Nifty
Sensex
:
:
10564.05
34415.58
-1.25 (-0.01%)
-11.71 (-0.03%)

Household & Personal Products

Rating :
58/99   (View)

BSE: 500096 | NSE: DABUR

355.15
-3.20 (-0.89%)
20-Apr-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 356.50
  • 359.50
  • 353.05
  • 358.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 550428
  • 1954.85
  • 368.60
  • 265.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 62,393.06
  • 48.32
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 62,999.79
  • 0.64%
  • 11.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.07%
  • 1.09%
  • 4.43%
  • FII
  • DII
  • Others
  • 0.45%
  • 8.08%
  • 17.88%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Net Sales
1,966.44
1,852.91
6.13%
1,958.93
1,981.62
-1.15%
1,790.06
1,928.44
-7.18%
1,914.68
2,161.30
-11.41%
Expenses
1,562.97
1,519.03
2.89%
1,539.03
1,572.95
-2.16%
1,481.17
1,579.61
-6.23%
1,497.12
1,745.95
-14.25%
EBITDA
403.47
333.88
20.84%
419.90
408.67
2.75%
308.89
348.83
-11.45%
417.56
415.35
0.53%
EBIDTM
20.52%
18.02%
21.44%
20.62%
17.26%
18.09%
21.81%
19.22%
Other Income
66.34
83.06
-20.13%
84.32
89.25
-5.52%
81.28
61.00
33.25%
65.04
56.31
15.50%
Interest
13.21
13.94
-5.24%
13.32
16.61
-19.81%
13.28
11.82
12.35%
11.66
13.07
-10.79%
Depreciation
40.45
33.26
21.62%
40.08
35.74
12.14%
39.06
34.32
13.81%
39.54
35.98
9.89%
PBT
416.15
369.74
12.55%
450.82
445.57
1.18%
323.29
363.69
-11.11%
431.40
422.61
2.08%
Tax
83.29
75.25
10.68%
87.95
87.31
0.73%
58.88
70.11
-16.02%
97.67
89.22
9.47%
PAT
332.86
294.49
13.03%
362.87
358.26
1.29%
264.41
293.58
-9.94%
333.73
333.39
0.10%
PATM
16.93%
15.89%
18.52%
18.08%
14.77%
15.22%
17.43%
15.43%
EPS
1.89
1.67
13.17%
2.05
2.03
0.99%
1.50
1.66
-9.64%
1.89
1.89
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
7,630.11
7,613.59
7,779.66
7,827.20
7,075.31
6,169.10
5,305.42
4,104.51
3,390.47
2,805.43
2,361.06
Net Sales Growth
-3.71%
-2.13%
-0.61%
10.63%
14.69%
16.28%
29.26%
21.06%
20.85%
18.82%
 
Cost Of Goods Sold
3,820.18
2,636.53
2,669.24
2,608.35
3,399.79
3,019.13
2,692.40
1,937.52
1,030.47
929.01
713.56
Gross Profit
3,809.93
4,977.06
5,110.42
5,218.85
3,675.52
3,149.97
2,613.02
2,166.99
2,360.00
1,876.42
1,647.51
GP Margin
49.93%
65.37%
65.69%
66.68%
51.95%
51.06%
49.25%
52.80%
69.61%
66.89%
69.78%
Total Expenditure
6,080.29
6,104.65
6,261.38
6,510.79
5,915.48
5,181.34
4,445.61
3,337.26
2,767.28
2,339.36
1,957.40
Power & Fuel Cost
-
87.48
84.00
90.35
80.47
75.61
65.44
56.77
46.81
50.21
46.73
% Of Sales
-
1.15%
1.08%
1.15%
1.14%
1.23%
1.23%
1.38%
1.38%
1.79%
1.98%
Employee Cost
-
765.65
769.77
669.10
588.48
483.50
374.54
298.60
268.23
216.97
189.20
% Of Sales
-
10.06%
9.89%
8.55%
8.32%
7.84%
7.06%
7.27%
7.91%
7.73%
8.01%
Manufacturing Exp.
-
1,220.19
1,180.31
1,210.02
92.37
87.98
80.99
69.07
577.12
496.13
427.20
% Of Sales
-
16.03%
15.17%
15.46%
1.31%
1.43%
1.53%
1.68%
17.02%
17.68%
18.09%
General & Admin Exp.
-
503.27
539.80
508.73
470.72
424.48
318.00
245.81
231.94
196.52
162.11
% Of Sales
-
6.61%
6.94%
6.50%
6.65%
6.88%
5.99%
5.99%
6.84%
7.00%
6.87%
Selling & Distn. Exp.
-
864.85
994.62
1,379.79
1,263.33
1,069.16
864.58
686.57
595.59
430.28
400.17
% Of Sales
-
11.36%
12.78%
17.63%
17.86%
17.33%
16.30%
16.73%
17.57%
15.34%
16.95%
Miscellaneous Exp.
-
26.68
23.64
44.45
20.32
21.48
49.66
42.92
17.12
20.24
400.17
% Of Sales
-
0.35%
0.30%
0.57%
0.29%
0.35%
0.94%
1.05%
0.50%
0.72%
0.78%
EBITDA
1,549.82
1,508.94
1,518.28
1,316.41
1,159.83
987.76
859.81
767.25
623.19
466.07
403.66
EBITDA Margin
20.31%
19.82%
19.52%
16.82%
16.39%
16.01%
16.21%
18.69%
18.38%
16.61%
17.10%
Other Income
296.98
298.35
217.19
158.05
128.06
108.86
57.40
32.15
48.22
46.85
34.01
Interest
51.47
54.03
48.48
40.12
54.15
58.90
53.84
29.13
20.21
23.21
16.80
Depreciation
159.13
142.86
133.19
114.98
97.49
84.72
72.88
62.40
50.27
44.86
36.43
PBT
1,621.66
1,610.40
1,553.80
1,319.36
1,136.25
953.00
790.49
707.87
600.93
444.85
384.44
Tax
327.79
330.34
299.90
250.89
219.08
182.63
146.38
138.98
100.47
54.04
50.65
Tax Rate
20.21%
20.51%
19.30%
19.02%
19.29%
19.26%
18.52%
19.63%
16.72%
12.15%
13.18%
PAT
1,293.87
1,276.69
1,251.16
1,065.83
913.92
763.42
644.89
568.57
501.27
391.22
333.92
PAT before Minority Interest
1,290.96
1,280.06
1,253.90
1,068.47
916.45
765.79
644.11
568.89
500.46
390.81
333.79
Minority Interest
-2.91
-3.37
-2.74
-2.64
-2.53
-2.37
0.78
-0.32
0.81
0.41
0.13
PAT Margin
16.96%
16.77%
16.08%
13.62%
12.92%
12.37%
12.16%
13.85%
14.78%
13.95%
14.14%
PAT Growth
1.11%
2.04%
17.39%
16.62%
19.71%
18.38%
13.42%
13.43%
28.13%
17.16%
 
