Nifty
Sensex
:
:
12113.30
41331.28
-12.60 (-0.10%)
8.28 (0.02%)

Household & Personal Products

Rating :
76/99  (View)

BSE: 500096 | NSE: DABUR

516.00
7.95 (1.56%)
20-Feb-2020 | 10:24AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  509.00
  •  517.00
  •  507.00
  •  508.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  822787
  •  4245.58
  •  523.25
  •  357.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 89,758.01
  • 58.50
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 90,129.22
  • 0.54%
  • 13.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 0.70%
  • 5.42%
  • FII
  • DII
  • Others
  • 17.48%
  • 6.40%
  • 2.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.65
  • 1.70
  • 3.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.81
  • 5.73
  • 2.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.14
  • 6.22
  • 4.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.69
  • 45.13
  • 49.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.36
  • 12.31
  • 12.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.75
  • 32.77
  • 34.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
2,352.97
2,199.21
6.99%
2,211.97
2,124.97
4.09%
2,273.29
2,080.68
9.26%
2,128.19
2,032.91
4.69%
Expenses
1,860.05
1,753.82
6.06%
1,722.44
1,674.14
2.89%
1,815.65
1,694.56
7.15%
1,670.97
1,547.73
7.96%
EBITDA
492.92
445.39
10.67%
489.53
450.83
8.58%
457.64
386.12
18.52%
457.22
485.18
-5.76%
EBIDTM
20.95%
20.25%
22.13%
21.22%
20.13%
18.56%
21.48%
23.87%
Other Income
74.46
75.25
-1.05%
81.78
81.21
0.70%
73.28
73.65
-0.50%
66.06
73.24
-9.80%
Interest
10.49
16.74
-37.34%
15.24
15.56
-2.06%
15.25
14.88
2.49%
12.40
13.24
-6.34%
Depreciation
54.40
44.85
21.29%
54.47
43.10
26.38%
52.75
42.73
23.45%
46.22
42.59
8.52%
PBT
482.49
459.05
5.11%
461.60
473.38
-2.49%
442.92
402.16
10.14%
389.32
502.59
-22.54%
Tax
83.47
92.36
-9.63%
58.17
96.10
-39.47%
79.43
72.38
9.74%
17.78
105.23
-83.10%
PAT
399.02
366.69
8.82%
403.43
377.28
6.93%
363.49
329.78
10.22%
371.54
397.36
-6.50%
PATM
16.96%
16.67%
18.24%
17.75%
15.99%
15.85%
17.46%
19.55%
EPS
2.25
2.07
8.70%
2.28
2.13
7.04%
2.05
1.86
10.22%
2.10
2.25
-6.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
8,966.42
8,514.99
7,721.85
7,613.59
7,779.66
7,827.20
7,075.31
6,169.10
5,305.42
4,104.51
3,390.47
Net Sales Growth
6.27%
10.27%
1.42%
-2.13%
-0.61%
10.63%
14.69%
16.28%
29.26%
21.06%
 
