Nifty
Sensex
:
:
8412.80
27288.17
12.45(0.15%)
50.11(0.18%)

Diversified

Rating :
47/99   (View)

BSE: 500096 | NSE: DABUR

277.50
-4.15 (-1.47%)
16-Jan-2017 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 281.10
  • 282.10
  • 277.05
  • 281.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 406335
  • 1127.58
  • 320.00
  • 231.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 49,577.99
  • 38.12
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 50,161.84
  • 0.80%
  • 10.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.03%
  • 0.99%
  • 5.1%
  • FII
  • DII
  • Others
  • 0.78%
  • 4.8%
  • 20.30%

Chart

Price | P:E | P:BV | EV:EBITDA

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
Var%
Net Sales
1,981.62
2,096.23
-5.47%
1,928.44
2,069.49
-6.82%
2,161.30
1,949.74
10.85%
2,127.00
2,079.02
2.31%
Expenses
1,572.95
1,691.74
-7.02%
1,579.61
1,747.74
-9.62%
1,745.95
1,604.09
8.84%
1,748.81
1,727.14
1.25%
EBITDA
408.67
404.49
1.03%
348.83
321.75
8.42%
415.35
345.65
20.16%
378.19
351.88
7.48%
EBIDTM
20.62%
19.30%
18.09%
15.55%
19.22%
17.73%
17.78%
16.93%
Other Income
89.25
54.69
63.19%
61.00
47.86
27.46%
56.31
44.69
26.00%
60.37
38.56
56.56%
Interest
16.61
12.36
34.39%
11.82
11.70
1.03%
13.07
10.29
27.02%
10.89
9.54
14.15%
Depreciation
35.74
32.87
8.73%
34.32
32.64
5.15%
35.98
28.19
27.63%
32.26
30.86
4.54%
PBT
445.57
413.95
7.64%
363.69
325.27
11.81%
422.61
351.86
20.11%
395.41
350.04
12.96%
Tax
87.31
72.78
19.96%
70.11
63.17
10.99%
89.22
67.00
33.16%
76.62
66.31
15.55%
PAT
358.26
341.17
5.01%
293.58
262.10
12.01%
333.39
284.86
17.04%
318.79
283.73
12.36%
PATM
18.08%
16.28%
15.22%
12.66%
15.43%
14.61%
14.99%
13.65%
EPS
2.03
1.94
4.64%
1.66
1.49
11.41%
1.89
1.62
16.67%
1.81
1.61
12.42%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
8,454.02
7,827.20
7,075.31
6,169.10
5,305.42
4,104.51
3,390.47
2,805.43
2,361.06
2,043.14
Net Sales Growth
8.01%
10.63%
14.69%
16.28%
29.26%
21.06%
20.85%
18.82%
15.56%
 
Cost Of Goods Sold
2,706.41
2,608.35
3,399.79
3,019.13
2,692.40
1,937.52
1,030.47
929.01
713.56
636.70
Gross Profit
5,747.61
5,218.85
3,675.52
3,149.97
2,613.02
2,166.99
2,360.00
1,876.42
1,647.51
1,406.43
GP Margin
67.99%
66.68%
51.95%
51.06%
49.25%
52.80%
69.61%
66.89%
69.78%
68.84%
Total Expenditure
6,934.24
6,510.79
5,915.48
5,181.34
4,445.61
3,337.26
2,767.28
2,339.36
1,957.40
1,699.89
Power & Fuel Cost
85.80
90.35
80.47
75.61
65.44
56.77
46.81
50.21
46.73
40.15
% Of Sales
1.01%
1.15%
1.14%
1.23%
1.23%
1.38%
1.38%
1.79%
1.98%
1.97%
Employee Cost
770.49
669.10
588.48
483.50
374.54
298.60
268.23
216.97
189.20
154.20
% Of Sales
9.11%
8.55%
8.32%
7.84%
7.06%
7.27%
7.91%
7.73%
8.01%
7.55%
Manufacturing Exp.
1,211.33
1,210.02
92.37
87.98
80.99
69.07
577.12
496.13
427.20
376.23
% Of Sales
14.33%
15.46%
1.31%
1.43%
1.53%
1.68%
17.02%
17.68%
18.09%
18.41%
General & Admin Exp.
588.95
508.73
470.72
424.48
318.00
245.81
231.94
196.52
162.11
131.08
% Of Sales
6.97%
6.50%
6.65%
6.88%
5.99%
5.99%
6.84%
7.00%
6.87%
6.42%
Selling & Distn. Exp.
1,525.19
1,379.79
1,263.33
1,069.16
864.58
686.57
595.59
430.28
400.17
347.66
% Of Sales
18.04%
17.63%
17.86%
17.33%
16.30%
16.73%
17.57%
15.34%
16.95%
17.02%
Miscellaneous Exp.
46.07
44.45
20.32
21.48
49.66
42.92
17.12
20.24
18.43
347.66
% Of Sales
0.54%
0.57%
0.29%
0.35%
0.94%
1.05%
0.50%
0.72%
0.78%
0.68%
EBITDA
1,519.78
1,316.41
1,159.83
987.76
859.81
767.25
623.19
466.07
403.66
343.25
EBITDA Margin
17.98%
16.82%
16.39%
16.01%
16.21%
18.69%
18.38%
16.61%
17.10%
16.80%
Other Income
219.23
158.05
128.06
108.86
57.40
32.15
48.22
46.85
34.01
25.91
Interest
48.02
40.12
54.15
58.90
53.84
29.13
20.21
23.21
16.80
15.38
Depreciation
133.75
114.98
97.49
84.72
72.88
62.40
50.27
44.86
36.43
34.29
PBT
1,557.24
1,319.36
1,136.25
953.00
790.49
707.87
600.93
444.85
384.44
319.49
Tax
301.79
250.89
219.08
182.63
146.38
138.98
100.47
54.04
50.65
37.32
Tax Rate
19.38%
19.02%
19.29%
19.26%
18.52%
19.63%
16.72%
12.15%
13.18%
11.68%
PAT
1,252.71
1,065.83
913.92
763.42
644.89
568.57
501.27
391.22
333.92
283.04
PAT before Minority Interest
1,255.45
1,068.47
916.45
765.79
644.11
568.89
500.46
390.81
333.79
282.17
Minority Interest
-2.74
-2.64
-2.53
-2.37
0.78
-0.32
0.81
0.41
0.13
0.87
PAT Margin
14.82%
13.62%
12.92%
12.37%
12.16%
13.85%
14.78%
13.95%
14.14%
13.85%
PAT Growth
17.53%
16.62%
19.71%
18.38%
13.42%
13.43%
28.13%
17.16%
17.98%
 