Unadjusted EPS
7.33
7.25
7.12
6.08
5.24
4.38
3.70
3.27
2.89
4.51
3.86

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
4,847.39
4,170.61
3,354.14
2,664.10
2,099.50
1,718.18
1,393.16
935.39
818.80
617.58
Share Capital
176.15
175.91
175.65
174.38
174.29
174.21
174.07
86.76
86.51
86.40
Total Reserves
4,582.16
3,903.84
3,126.81
2,400.80
1,854.73
1,438.88
1,102.28
833.94
704.70
500.27
Non-Current Liabilities
895.47
753.65
588.22
346.12
897.81
1,282.59
1,313.99
189.97
236.94
102.43
Secured Loans
200.75
0.00
210.57
194.92
539.09
403.44
376.52
70.23
98.05
97.56
Unsecured Loans
270.46
342.42
0.00
65.48
0.84
323.74
340.87
109.07
131.94
1.60
Long Term Provisions
312.51
318.03
318.94
40.89
321.55
528.01
577.66
0.00
0.00
0.00
Current Liabilities
2,966.52
2,721.47
2,883.32
2,648.59
2,069.80
1,620.54
1,213.76
920.22
805.26
732.07
Trade Payables
1,302.67
1,330.12
1,095.84
1,096.53
716.74
476.81
661.11
462.00
455.59
452.60
Other Current Liabilities
349.16
352.06
543.64
479.42
432.54
508.40
108.50
4.93
5.89
5.36
Short Term Borrowings
440.33
449.74
522.99
447.74
611.42
340.91
303.41
0.00
0.00
0.00
Short Term Provisions
874.36
589.55
720.85
624.90
309.10
294.42
140.74
453.29
343.78
274.10
Total Liabilities
8,734.15
7,667.44
6,843.84
5,666.58
5,074.88
4,623.34
3,922.94
2,049.34
1,865.57
1,456.83
Net Block
1,903.41
1,667.40
1,877.13
1,766.90
1,581.88
1,641.23
1,498.70
646.64
499.83
420.91
Gross Block
2,779.14
2,483.67
2,540.89
2,412.79
2,132.96
2,144.53
1,933.75
985.71
799.18
685.32
Accumulated Depreciation
875.73
816.27
663.76
645.89
551.08
503.30
435.05
339.07
299.35
264.41
Non Current Assets
4,873.68
3,983.79
3,648.44
2,323.86
2,292.20
2,153.54
1,872.84
690.19
788.07
466.33
Capital Work in Progress
42.10
44.80
50.30
21.71
92.57
26.76
32.38
30.09
59.33
44.35
Non Current Investment
2,554.40
1,941.51
1,407.40
492.64
163.17
89.28
1.85
13.46
228.91
1.08
Long Term Loans & Adv.
370.87
327.80
293.48
24.54
316.09
348.19
339.91
0.00
0.00
0.00
Other Non Current Assets
2.90
2.28
20.13
18.07
138.49
48.08
0.00
0.00
0.00
0.00
Current Assets
3,860.47
3,683.65
3,195.40
3,342.72
2,782.68
2,415.96
1,949.08
1,356.41
1,068.86
976.54
Current Investments
740.75
749.23
405.97
583.83
765.45
393.24
417.81
250.65
118.06
202.64
Inventories
1,106.71
1,096.50
973.27
972.51
844.44
823.92
708.53
426.22
375.47
302.48
Sundry Debtors
650.42
809.20
710.84
675.30
484.13
461.68
355.47
119.84
177.88
172.32
Cash & Bank
304.81
219.82
276.04
519.38
361.81
418.42
280.45
192.31
148.43
76.57
Other Current Assets
1,057.78
7.14
85.58
41.61
326.85
318.70
186.82
367.39
249.02
222.53
Short Term Loans & Adv.
1,055.81
801.76
743.70
550.09
267.52
286.49
169.18
362.72
244.90
218.41
Net Current Assets
893.95
962.18
312.08
694.13
712.88
795.42
735.32
436.19
263.60
244.48