Cost Of Goods Sold
4,479.97
3,080.59
2,709.42
2,635.03
2,669.24
2,608.35
3,399.79
3,019.13
2,692.40
1,937.52
1,030.47
Gross Profit
4,486.45
5,434.40
5,012.43
4,978.56
5,110.42
5,218.85
3,675.52
3,149.97
2,613.02
2,166.99
2,360.00
GP Margin
50.04%
63.82%
64.91%
65.39%
65.69%
66.68%
51.95%
51.06%
49.25%
52.80%
69.61%
Total Expenditure
7,069.11
6,775.43
6,104.41
6,104.65
6,261.38
6,510.79
5,915.48
5,181.34
4,445.61
3,337.26
2,767.28
Power & Fuel Cost
-
105.26
93.91
87.48
84.00
90.35
80.47
75.61
65.44
56.77
46.81
% Of Sales
-
1.24%
1.22%
1.15%
1.08%
1.15%
1.14%
1.23%
1.23%
1.38%
1.38%
Employee Cost
-
937.91
792.79
775.67
769.77
669.10
588.48
483.50
374.54
298.60
268.23
% Of Sales
-
11.01%
10.27%
10.19%
9.89%
8.55%
8.32%
7.84%
7.06%
7.27%
7.91%
Manufacturing Exp.
-
1,327.63
1,219.00
1,275.85
1,180.31
1,210.02
92.37
87.98
80.99
69.07
577.12
% Of Sales
-
15.59%
15.79%
16.76%
15.17%
15.46%
1.31%
1.43%
1.53%
1.68%
17.02%
General & Admin Exp.
-
347.38
325.71
297.23
539.80
508.73
470.72
424.48
318.00
245.81
231.94
% Of Sales
-
4.08%
4.22%
3.90%
6.94%
6.50%
6.65%
6.88%
5.99%
5.99%
6.84%
Selling & Distn. Exp.
-
836.82
810.24
864.85
994.62
1,379.79
1,263.33
1,069.16
864.58
686.57
595.59
% Of Sales
-
9.83%
10.49%
11.36%
12.78%
17.63%
17.86%
17.33%
16.30%
16.73%
17.57%
Miscellaneous Exp.
-
139.84
153.34
168.54
23.64
44.45
20.32
21.48
49.66
42.92
595.59
% Of Sales
-
1.64%
1.99%
2.21%
0.30%
0.57%
0.29%
0.35%
0.94%
1.05%
0.50%
EBITDA
1,897.31
1,739.56
1,617.44
1,508.94
1,518.28
1,316.41
1,159.83
987.76
859.81
767.25
623.19
EBITDA Margin
21.16%
20.43%
20.95%
19.82%
19.52%
16.82%
16.39%
16.01%
16.21%
18.69%
18.38%
Other Income
295.58
296.17
305.18
303.33
217.19
158.05
128.06
108.86
57.40
32.15
48.22
Interest
53.38
59.58
53.05
59.01
48.48
40.12
54.15
58.90
53.84
29.13
20.21
Depreciation
207.84
176.90
162.18
142.86
133.19
114.98
97.49
84.72
72.88
62.40
50.27
PBT
1,776.33
1,799.25
1,707.39
1,610.40
1,553.80
1,319.36
1,136.25
953.00
790.49
707.87
600.93
Tax
238.85
278.62
335.35
330.34
299.90
250.89
219.08
182.63
146.38
138.98
100.47
Tax Rate
13.45%
16.16%
19.81%
20.51%
19.30%
19.02%
19.29%
19.26%
18.52%
19.63%
16.72%
PAT
1,537.48
1,441.37
1,354.15
1,276.69
1,251.16
1,065.83
913.92
763.42
644.89
568.57
501.27
PAT before Minority Interest
1,533.89
1,445.29
1,357.50
1,280.06
1,253.90
1,068.47
916.45
765.79
644.11
568.89
500.46
Minority Interest
-3.59
-3.92
-3.35
-3.37
-2.74
-2.64
-2.53
-2.37
0.78
-0.32
0.81
PAT Margin
17.15%
16.93%
17.54%
16.77%
16.08%
13.62%
12.92%
12.37%
12.16%
13.85%
14.78%
PAT Growth
4.51%
6.44%
6.07%
2.04%
17.39%
16.62%
19.71%
18.38%
13.42%
13.43%
 
