Nifty

:

24435.95

Sensex

:

77966.35

-35.75 (-0.15%)
-187.90 (-0.24%)

Login

Nifty
Sensex

:
:

24435.95
77966.35

-35.75 (-0.15%)
-187.90 (-0.24%)

Gillette India Ltd.

Household & Personal Products

Rating :

59/99

BSE: 507815 | NSE: GILLETTE

Watchlist

NSE BSE

7589.50

12-Aug-2026

Open
High
Low
Previous Close

7660
7660
7581.5
7641.50

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

9849
74841454
10740
7206

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

24,723.38
37.01
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

24,454.12
3.16%
22.67

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

61.29
57.21
56.33

P:BV (Average)

8 Years
5 Years
3 Years

21.38
22.05
24.15

EV:EBITDA (Average)

8 Years
5 Years
3 Years

40.37
34.98
35.58

Earnings Forecasts:

(Updated: 08-08-2026)

Description 2026 2027 2028 2029
Adj EPS 51 -17 12.29 190.8
P/E Ratio 148.81 -446.44 617.53 39.78
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 -11.41 -20.26 - 23.82
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 Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 783.02 706.72 10.80% 792.00 767.47 3.20% 790.00 685.55 15.24% 810.81 781.82 3.71%
Expenses 555.23 496.47 11.84% 514.73 541.71 -4.98% 542.23 502.84 7.83% 603.05 591.33 1.98%
EBITDA 227.79 210.25 8.34% 277.27 225.76 22.82% 247.77 182.71 35.61% 207.76 190.49 9.07%
EBIDTM 29.09% 29.75% 35.01% 29.42% 31.36% 26.65% 25.62% 24.36%
Other Income 5.22 6.68 -21.86% 4.98 11.74 -57.58% 7.52 9.19 -18.17% 8.71 7.05 23.55%
Interest 1.02 1.04 -1.92% 3.29 3.21 2.49% 3.66 4.25 -13.88% 4.07 1.05 287.62%
Depreciation 17.97 20.46 -12.17% 18.91 24.53 -22.91% 19.49 20.51 -4.97% 19.68 19.24 2.29%
PBT 214.02 195.43 9.51% 260.05 209.76 23.98% 232.14 167.14 38.89% 192.72 177.25 8.73%
Tax 54.57 49.74 9.71% 67.54 51.08 32.22% 59.68 41.17 44.96% 49.07 44.24 10.92%
PAT 159.45 145.69 9.44% 192.51 158.68 21.32% 172.46 125.97 36.91% 143.65 133.01 8.00%
PATM 20.36% 20.61% 24.31% 20.68% 21.83% 18.38% 17.72% 17.01%
EPS 48.91 44.69 9.44% 59.05 48.67 21.33% 52.90 38.64 36.90% 44.06 40.80 7.99%