Unadjusted EPS
7.13
6.08
5.24
4.38
3.70
3.27
2.89
4.51
3.86
3.27

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
4,160.07
3,354.14
2,664.10
2,099.50
1,718.18
1,393.16
935.39
818.80
617.58
479.57
Share Capital
175.91
175.65
174.38
174.29
174.21
174.07
86.76
86.51
86.40
86.29
Total Reserves
3,893.30
3,126.81
2,400.80
1,854.73
1,438.88
1,102.28
833.94
704.70
500.27
360.35
Non-Current Liabilities
736.02
588.22
346.12
897.81
1,282.59
1,313.99
189.97
236.94
102.43
184.35
Secured Loans
341.45
210.57
194.92
539.09
403.44
376.52
70.23
98.05
97.56
120.38
Unsecured Loans
0.00
0.00
65.48
0.84
323.74
340.87
109.07
131.94
1.60
39.51
Long Term Provisions
318.03
318.94
40.89
321.55
528.01
577.66
0.00
0.00
0.00
0.00
Current Liabilities
3,093.13
2,883.32
2,648.59
2,069.80
1,620.54
1,213.76
920.22
805.26
732.07
451.75
Trade Payables
1,330.18
1,095.84
1,096.53
716.74
476.81
661.11
462.00
455.59
452.60
351.58
Other Current Liabilities
356.74
543.64
479.42
432.54
508.40
108.50
4.93
5.89
5.36
9.94
Short Term Borrowings
449.74
522.99
447.74
611.42
340.91
303.41
0.00
0.00
0.00
0.00
Short Term Provisions
956.47
720.85
624.90
309.10
294.42
140.74
453.29
343.78
274.10
90.24
Total Liabilities
8,010.90
6,843.84
5,666.58
5,074.88
4,623.34
3,922.94
2,049.34
1,865.57
1,456.83
1,120.14
Net Block
1,949.88
1,877.13
1,766.90
1,581.88
1,641.23
1,498.70
646.64
499.83
420.91
371.82
Gross Block
2,780.23
2,540.89
2,412.79
2,132.96
2,144.53
1,933.75
985.71
799.18
685.32
609.89
Accumulated Depreciation
830.35
663.76
645.89
551.08
503.30
435.05
339.07
299.35
264.41
238.07
Non Current Assets
4,096.82
3,648.44
2,323.86
2,292.20
2,153.54
1,872.84
690.19
788.07
466.33
380.24
Capital Work in Progress
44.80
50.30
21.71
92.57
26.76
32.38
30.09
59.33
44.35
7.34
Non Current Investment
1,787.31
1,407.40
492.64
163.17
89.28
1.85
13.46
228.91
1.08
1.08
Long Term Loans & Adv.
296.66
293.48
24.54
316.09
348.19
339.91
0.00
0.00
0.00
0.00
Other Non Current Assets
18.17
20.13
18.07
138.49
48.08
0.00
0.00
0.00
0.00
0.00
Current Assets
3,914.08
3,195.40
3,342.72
2,782.68
2,415.96
1,949.08
1,356.41
1,068.86
976.54
720.08
Current Investments
736.54
405.97
583.83
765.45
393.24
417.81
250.65
118.06
202.64
79.62
Inventories
1,096.50
973.27
972.51
844.44
823.92
708.53
426.22
375.47
302.48
257.11
Sundry Debtors
809.70
710.84
675.30
484.13
461.68
355.47
119.84
177.88
172.32
141.97
Cash & Bank
220.40
276.04
519.38
361.81
418.42
280.45
192.31
148.43
76.57
60.67
Other Current Assets
1,050.94
829.28
591.70
326.85
318.70
186.82
367.39
249.02
222.53
180.71
Short Term Loans & Adv.
949.80
743.70
550.09
267.52
286.49
169.18
362.72
244.90
218.41
171.84
Net Current Assets
820.95
