Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Household & Personal Products

Rating :
82/99  (View)

BSE: 500096 | NSE: DABUR

461.70
-0.85 (-0.18%)
15-Nov-2019 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  464.50
  •  466.60
  •  460.05
  •  462.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  594085
  •  2742.89
  •  487.70
  •  357.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 81,541.16
  • 54.27
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 81,912.37
  • 0.60%
  • 13.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.88%
  • 0.60%
  • 5.40%
  • FII
  • DII
  • Others
  • 1.23%
  • 6.46%
  • 18.43%

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
  • 40.05
  • 44.36
  • 48.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.27
  • 12.32
  • 11.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.08
  • 32.33
  • 33.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
2,211.97
2,124.97
4.09%
2,273.29
2,080.68
9.26%
2,128.19
2,032.91
4.69%
2,199.21
1,966.44
11.84%
Expenses
1,722.44
1,674.14
2.89%
1,815.65
1,694.56
7.15%
1,670.97
1,547.73
7.96%
1,753.82
1,562.97
12.21%
EBITDA
489.53
450.83
8.58%
457.64
386.12
18.52%
457.22
485.18
-5.76%
445.39
403.47
10.39%
EBIDTM
22.13%
21.22%
20.13%
18.56%
21.48%
23.87%
20.25%
20.52%
Other Income
81.78
81.21
0.70%
73.28
73.65
-0.50%
66.06
73.24
-9.80%
75.25
66.34
13.43%
Interest
15.24
15.56
-2.06%
15.25
14.88
2.49%
12.40
13.24
-6.34%
16.74
13.21
26.72%
Depreciation
54.47
43.10
26.38%
52.75
42.73
23.45%
46.22
42.59
8.52%
44.85
40.45
10.88%
PBT
461.60
473.38
-2.49%
442.92
402.16
10.14%
389.32
502.59
-22.54%
459.05
416.15
10.31%
Tax
58.17
96.10
-39.47%
79.43
72.38
9.74%
17.78
105.23
-83.10%
92.36
83.29
10.89%
PAT
403.43
377.28
6.93%
363.49
329.78
10.22%
371.54
397.36
-6.50%
366.69
332.86
10.16%
PATM
18.24%
17.75%
15.99%
15.85%
17.46%
19.55%
16.67%
16.93%
EPS
2.28
2.13
7.04%
2.05
1.86
10.22%
2.10
2.25
-6.67%
2.07
1.89
9.52%

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
8,812.66
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
7.41%
10.27%
1.42%
-2.13%
-0.61%
10.63%
14.69%
16.28%
29.26%
21.06%
 
Cost Of Goods Sold
4,420.81
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
4,391.85
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
49.84%
63.82%
64.91%
65.39%
65.69%
66.68%
51.95%
51.06%
49.25%
52.80%
69.61%
Total Expenditure
6,962.88
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
1,849.78
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
20.99%
20.43%
20.95%
19.82%
19.52%
16.82%
16.39%
16.01%
16.21%
18.69%
18.38%
Other Income
296.37
296.17
305.18
303.33
217.19
158.05
128.06
108.86
57.40
32.15
48.22
Interest
59.63
59.58
53.05
59.01
48.48
40.12
54.15
58.90
53.84
29.13
20.21
Depreciation
198.29
176.90
162.18
142.86
133.19
114.98
97.49
84.72
72.88
62.40
50.27
PBT
1,752.89
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
247.74
278.62
335.35
330.34
299.90
250.89
219.08
182.63
146.38
138.98
100.47
Tax Rate
14.13%
16.16%
19.81%
20.51%
19.30%
19.02%
19.29%
19.26%
18.52%
19.63%
16.72%
PAT
1,505.15
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
1,501.57
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
-3.58
-3.92
-3.35
-3.37
-2.74
-2.64
-2.53
-2.37
0.78
-0.32
0.81
PAT Margin
17.08%
16.93%
17.54%
16.77%
16.08%
13.62%
12.92%
12.37%
12.16%
13.85%
14.78%
PAT Growth
4.72%
6.44%
6.07%
2.04%
17.39%
16.62%
19.71%
18.38%
13.42%
13.43%
 
Unadjusted EPS
8.50
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 7% rise in Q2 consolidated net profit
    5th Nov 2019, 15:32 PM

    Total consolidated income of the company increased by 3.97% at Rs 2,293.75 crore for Q2FY20

    Read More
  • Dabur India - Quarterly Results
    5th Nov 2019, 13:48 PM

    Read More
  • Dabur India’s arm acquires management control of Excel Investments in UAE
    23rd Aug 2019, 09:11 AM

    Excel Investments has become a step down wholly owned subsidiary company of Dabur India

    Read More
  • Dabur India’s arm to infuse capital in Dermoviva Skin Essentials
    21st Aug 2019, 14:40 PM

    Consequent upon this infusion of capital, the share capital of 'Dermoviva Skin Essentials Inc. shall be increasing from $71,265,000 to $87,265,000

    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.