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 26 Mar 25 Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17
Net Sales 3,175.83 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 Net Sales Growth 7.96% 38.69% -15.12% 6.30% 9.79% 12.28% 19.68% -9.81% 11.02% -3.27% Cost Of Goods Sold 1,211.68 1,134.38 915.38 1,101.30 1,188.13 1,049.46 880.73 761.81 819.34 693.14 786.04 Gross Profit 1,964.15 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 GP Margin 61.85% 63.40% 59.04% 58.17% 52.03% 53.48% 56.17% 54.63% 55.99% 58.66% 54.66% Total Expenditure 2,215.24 2,156.70 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 Power & Fuel Cost - 20.14 13.94 18.15 17.38 16.52 14.32 13.22 16.96 14.73 14.06 % Of Sales - 0.65% 0.62% 0.69% 0.70% 0.73% 0.71% 0.79% 0.91% 0.88% 0.81% Employee Cost - 219.69 132.58 187.41 169.76 150.11 143.22 119.18 108.30 117.91 109.72 % Of Sales - 7.09% 5.93% 7.12% 6.85% 6.65% 7.13% 7.10% 5.82% 7.03% 6.33% Manufacturing Exp. - 171.34 123.05 159.58 140.69 129.00 103.59 103.15 98.75 92.67 91.89 % Of Sales - 5.53% 5.51% 6.06% 5.68% 5.72% 5.16% 6.14% 5.30% 5.53% 5.30% General & Admin Exp. - 46.49 34.59 58.41 41.12 35.87 35.71 36.38 51.56 40.85 31.85 % Of Sales - 1.50% 1.55% 2.22% 1.66% 1.59% 1.78% 2.17% 2.77% 2.44% 1.84% Selling & Distn. Exp. - 485.66 359.97 399.28 328.37 331.34 289.44 231.98 338.08 284.24 275.75 % Of Sales - 15.67% 16.11% 15.16% 13.26% 14.69% 14.40% 13.82% 18.16% 16.95% 15.91% Miscellaneous Exp. - 79.00 56.37 77.55 54.50 62.62 82.68 54.30 50.13 51.77 275.75 % Of Sales - 2.55% 2.52% 2.95% 2.20% 2.78% 4.11% 3.23% 2.69% 3.09% 2.47% EBITDA 960.59 942.83 598.96 631.40 537.10 481.24 459.73 359.04 378.53 381.54 381.45 EBITDA Margin 30.25% 30.42% 26.80% 23.98% 21.68% 21.33% 22.88% 21.38% 20.33% 22.75% 22.00% Other Income 26.43 28.11 27.98 26.10 24.26 8.98 32.50 11.42 16.07 12.81 37.96 Interest 12.04 12.06 8.51 12.61 7.77 10.53 5.25 5.44 7.85 7.46 6.74 Depreciation 76.05 78.54 64.28 82.64 80.69 68.36 57.52 51.05 47.70 42.29 38.35 PBT 898.93 880.34 554.15 562.25 472.90 411.33 429.46 313.97 339.05 344.60 374.32 Tax 230.86 226.03 136.49 150.55 117.22 122.00 119.08 83.79 86.13 115.55 121.24 Tax Rate 25.68% 25.68% 24.63% 26.78% 24.79% 29.66% 27.73% 26.69% 25.40% 33.53% 32.39% PAT 668.07 654.31 417.66 411.70 355.68 289.33 310.38 230.18 252.92 229.05 253.08 PAT before Minority Interest 668.07 654.31 417.66 411.70 355.68 289.33 310.38 230.18 252.92 229.05 253.08 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 21.04% 21.11% 18.69% 15.64% 14.36% 12.82% 15.45% 13.71% 13.59% 13.66% 14.60% PAT Growth 18.59% 56.66% 1.45% 15.75% 22.93% -6.78% 34.84% -8.99% 10.42% -9.50% EPS 204.93 200.71 128.12 126.29 109.10 88.75 95.21 70.61 77.58 70.26 77.63

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17
Shareholder's Funds 946.43 1,023.11 971.27 988.86 861.20 789.01 911.28 778.36 694.18 500.61 Share Capital 32.59 32.59 32.59 32.59 32.59 32.59 32.59 32.59 32.59 32.59 Total Reserves 898.32 974.29 916.14 937.29 815.69 747.36 871.69 740.76 657.74 465.04 Non-Current Liabilities 40.14 48.35 46.97 63.19 50.28 51.35 38.51 18.93 19.07 14.80 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 108.61 112.69 100.39 108.95 83.27 79.11 61.41 51.10 35.47 33.81 Current Liabilities 816.41 781.85 759.04 818.29 674.39 527.01 378.99 380.95 479.35 464.04 Trade Payables 668.66 651.34 639.04 680.13 555.26 408.39 287.35 281.71 329.30 322.73 Other Current Liabilities 78.42 61.76 41.41 79.63 71.67 74.44 56.50 64.66 65.95 71.51 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 69.33 68.75 78.59 58.53 47.46 44.18 35.14 34.58 84.10 69.80 Total Liabilities 1,802.98 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 Net Block 304.30 342.11 346.92 389.47 363.04 309.77 296.46 300.18 264.41 214.09 Gross Block 929.92 891.93 833.90 800.30 694.64 573.53 503.31 456.41 373.66 256.97 Accumulated Depreciation 625.62 549.82 486.98 410.83 331.60 263.76 206.85 156.23 109.25 42.88 Non Current Assets 542.50 570.83 590.67 620.47 622.94 598.20 555.01 577.08 560.65 480.99 Capital Work in Progress 33.30 17.36 25.93 32.43 64.95 72.04 21.19 24.55 40.37 63.34 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. 204.90 211.36 217.82 198.57 194.95 216.39 237.36 245.20 248.61 196.13 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.15 7.26 7.43 Current Assets 1,260.48 1,282.48 1,186.61 1,249.87 962.93 769.17 773.77 601.16 631.95 498.46 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 519.64 453.47 395.84 412.35 373.44 366.58 284.27 234.01 200.15 222.38 Sundry Debtors 397.73 379.03 274.33 320.16 267.01 197.94 190.67 182.49 176.04 130.27 Cash & Bank 269.26 419.14 475.63 455.56 291.07 166.32 232.48 141.72 236.63 115.65 Other Current Assets 73.85 4.40 2.71 10.75 31.41 38.33 66.35 42.94 19.13 30.16 Short Term Loans & Adv. 32.96 26.44 38.10 51.05 27.67 31.86 49.19 27.62 15.31 8.21 Net Current Assets 444.07 500.63 427.57 431.58 288.54 242.16 394.78 220.21 152.60 34.42 Total Assets 1,802.98 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