312.08
694.13
712.88
795.42
735.32
436.19
263.60
244.48
268.33
Total Assets
8,010.90
6,843.84
5,666.58
5,074.88
4,623.34
3,922.94
2,049.34
1,865.57
1,456.82
1,120.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
1,082.58
1,047.21
1,098.30
869.54
596.93
531.10
498.90
322.24
382.08
209.76
PBT
1,557.24
1,319.36
1,135.53
948.42
790.49
707.87
600.93
444.85
384.44
319.49
Adjustment
44.94
74.18
66.47
45.85
18.20
83.53
54.26
56.86
54.14
50.56
Changes in Working Capital
-241.67
-116.82
82.49
43.80
-76.09
-135.34
-39.39
-94.71
23.90
-78.73
Cash after chg. in Working capital
1,360.51
1,276.72
1,284.49
1,038.07
732.60
656.06
615.80
407.00
462.48
291.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-277.93
-229.51
-186.19
-168.53
-135.67
-124.96
-104.47
-39.55
-63.45
-66.09
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
-618.34
-876.20
-107.28
-624.05
-260.50
-1,055.91
-230.18
-251.06
-237.21
-78.71
Net Fixed Assets
-79.07
-76.20
-82.74
-81.37
-123.56
-60.71
-140.06
-86.29
-76.18
-66.71
Net Investments
-646.70
-659.75
-92.27
-473.43
-33.23
-170.98
88.39
-166.53
-125.02
129.73
Others
107.43
-140.25
67.73
-69.25
-103.71
-824.22
-178.51
1.76
-36.01
-141.73
Cash from Financing Activity
-394.89
-416.77
-803.69
-233.98
-198.46
612.95
-233.09
0.68
-128.97
-121.56
Net Cash Inflow / Outflow
69.35
-245.76
187.33
11.51
137.97
88.14
35.63
71.86
15.90
9.50
Opening Cash & Equivalents
67.75
313.21
123.10
111.59
280.45
192.31
156.68
76.57
60.67
51.17
Closing Cash & Equivalent
137.42
67.75
313.21
124.99
418.42
280.45
192.31
148.43
76.57
60.67

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
23.13
18.80
14.77
11.62
8.95
6.75
5.29
4.52
3.31
2.47
ROA
16.90%
17.08%
17.06%
15.79%
15.07%
19.05%
25.57%
23.53%
25.91%
25.90%
ROE
34.06%
36.36%
39.85%
42.75%
47.12%
54.35%
58.86%
57.67%
66.79%
66.51%
ROCE
34.60%
34.29%
34.15%
32.85%
32.96%
42.66%
57.72%
53.71%
60.68%
56.37%
Fixed Asset Turnover
3.21
3.19
3.14
2.91
2.62
2.83
3.83
3.82
3.70
3.16
Receivable days
32.48
32.00
29.66
27.74
27.89
20.97
15.91
22.55
23.94
18.98
Inventory Days
44.21
44.91
46.48
48.93
52.30
50.06
42.83
43.66
42.62
41.22
Payable days
60.25
57.66
52.19
39.69
46.06
60.06
56.83
65.33
64.08
54.64
Cash Conversion Cycle
16.45
19.25
23.94
36.98
34.13
10.96
1.91
0.88
2.47
5.56
Total Debt/Equity
0.20
0.29
0.37
0.62
0.72
0.89
0.20
0.29
0.17
0.37
Interest Cover
33.43
33.89
21.97
17.10
15.68
25.30
30.73
20.17
23.89
21.78

News Update


  • Dabur plans to buy personal care business of CTL group
    2nd November 2016

    The acquisition will mark the company’s entry into the South African personal care market

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.