WEBSITE BSE:507815 NSE : GILLETTE (I) 10 May, 16:01
Market Cap ₹22125 Cr.
Stock P/E 57.1
P/B 19.6
Current Price ₹6790
Book Value ₹ 346.7
Face Value 10
52W High ₹7318.1
Dividend Yield 1.25%
52W Low ₹ 4251.1
Gillette India Limited is an India-based employer, that's engaged in manufacturing and selling of branded packaged fast moving consumer items inside the grooming and oral care companies. It consists of grooming segment, which produces and sells shaving device and cartridges, blades, toiletries and components; and oral care segment, which produces and sells toothbrushes and oral care products. Its product portfolio consists of razors, blades, styler and shaving gel, shaving cream, and aftershave. Its razors include Gillette Guard Shaving Razor, Gillette Body Razor, and seven O'clock Super Platinum Blades. Its blades consist of Wilkinson Razor Blades, Gillette Body Razor Blades, 7 O'clock Super Stainless Blades, and Gillette Vector 3 Razor Blades. Its shaving gel, shaving cream and after shave merchandise consist of Gillette Shaving Cream Regular, Gillette Series Cool Wave Aftershave Splash, Gillette Foamy Regular Shaving Foam, and Gillette Series Ultra Comfort Tube Shave Gel.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 563 | 567 | 553 | 620 | 619 | 619 | 619 | 668 | 639 | 681 |
Other Income | 2 | 1 | 2 | 3 | 3 | 12 | 5 | 9 | 7 | 6 |
Total Income | 565 | 568 | 554 | 623 | 622 | 631 | 624 | 676 | 647 | 686 |
Total Expenditure | 449 | 435 | 441 | 484 | 493 | 485 | 476 | 531 | 484 | 520 |
Operating Profit | 116 | 133 | 113 | 138 | 129 | 145 | 148 | 145 | 163 | 166 |
Interest | 2 | 5 | 2 | 0 | 3 | 1 | 3 | 0 | 3 | 3 |
Depreciation | 16 | 18 | 19 | 18 | 19 | 22 | 22 | 20 | 21 | 21 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 97 | 110 | 92 | 120 | 106 | 123 | 124 | 125 | 139 | 143 |
Provision for Tax | 27 | 41 | 25 | 33 | 32 | 20 | 32 | 32 | 35 | 44 |
Profit After Tax | 71 | 69 | 68 | 87 | 74 | 103 | 92 | 93 | 104 | 99 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 71 | 69 | 68 | 87 | 74 | 103 | 92 | 93 | 104 | 99 |
Adjusted Earnings Per Share | 21.6 | 21.3 | 20.7 | 26.6 | 22.8 | 31.5 | 28.2 | 28.4 | 31.9 | 30.4 |
#(Fig in Cr.) | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1438 | 1665 | 1875 | 1755 | 1734 | 1677 | 1862 | 1679 | 2009 | 2256 | 2477 | 2607 |
Other Income | 37 | 32 | 40 | 36 | 38 | 13 | 16 | 11 | 33 | 9 | 24 | 27 |
Total Income | 1475 | 1697 | 1915 | 1791 | 1772 | 1690 | 1878 | 1690 | 2042 | 2265 | 2501 | 2633 |
Total Expenditure | 1305 | 1592 | 1715 | 1450 | 1352 | 1295 | 1483 | 1320 | 1550 | 1775 | 1940 | 2011 |
Operating Profit | 170 | 105 | 200 | 341 | 419 | 394 | 395 | 370 | 492 | 490 | 561 | 622 |
Interest | 0 | 0 | 5 | 6 | 7 | 7 | 8 | 5 | 5 | 11 | 8 | 9 |
Depreciation | 31 | 33 | 39 | 30 | 38 | 42 | 48 | 51 | 58 | 68 | 81 | 84 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 138 | 71 | 156 | 306 | 374 | 345 | 339 | 314 | 429 | 411 | 473 | 531 |
Provision for Tax | 51 | 26 | 57 | 106 | 121 | 116 | 86 | 84 | 119 | 122 | 117 | 143 |
Profit After Tax | 87 | 45 | 100 | 199 | 253 | 229 | 253 | 230 | 310 | 289 | 356 | 388 |
Adjustments | 0 | 6 | 59 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 87 | 51 | 158 | 214 | 253 | 229 | 253 | 230 | 310 | 289 | 356 | 388 |
Adjusted Earnings Per Share | 26.7 | 13.9 | 30.5 | 61.1 | 77.7 | 70.3 | 77.6 | 70.6 | 95.2 | 88.8 | 109.1 | 118.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 10% | 14% | 8% | 6% |
Operating Profit CAGR | 14% | 15% | 7% | 13% |