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17
Cash From Operating Activity 606.64 327.85 509.04 462.60 461.53 443.16 225.22 134.18 237.12 247.97 PBT 880.34 554.15 562.25 472.90 411.33 429.46 313.97 339.05 344.60 374.32 Adjustment 76.14 63.19 83.86 80.38 76.88 63.24 55.61 44.44 48.26 12.14 Changes in Working Capital -114.62 -128.51 13.64 35.08 97.27 62.50 -63.25 -103.63 -55.15 6.19 Cash after chg. in Working capital 841.86 488.83 659.75 588.36 585.48 555.20 306.33 279.86 337.71 392.65 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -235.22 -160.98 -150.71 -125.76 -123.95 -112.04 -81.11 -145.68 -100.59 -144.68 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 -15.56 -27.40 -49.15 -66.67 -112.04 -79.35 -29.03 -64.68 -76.76 13.69 Net Fixed Assets -53.93 -49.46 -27.10 -73.14 -114.02 -121.07 -43.54 -66.93 -93.72 -35.40 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 38.37 22.06 -22.05 6.47 1.98 41.72 14.51 2.25 16.96 49.09 Cash from Financing Activity -739.71 -358.43 -439.90 -231.44 -224.89 -430.16 -105.42 -164.72 -39.23 -684.10 Net Cash Inflow / Outflow -148.63 -57.98 19.99 164.49 124.60 -66.35 90.77 -95.22 121.13 -422.44 Opening Cash & Equivalents 415.45 473.43 453.44 288.95 164.35 230.70 139.93 235.15 114.02 536.46 Closing Cash & Equivalent 266.82 415.45 473.43 453.44 288.95 164.35 230.70 139.93 235.15 114.02

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Jun 24 Jun 23 Jun 22 Jun 21 Jun 20 Jun 19 Jun 18 Jun 17
Book Value (Rs.) 285.64 308.95 291.11 297.60 260.29 239.32 277.47 237.30 211.82 152.69 ROA 35.79% 23.01% 22.57% 20.58% 19.59% 23.02% 18.36% 21.34% 21.09% 21.19% ROE 67.53% 42.71% 42.92% 39.13% 35.54% 36.86% 27.44% 34.56% 38.56% 35.34% ROCE 90.62% 56.42% 58.66% 51.96% 51.13% 51.13% 37.81% 47.12% 58.93% 53.03% Fixed Asset Turnover 4.24 3.17 3.92 4.00 4.23 3.73 3.50 4.49 5.32 7.88 Receivable days 36.67 43.57 33.84 35.86 31.65 35.29 40.56 35.15 33.34 24.50 Inventory Days 45.94 56.63 46.00 47.98 50.38 59.11 56.33 42.56 45.99 47.65 Payable days 212.36 257.26 218.60 189.76 167.58 144.17 136.32 76.84 97.20 88.05 Cash Conversion Cycle -129.75 -157.07 -138.76 -105.92 -85.54 -49.76 -39.43 0.87 -17.88 -15.90 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 74.00 66.12 45.59 61.86 40.06 82.80 58.72 44.19 47.19 56.54

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 - Quarterly Results
31st Jul 2026, 00:00 AM

Read More
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

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