536.46 180.56 168.92 Closing Cash & Equivalent 473.43 453.44 288.95 164.35 230.70 139.93 235.15 114.02 536.46 180.56

Financial Ratios

Standalone

Right to Left

Description Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17 Jun 16 Jun 15
Book Value (Rs.) 291.11 297.60 260.29 239.32 277.47 237.30 211.82 152.69 286.79 227.78 ROA 22.57% 20.58% 19.59% 23.02% 18.36% 21.34% 21.09% 21.19% 16.40% 14.02% ROE 42.92% 39.13% 35.54% 36.86% 27.44% 34.56% 38.56% 35.34% 25.54% 22.82% ROCE 58.25% 51.96% 51.13% 51.13% 37.81% 47.12% 58.93% 53.03% 39.78% 36.16% Fixed Asset Turnover 3.92 4.00 4.23 3.73 3.50 4.49 5.32 7.88 5.83 4.56 Receivable days 33.84 35.86 31.65 35.29 40.56 35.15 33.34 24.50 22.19 19.22 Inventory Days 46.00 47.98 50.38 59.11 56.33 42.56 45.99 47.65 43.70 39.74 Payable days 218.60 189.76 167.58 144.17 136.32 76.84 97.20 88.05 73.27 58.06 Cash Conversion Cycle -138.76 -105.92 -85.54 -49.76 -39.43 0.87 -17.88 -15.90 -7.38 0.90 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 66.15 61.86 40.06 82.80 58.72 44.19 47.19 56.54 60.17 53.89

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 small cap 250 index fund

globalware trading and holdings limited

icici prudential s&p bse 500 etf

investor education and protection fund (iepf)

Annual Reports:

News Update:

Gillette India reports 60% jump in Q3 net profit during Q3
26th May 2025, 16:46 PM

Total income of the company increased by 13.52% at Rs 779.21 crore for March quarter
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