Stocx Research Club logo ×
Screener Research Unlisted Startup Funding IPO

Dabur India

₹551 -1.2 | 0.2%

Market Cap ₹97560 Cr.

Stock P/E 57.2

P/B 10.9

Current Price ₹551

Book Value ₹ 50.6

Face Value 1

52W High ₹610.4

Dividend Yield 0.94%

52W Low ₹ 482.2

Dabur India Research see more...

Overview Inc. Year: 1975Industry: Household & Personal Products

Dabur India Limited is a FMCG company. Its segments comprises Consumer care commercial enterprise, Food enterprise, Retail business and Other segments. Its Consumer care enterprise section consists of home care, personal care, and health care. Its Food commercial enterprise section includes juices, liquids, and culinary. Its Retail commercial enterprise segment consists of retail stores. Its Other segments are Guar gum, pharma and others. Its product categories consist of hair care, oral care, fitness care, skin care, home care and ingredients. Its FMCG portfolio consists of 8 manufacturers, consisting of Dabur Chyawanprash, Dabur Honey, Dabur PudinHara, Dabur Lal Tail and Dabur Honitus in the healthcare area; Dabur Amla and Dabur Red Paste within the personal care category; and Real within the food and Beverage's category. In addition, Vatika is an global logo. Its products are Real Juices, Dabur Red Paste, Odonil, Odomos, Dabur Hommade Tasty Masala, Rheumatil Oil, Dabur Badam Oil, Odopic, Oxy bleach and Hajmola.

Read More..

Dabur India Share Price

| |

Volume
Price

Quarterly Price

Show Value Show %

Dabur India Quarterly Results

#(Fig in Cr.) Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
Net Sales 2729 2337 2612 2818 2942 2518 2822 2986 3043 2678
Other Income 81 85 85 112 97 99 101 123 101 121
Total Income 2810 2422 2696 2930 3038 2617 2923 3110 3144 2799
Total Expenditure 2155 1894 2060 2197 2314 2064 2279 2386 2433 2268
Operating Profit 655 527 637 733 724 553 644 724 711 531
Interest 7 9 8 8 11 12 12 15 19 32
Depreciation 57 67 61 63 63 65 68 70 71 102
Exceptional Income / Expenses 0 0 0 0 0 -85 0 0 0 0
Profit Before Tax 591 452 568 662 650 391 564 638 621 396
Provision for Tax 97 74 130 156 146 95 123 147 144 103
Profit After Tax 494 378 438 506 504 296 441 491 477 293
Adjustments -2 -0 -1 -1 -1 -1 -1 -1 -1 8
Profit After Adjustments 492 378 437 504 503 294 440 490 476 301
Adjusted Earnings Per Share 2.8 2.1 2.5 2.9 2.8 1.7 2.5 2.8 2.7 1.7

Dabur India Profit & Loss

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
Net Sales 5305 6169 7075 7827 7780 7614 7722 8515 8685 9562 10889 11529
Other Income 57 109 128 158 217 303 305 296 305 325 393 446
Total Income 5363 6278 7203 7985 7997 7917 8027 8811 8990 9887 11282 11976
Total Expenditure 4446 5181 5915 6511 6261 6106 6107 6778 6895 7562 8638 9366
Operating Profit 917 1097 1288 1474 1735 1810 1920 2033 2095 2325 2644 2610
Interest 54 59 54 40 48 59 53 60 50 31 39 78
Depreciation 73 85 97 115 133 141 160 174 217 237 250 311
Exceptional Income / Expenses 0 -5 -1 0 0 0 -15 -75 -100 0 -85 0
Profit Before Tax 790 948 1136 1319 1554 1611 1693 1725 1728 2056 2269 2219
Provision for Tax 146 183 219 251 300 330 335 279 280 361 526 517
Profit After Tax 644 766 916 1068 1254 1280 1358 1446 1448 1695 1742 1702
Adjustments 1 -2 -3 -3 -3 -3 -3 -4 -3 -2 -3 5
Profit After Adjustments 645 763 914 1066 1251 1277 1354 1442 1445 1693 1739 1707
Adjusted Earnings Per Share 3.7 4.4 5.2 6.1 7.1 7.2 7.7 8.2 8.2 9.6 9.8 9.7

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 14% 9% 7% 7%
Operating Profit CAGR 14% 9% 8% 11%
PAT CAGR 3% 6% 6% 10%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 11% 6% 7% 14%
ROE Average 22% 23% 24% 32%
ROCE Average 27% 27% 27% 31%

Dabur India Balance Sheet

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Shareholder's Funds 1718 2100 2664 3354 4171 4847 5707 5632 6606 7664 8381
Minority's Interest 2 8 8 18 22 25 27 31 36 37 41
Borrowings 727 540 260 211 342 470 364 26 163 1 250
Other Non-Current Liabilities 555 358 358 378 411 165 170 87 63 193 289
Total Current Liabilities 1621 2197 2649 2883 2877 2225 2434 2660 2464 2934 3323
Total Liabilities 4623 5202 5939 6844 7823 7732 8702 8437 9332 10829 12284
Fixed Assets 1641 1582 1767 1877 1667 1903 1974 1917 2201 2192 2259
Other Non-Current Assets 512 710 830 1771 2316 2714 3288 2933 2251 3861 5708
Total Current Assets 2416 2910 3343 3195 3839 3114 3438 3586 4880 4776 4317
Total Assets 4623 5202 5939 6844 7823 7732 8702 8437 9332 10829 12284

