Dabur India

₹530.9 8.5 | 1.6%

WEBSITE BSE:500096 NSE : DABUR (I) 11 Jul, 15:59

Market Cap ₹94156 Cr.

Stock P/E 54.1

P/B 8.8

Current Price ₹530.9

Book Value ₹ 60.4

Face Value 1

52W High ₹672

Dividend Yield 1.51%

52W Low ₹ 420.1

Edit Ratio

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.

Dabur India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Dabur India Quarterly Results

#(Fig in Cr.)	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Net Sales	3043	2678	3130	3204	3255	2815	3349	3029	3355	2830
Other Income	101	121	110	116	127	129	129	152	128	141
Total Income	3144	2799	3240	3320	3382	2943	3479	3180	3483	2971
Total Expenditure	2433	2268	2526	2543	2587	2348	2694	2476	2673	2403
Operating Profit	711	531	715	777	795	596	784	704	810	568
Interest	19	32	24	28	36	35	33	47	44	39
Depreciation	71	102	97	98	97	107	109	111	109	117
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	621	396	594	651	662	453	643	546	657	412
Provision for Tax	144	103	137	144	155	111	148	128	142	99
Profit After Tax	477	293	457	507	507	342	495	417	515	313
Adjustments	-1	8	7	9	7	8	6	8	7	7
Profit After Adjustments	476	301	464	515	514	350	500	425	522	320
Adjusted Earnings Per Share	2.7	1.7	2.6	2.9	2.9	2	2.8	2.4	2.9	1.8

Dabur India Profit & Loss

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Net Sales	7827	7780	7614	7722	8515	8685	9562	10889	11530	12404	12563	12563
Other Income	158	217	303	305	296	305	325	393	445	482	550	550
Total Income	7985	7997	7917	8027	8811	8990	9887	11282	11975	12886	13113	13113
Total Expenditure	6511	6261	6106	6107	6778	6895	7562	8638	9370	10008	10251	10246
Operating Profit	1474	1735	1810	1920	2033	2095	2325	2644	2605	2878	2862	2866
Interest	40	48	59	53	60	50	31	39	78	124	164	163
Depreciation	115	133	141	160	174	217	237	250	307	395	441	446
Exceptional Income / Expenses	0	0	0	-15	-75	-100	0	-85	0	0	0	0
Profit Before Tax	1319	1554	1611	1693	1725	1728	2056	2269	2219	2359	2258	2258
Provision for Tax	251	300	330	335	279	280	361	526	517	547	517	517
Profit After Tax	1068	1254	1280	1358	1446	1448	1695	1742	1701	1811	1740	1740
Adjustments	-3	-3	-3	-3	-4	-3	-2	-3	6	31	27	28
Profit After Adjustments	1066	1251	1277	1354	1442	1445	1693	1739	1707	1843	1768	1767
Adjusted Earnings Per Share	6.1	7.1	7.2	7.7	8.2	8.2	9.6	9.8	9.6	10.4	10	9.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	1%	5%	8%	5%
Operating Profit CAGR	-1%	3%	6%	7%
PAT CAGR	-4%	-0%	4%	5%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-16%	-1%	2%	6%
ROE Average	17%	19%	20%	25%
ROCE Average	21%	23%	25%	28%

Dabur India Balance Sheet

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Shareholder's Funds	3354	4171	4847	5707	5632	6606	7664	8381	8973	9866	10801
Minority's Interest	18	22	25	27	31	36	37	41	468	437	410
Borrowings	211	342	470	364	26	163	1	250	299	536	304
Other Non-Current Liabilities	378	411	165	170	87	63	193	289	303	347	397
Total Current Liabilities	2883	2877	2225	2434	2660	2464	2934	3323	3609	3930	4318
Total Liabilities	6844	7823	7732	8702	8437	9332	10829	12284	13652	15116	16230
Fixed Assets	1877	1667	1903	1974	1917	2201	2192	2259	3532	3770	3946
Other Non-Current Assets	1771	2316	2714	3288	2933	2251	3861	5708	5872	5667	5751
Total Current Assets	3195	3839	3114	3438	3586	4880	4776	4317	4249	5680	6532
Total Assets	6844	7823	7732	8702	8437	9332	10829	12284	13652	15116	16230

Dabur India Cash Flow

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Opening Cash & Cash Equivalents	313	-47	35	116	89	38	92	189	227	98	-21
Cash Flow from Operating Activities	1047	1187	1227	1092	1499	1614	2115	1802	1488	2013	1987
Cash Flow from Investing Activities	-876	-730	-807	-540	337	-517	-1406	-1275	-587	-972	-449
Cash Flow from Financing Activities	-417	-374	-339	-577	-1888	-1043	-613	-490	-1035	-1161	-1405
Net Cash Inflow / Outflow	-246	82	81	-26	-52	54	95	36	-133	-119	132
Closing Cash & Cash Equivalent	68	35	116	89	38	92	189	227	98	-21	112