Total Assets
8,734.15
7,667.44
6,843.84
5,666.58
5,074.88
4,623.34
3,922.94
2,049.34
1,865.57
1,456.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
1,236.77
1,186.99
1,047.21
1,098.30
869.54
596.93
531.10
498.90
322.24
382.08
PBT
1,610.40
1,553.80
1,319.36
1,135.53
948.42
790.49
707.87
600.93
444.85
384.44
Adjustment
-138.76
-11.13
74.18
66.47
45.85
18.20
83.53
54.26
56.86
54.14
Changes in Working Capital
87.19
-75.16
-116.82
82.49
43.80
-76.09
-135.34
-39.39
-94.71
23.90
Cash after chg. in Working capital
1,558.83
1,467.51
1,276.72
1,284.49
1,038.07
732.60
656.06
615.80
407.00
462.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-322.06
-280.52
-229.51
-186.19
-168.53
-135.67
-124.96
-104.47
-39.55
-63.45
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
-816.91
-730.33
-876.20
-107.28
-624.05
-260.50
-1,055.91
-230.18
-251.06
-237.21
Net Fixed Assets
-362.90
-21.18
-76.20
-82.74
-81.37
-123.56
-60.71
-140.06
-86.29
-76.18
Net Investments
-535.19
-792.14
-659.75
-92.27
-473.43
-33.23
-170.98
88.39
-166.53
-125.02
Others
81.18
82.99
-140.25
67.73
-69.25
-103.71
-824.22
-178.51
1.76
-36.01
Cash from Financing Activity
-338.97
-374.31
-416.77
-803.69
-233.98
-198.46
612.95
-233.09
0.68
-128.97
Net Cash Inflow / Outflow
80.89
82.35
-245.76
187.33
11.51
137.97
88.14
35.63
71.86
15.90
Opening Cash & Equivalents
34.86
-47.49
313.21
123.10
111.59
280.45
192.31
156.68
76.57
60.67
Closing Cash & Equivalent
115.75
34.86
67.75
313.21
124.99
418.42
280.45
192.31
148.43
76.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
27.01
23.19
18.80
14.77
11.62
8.95
6.75
5.29
4.52
3.31
ROA
15.61%
17.28%
17.08%
17.06%
15.79%
15.07%
19.05%
25.57%
23.53%
25.91%
ROE
28.97%
33.97%
36.36%
39.85%
42.75%
47.12%
54.35%
58.86%
57.67%
66.79%
ROCE
31.05%
34.54%
34.29%
34.15%
32.85%
32.96%
42.66%
57.72%
53.71%
60.68%
Fixed Asset Turnover
2.93
3.13
3.19
3.14
2.91
2.62
2.83
3.83
3.82
3.70
Receivable days
34.59
35.25
32.00
29.66
27.74
27.89
20.97
15.91
22.55
23.94
Inventory Days
52.21
48.00
44.91
46.48
48.93
52.30
50.06
42.83
43.66
42.62
Payable days
74.80
66.60
57.66
52.19
39.69
46.06
60.06
56.83
65.33
64.08
Cash Conversion Cycle
12.00
16.65
19.25
23.94
36.98
34.13
10.96
1.91
0.88
2.47
Total Debt/Equity
0.19
0.19
0.29
0.37
0.62
0.72
0.89
0.20
0.29
0.17
Interest Cover
30.81
33.05
33.89
21.97
17.10
15.68
25.30
30.73
20.17
23.89

Annual Reports:

News Update


  • Dabur India‚Äôs arm acquires entire stake of two companies
    6th Apr 2018, 15:17 PM

    Accordingly, both the companies have become step down wholly owned subsidiary companies of Dabur India with effect from April 05, 2018

    Read More
  • Dabur India - Quarterly Results
    31st Jan 2018, 13:46 PM

    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.