Dabur India Cash Flow

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Opening Cash & Cash Equivalents 280 112 123 313 -47 35 116 89 38 92 189
Cash Flow from Operating Activities 597 870 1098 1047 1187 1227 1092 1499 1614 2115 1802
Cash Flow from Investing Activities -261 -624 -107 -876 -730 -807 -540 337 -517 -1406 -1275
Cash Flow from Financing Activities -198 -234 -804 -417 -374 -339 -577 -1888 -1043 -613 -490
Net Cash Inflow / Outflow 138 12 187 -246 82 81 -26 -52 54 95 36
Closing Cash & Cash Equivalent 418 125 313 68 35 116 89 38 92 189 227

Dabur India Ratios

# Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Earnings Per Share (Rs) 3.7 4.38 5.24 6.07 7.11 7.25 7.69 8.17 8.18 9.58 9.84
CEPS(Rs) 4.12 4.88 5.81 6.74 7.89 8.07 8.61 9.17 9.42 10.93 11.27
DPS(Rs) 1.3 1.5 1.75 2 2.25 2.25 7.5 2.75 3 4.75 5.2
Book NAV/Share(Rs) 8.95 11.62 14.77 18.8 23.19 27.01 31.87 31.46 36.85 42.66 46.57
Core EBITDA Margin(%) 16.08 15.87 16.26 16.65 19.3 19.57 19.13 18.57 18.5 18.87 18.55
EBIT Margin(%) 15.79 16.19 16.67 17.19 20.36 21.68 20.68 19.08 18.37 19.69 19.02
Pre Tax Margin(%) 14.78 15.24 15.92 16.69 19.75 20.91 20.05 18.45 17.86 19.4 18.7
PAT Margin (%) 12.05 12.31 12.84 13.51 15.94 16.62 16.08 15.47 14.97 16 14.36
Cash Profit Margin (%) 13.41 13.67 14.21 14.97 17.63 18.46 17.97 17.33 17.21 18.23 16.42
ROA(%) 15.07 15.59 16.45 16.72 17.1 16.46 16.52 16.88 16.3 16.81 15.08
ROE(%) 47.12 42.75 39.85 36.36 33.97 28.97 26.18 25.89 23.99 24.12 22.09
ROCE(%) 32.96 32.85 34.15 34.29 34.49 30.92 28.01 27.51 26.41 27.56 26.73
Receivable days 27.89 27.74 29.66 32 35.25 34.59 29.32 30.05 31.08 23.69 18.17
Inventory Days 52.3 48.93 46.48 44.91 48 52.21 51.07 49.9 50.56 53.63 54.84
Payable days 100.58 89.62 123.54 135.92 147.39 172.56 183.32 169.86 174.51 174.4 173.94
PER(x) 28.74 31.29 34.26 43.75 35.03 38.23 42.53 50.09 55.06 56.44 54.54
Price/Book(x) 11.89 11.8 12.16 14.12 10.74 10.26 10.26 13 12.22 12.67 11.52
Dividend Yield(%) 1.22 1.09 0.97 0.75 0.9 0.81 2.29 0.67 0.67 0.88 0.97
EV/Net Sales(x) 3.63 4.02 4.49 6.04 5.71 6.5 7.54 8.53 9.13 9.89 8.74
EV/Core EBITDA(x) 20.97 22.6 24.65 32.09 25.59 27.34 30.33 35.72 37.85 40.69 35.99
Net Sales Growth(%) 29.26 16.28 14.69 10.63 -0.61 -2.13 1.42 10.27 1.99 10.1 13.88
EBIT Growth(%) 14.23 19.3 18.1 14.27 17.86 4.21 4.58 2.19 -0.41 17.42 10.56
PAT Growth(%) 13.22 18.89 19.67 16.59 17.35 2.11 6.05 6.52 0.12 17.06 2.79
EPS Growth(%) 13.33 18.33 19.65 15.78 17.21 1.92 6.06 6.2 0.14 17.17 2.68
Debt/Equity(x) 0.72 0.62 0.37 0.29 0.2 0.2 0.17 0.13 0.08 0.05 0.11
Current Ratio(x) 1.49 1.32 1.26 1.11 1.33 1.4 1.41 1.35 1.98 1.63 1.3
Quick Ratio(x) 0.98 0.94 0.89 0.77 0.95 0.9 0.9 0.86 1.42 1.04 0.72
Interest Cover(x) 15.68 17.1 21.97 33.89 33.05 28.29 32.91 29.95 35.87 67.73 59.77
Total Debt/Mcap(x) 0.06 0.05 0.03 0.02 0.02 0.02 0.02 0.01 0.01 0 0.01

Dabur India Shareholding Pattern

# Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
Promoter 67.87 67.38 67.36 67.36 67.37 67.38 67.24 67.24 66.24 66.24
FII 18.52 19.77 20.59 21.35 21.11 20.43 20.23 20.24 20.47 19.73
DII 5.93 5.34 4.66 3.41 3.59 3.83 4.04 6.62 7.55 8.38
Public 7.67 7.51 7.38 7.87 7.93 8.36 8.5 5.9 5.75 5.66
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 23%
  • Debtor days have improved from 174.4 to 173.94days.
  • Company is almost debt free.

Cons

  • Stock is trading at 10.9 times its book value.
  • The company has delivered a poor profit growth of 6% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Dabur India News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)