Dabur India Ratios

#	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Earnings Per Share (Rs)	6.07	7.11	7.25	7.69	8.17	8.18	9.58	9.84	9.64	10.4	9.97
CEPS(Rs)	6.74	7.89	8.07	8.61	9.17	9.42	10.93	11.27	11.33	12.45	12.31
DPS(Rs)	2	2.25	2.25	7.5	2.75	3	4.75	5.2	5.2	5.5	8
Book NAV/Share(Rs)	18.8	23.19	27.01	31.87	31.46	36.85	42.66	46.57	50.31	55.14	60.4
Core EBITDA Margin(%)	16.65	19.3	19.57	19.13	18.57	18.5	18.87	18.55	16.65	17.09	15.92
EBIT Margin(%)	17.19	20.36	21.68	20.68	19.08	18.37	19.69	19.02	17.71	17.71	16.67
Pre Tax Margin(%)	16.69	19.75	20.91	20.05	18.45	17.86	19.4	18.7	17.11	16.83	15.54
PAT Margin (%)	13.51	15.94	16.62	16.08	15.47	14.97	16	14.36	13.12	12.92	11.98
Cash Profit Margin (%)	14.97	17.63	18.46	17.97	17.33	17.21	18.23	16.42	15.48	15.74	15.02
ROA(%)	16.72	17.1	16.46	16.52	16.88	16.3	16.81	15.08	13.12	12.59	11.1
ROE(%)	36.36	33.97	28.97	26.18	25.89	23.99	24.12	22.09	19.84	19.39	17
ROCE(%)	34.29	34.49	30.92	28.01	27.51	26.41	27.56	26.73	23.9	23.65	21.47
Receivable days	32	35.25	34.59	29.32	30.05	31.08	23.69	18.17	21.03	22.75	22.46
Inventory Days	44.91	48	52.21	51.07	49.9	50.56	53.63	54.84	55.37	51.7	53.36
Payable days	135.92	147.39	172.56	183.32	169.86	174.51	174.4	173.94	164.33	176.6	200.11
PER(x)	43.75	35.03	38.23	42.53	50.09	55.06	56.44	54.54	56.57	50.31	50.79
Price/Book(x)	14.12	10.74	10.26	10.26	13	12.22	12.67	11.52	10.83	9.49	8.39
Dividend Yield(%)	0.75	0.9	0.81	2.29	0.67	0.67	0.88	0.97	0.95	1.05	1.58
EV/Net Sales(x)	6.04	5.71	6.5	7.54	8.53	9.13	9.89	8.74	8.43	7.51	7.16
EV/Core EBITDA(x)	32.09	25.59	27.34	30.33	35.72	37.85	40.69	35.99	37.33	32.38	31.42
Net Sales Growth(%)	10.63	-0.61	-2.13	1.42	10.27	1.99	10.1	13.88	5.89	7.58	1.28
EBIT Growth(%)	14.27	17.86	4.21	4.58	2.19	-0.41	17.42	10.56	-0.45	8.1	-2.48
PAT Growth(%)	16.59	17.35	2.11	6.05	6.52	0.12	17.06	2.79	-2.35	6.46	-3.91
EPS Growth(%)	15.78	17.21	1.92	6.06	6.2	0.14	17.17	2.68	-2.06	7.93	-4.09
Debt/Equity(x)	0.29	0.2	0.2	0.17	0.13	0.08	0.05	0.11	0.11	0.12	0.07
Current Ratio(x)	1.11	1.33	1.4	1.41	1.35	1.98	1.63	1.3	1.18	1.45	1.51
Quick Ratio(x)	0.77	0.95	0.9	0.9	0.86	1.42	1.04	0.72	0.62	0.95	0.98
Interest Cover(x)	33.89	33.05	28.29	32.91	29.95	35.87	67.73	59.77	29.36	19.99	14.81
Total Debt/Mcap(x)	0.02	0.02	0.02	0.02	0.01	0.01	0	0.01	0.01	0.01	0.01

Dabur India Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	66.24	66.24	66.23	66.23	66.24	66.25	66.24	66.25	66.26	66.27
FII	20.47	19.73	19.39	18.38	16.49	15.83	14.98	15.04	13.27	12.68
DII	7.55	8.38	8.81	9.85	11.72	12.52	13.52	13.63	14.88	15.68
Public	5.75	5.66	5.57	5.53	5.54	5.4	5.26	5.08	5.58	5.37
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	117.35	117.35	117.36	117.37	117.39	117.4	117.4	117.41	117.44	117.45
FII	36.27	34.96	34.36	32.56	29.22	28.04	26.55	26.66	23.52	22.47
DII	13.37	14.84	15.61	17.46	20.77	22.18	23.96	24.15	26.38	27.8
Public	10.19	10.03	9.87	9.81	9.82	9.58	9.32	9	9.89	9.51
Others	0	0	0	0	0	0	0	0	0	0
Total	177.18	177.18	177.2	177.2	177.2	177.2	177.23	177.23	177.23	177.23

Pros

Company has reduced debt.
Company is almost debt free.

Cons

Debtor days have increased from 176.6 to 200.11days.
Stock is trading at 8.8 times its book value.
The company has delivered a poor profit growth of 3% 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.