Unadjusted EPS
8.68
8.17
7.69
7.25
7.12
6.08
5.24
4.38
3.70
3.27
2.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
5,631.68
5,706.52
4,847.39
4,170.61
3,354.14
2,664.10
2,099.50
1,718.18
1,393.16
935.39
Share Capital
176.63
176.15
176.15
175.91
175.65
174.38
174.29
174.21
174.07
86.76
Total Reserves
5,380.06
5,437.77
4,566.98
3,903.84
3,126.81
2,400.80
1,854.73
1,438.88
1,102.28
833.94
Non-Current Liabilities
113.27
534.14
635.54
753.65
588.22
346.12
897.81
1,282.59
1,313.99
189.97
Secured Loans
25.00
200.00
200.00
0.00
210.57
194.92
539.09
403.44
376.52
70.23
Unsecured Loans
1.05
164.34
270.39
342.42
0.00
65.48
0.84
323.74
340.87
109.07
Long Term Provisions
59.52
56.50
53.40
318.03
318.94
40.89
321.55
528.01
577.66
0.00
Current Liabilities
2,660.31
2,434.44
2,224.54
2,721.47
2,883.32
2,648.59
2,069.80
1,620.54
1,213.76
920.22
Trade Payables
1,455.43
1,410.32
1,310.03
1,330.12
1,095.84
1,096.53
716.74
476.81
661.11
462.00
Other Current Liabilities
525.76
411.23
343.79
352.06
543.64
479.42
432.54
508.40
108.50
4.93
Short Term Borrowings
498.23
464.49
440.33
449.74
522.99
447.74
611.42
340.91
303.41
0.00
Short Term Provisions
180.89
148.40
130.39
589.55
720.85
624.90
309.10
294.42
140.74
453.29
Total Liabilities
8,436.64
8,701.63
7,732.24
7,667.44
6,843.84
5,666.58
5,074.88
4,623.34
3,922.94
2,049.34
Net Block
1,916.96
1,973.95
1,903.41
1,667.40
1,877.13
1,766.90
1,581.88
1,641.23
1,498.70
646.64
Gross Block
3,076.40
2,981.87
2,779.14
2,483.67
2,540.89
2,412.79
2,132.96
2,144.53
1,933.75
985.71
Accumulated Depreciation
1,159.44
1,007.92
875.73
816.27
663.76
645.89
551.08
503.30
435.05
339.07
Non Current Assets
4,850.41
5,261.88
4,617.77
3,983.79
3,648.44
2,323.86
2,292.20
2,153.54
1,872.84
690.19
Capital Work in Progress
63.76
41.51
42.10
44.80
50.30
21.71
92.57
26.76
32.38
30.09
Non Current Investment
2,685.45
3,145.94
2,554.40
1,941.51
1,407.40
492.64
163.17
89.28
1.85
13.46
Long Term Loans & Adv.
86.71
76.17
93.65
309.73
293.48
24.54
316.09
348.19
339.91
0.00
Other Non Current Assets
97.53
24.31
24.21
20.35
20.13
18.07
138.49
48.08
0.00
0.00
Current Assets
3,586.23
3,439.75
3,114.47
3,683.65
3,195.40
3,342.72
2,782.68
2,415.96
1,949.08
1,356.41
Current Investments
725.41
713.39
740.75
749.23
405.97
583.83
765.45
393.24
417.81
250.65
Inventories
1,300.53
1,256.18
1,106.71
1,096.50
973.27
972.51
844.44
823.92
708.53
426.22
Sundry Debtors
833.56
706.08
650.42
809.20
710.84
675.30
484.13
461.68
355.47
119.84
Cash & Bank
328.16
306.06
304.81
219.82
276.04
519.38
361.81
418.42
280.45
192.31
Other Current Assets
398.57
15.27
10.29
7.14
829.28
591.70
326.85
318.70
186.82
367.39
Short Term Loans & Adv.
365.38
442.77
301.49
801.76
743.70
550.09
267.52
286.49
169.18
362.72
Net Current Assets
925.92
1,005.31
889.93
962.18
312.08
694.13
712.88
795.42
735.32
436.19
Total Assets
8,436.64
8,701.63
7,732.24
7,667.44
6,843.84
5,666.58
5,074.88
4,623.34
3,922.94
2,049.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,499.13
1,091.50
1,226.93
1,186.99
1,047.21
1,098.30
869.54
596.93
531.10
498.90
PBT
1,724.87
1,693.09
1,610.65
1,553.80
1,319.36
1,135.53
948.42
790.49
707.87
600.93
Adjustment
143.07
-14.92
-148.86
-11.13
74.18
66.47
45.85
18.20
83.53
54.26
Changes in Working Capital
-18.08
-261.75
87.21
-75.16
-116.82
82.49
43.80
-76.09
-135.34
-39.39
Cash after chg. in Working capital
1,849.86
1,416.42
1,549.00
1,467.51
1,276.72
1,284.49
1,038.07
732.60
656.06
615.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-350.73
-324.92
-322.07
-280.52
-229.51
-186.19
-168.53
-135.67
-124.96
-104.47
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
336.91
-539.99
-806.88
-730.33
-876.20
-107.28
-624.05
-260.50
-1,055.91
-230.18
Net Fixed Assets
-97.92
-120.37
-362.90
-21.18
-76.20
-82.74
-81.37
-123.56
-60.71
-140.06
Net Investments
471.91
-377.92
-535.19
-792.14
-659.75
-92.27
-473.43
-33.23
-170.98
88.39
Others
-37.08
-41.70
91.21
82.99
-140.25
67.73
-69.25
-103.71
-824.22
-178.51
Cash from Financing Activity
-1,888.20
-577.11
-338.97
-374.31
-416.77
-803.69
-233.98
-198.46
612.95
-233.09
Net Cash Inflow / Outflow
-52.16
-25.60
81.08
82.35
-245.76
187.33
11.51
137.97
88.14
35.63
Opening Cash & Equivalents
89.21
115.75
34.86
-47.49
313.21
123.10
111.59
280.45
192.31
156.68
Closing Cash & Equivalent
37.72
89.21
115.75
34.86
67.75
313.21
124.99
418.42
280.45
192.31

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
31.46
31.87
26.93
23.19
18.80
14.77
11.62
8.95
6.75
5.29
ROA
16.87%
16.52%
16.62%
17.28%
17.08%
17.06%
15.79%
15.07%
19.05%
25.57%
ROE
25.88%
26.21%
29.02%
33.97%
36.36%
39.85%
42.75%
47.12%
54.35%
58.86%
ROCE
27.49%
28.01%
30.96%
34.54%
34.29%
34.15%
32.85%
32.96%
42.66%
57.72%
Fixed Asset Turnover
3.09
2.93
2.93
3.13
3.19
3.14
2.91
2.62
2.83
3.83
Receivable days
30.05
29.32
34.59
35.25
32.00
29.66
27.74
27.89
20.97
15.91
Inventory Days
49.90
51.07
52.21
48.00
44.91
46.48
48.93
52.30
50.06
42.83
Payable days
80.72
84.79
78.09
66.60
57.66
52.19
39.69
46.06
60.06
56.83
Cash Conversion Cycle
-0.76
-4.41
8.71
16.65
19.25
23.94
36.98
34.13
10.96
1.91
Total Debt/Equity
0.13
0.17
0.21
0.19
0.29
0.37
0.62
0.72
0.89
0.20
Interest Cover
29.93
32.91
28.29
33.05
33.89
21.97
17.10
15.68
25.30
30.73

News Update


  • Dabur India reports 9% rise in Q3 consolidated net profit
    30th Jan 2020, 15:59 PM

    Total income of the company rise 6.73% at Rs 2427.43 crore for Q3FY20

    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.

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