PAT CAGR | 23% | 16% | 9% | 15% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 46% | 7% | -0% | 14% |
ROE Average | 39% | 37% | 35% | 28% |
ROCE Average | 52% | 51% | 48% | 40% |
#(Fig in Cr.) | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 649 | 643 | 742 | 937 | 501 | 694 | 778 | 911 | 789 | 861 | 989 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 8 | 5 | -5 | -11 | 15 | 19 | 19 | 39 | 51 | 50 | 66 |
Total Current Liabilities | 382 | 406 | 465 | 484 | 464 | 479 | 381 | 379 | 527 | 674 | 816 |
Total Liabilities | 1039 | 1054 | 1202 | 1409 | 979 | 1193 | 1178 | 1329 | 1367 | 1586 | 1870 |
Fixed Assets | 170 | 173 | 156 | 178 | 214 | 264 | 300 | 296 | 310 | 363 | 389 |
Other Non-Current Assets | 131 | 185 | 208 | 258 | 267 | 296 | 277 | 259 | 288 | 260 | 231 |
Total Current Assets | 738 | 697 | 837 | 973 | 498 | 632 | 601 | 774 | 769 | 963 | 1250 |
Total Assets | 1039 | 1054 | 1202 | 1409 | 979 | 1193 | 1178 | 1329 | 1367 | 1586 | 1870 |
#(Fig in Cr.) | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 115 | 166 | 169 | 181 | 536 | 114 | 235 | 140 | 231 | 164 | 289 |
Cash Flow from Operating Activities | 29 | 96 | 172 | 279 | 248 | 237 | 134 | 225 | 443 | 462 | 463 |
Cash Flow from Investing Activities | 78 | -36 | -103 | 155 | 14 | -77 | -65 | -29 | -79 | -112 | -67 |
Cash Flow from Financing Activities | -57 | -57 | -58 | -79 | -684 | -39 | -165 | -105 | -430 | -225 | -231 |
Net Cash Inflow / Outflow | 51 | 3 | 12 | 356 | -422 | 121 | -95 | 91 | -66 | 125 | 164 |
Closing Cash & Cash Equivalent | 166 | 169 | 181 | 536 | 114 | 235 | 140 | 231 | 164 | 289 | 453 |
# | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Jun 2021 | Jun 2022 | Jun 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 26.74 | 13.9 | 30.55 | 61.14 | 77.66 | 70.28 | 77.61 | 70.63 | 95.24 | 88.78 | 109.14 |
CEPS(Rs) | 36.35 | 24.02 | 42.48 | 70.43 | 89.42 | 83.26 | 92.24 | 86.29 | 112.89 | 109.75 | 133.9 |
DPS(Rs) | 15 | 15 | 15 | 39.52 | 164 | 23 | 44 | 49 | 119 | 69 | 85 |
Book NAV/Share(Rs) | 199.21 | 197.44 | 227.78 | 286.79 | 152.69 | 211.82 | 237.3 | 277.47 | 239.32 | 260.29 | 297.6 |
Core EBITDA Margin(%) | 9.07 | 4.33 | 8.46 | 17.21 | 21.33 | 22.75 | 20.33 | 21.38 | 22.88 | 17.95 | 17.97 |
EBIT Margin(%) | 9.48 | 4.27 | 8.54 | 17.52 | 21.31 | 21 | 18.63 | 19.02 | 21.63 | 15.74 | 16.08 |
Pre Tax Margin(%) | 9.48 | 4.25 | 8.3 | 17.21 | 20.93 | 20.55 | 18.21 | 18.7 | 21.37 | 15.34 | 15.82 |
PAT Margin (%) | 5.97 | 2.69 | 5.28 | 11.22 | 14.15 | 13.66 | 13.59 | 13.71 | 15.45 | 10.79 | 11.9 |
Cash Profit Margin (%) | 8.12 | 4.66 | 7.34 | 12.93 | 16.3 | 16.18 | 16.15 | 16.75 | 18.31 | 13.34 | 14.6 |
ROA(%) | 6.8 | 4.33 | 8.82 | 15.26 | 21.19 | 21.09 | 21.34 | 18.36 | 23.02 | 19.59 | 20.58 |
ROE(%) | 13.74 | 7.01 | 14.37 | 23.76 | 35.34 | 38.56 | 34.56 | 27.44 | 36.86 | 35.54 | 39.13 |
ROCE(%) | 21.8 | 11.1 | 23.25 | 37.06 | 53.03 | 58.93 | 47.12 | 37.81 | 51.13 | 51.13 | 51.96 |
Receivable days | 20.19 | 20.08 | 20.23 | 23.28 | 24.5 | 33.34 | 35.15 | 40.56 | 35.29 | 31.65 | 35.86 |
Inventory Days | 56.37 | 51.06 | 41.82 | 45.85 | 47.65 | 45.99 | 42.56 | 56.33 | 59.11 | 50.38 | 47.98 |
Payable days | 138.73 | 108.43 | 113.15 | 125.86 | 149.48 | 171.68 | 136.1 | 136.32 | 144.17 | 167.58 | 189.76 |
PER(x) | 78.58 | 153.77 | 149.46 | 74.82 | 65.79 | 91.64 | 96.36 | 70.5 | 59.63 | 56.42 | 46.57 |
Price/Book(x) | 10.55 | 10.82 | 20.04 | 15.95 | 33.46 | 30.41 | 31.52 | 17.94 | 23.73 | 19.24 | 17.08 |
Dividend Yield(%) | 0.71 | 0.7 | 0.33 | 0.86 | 3.21 | 0.36 | 0.59 | 0.98 | 2.1 | 1.38 | 1.67 |
EV/Net Sales(x) | 4.65 | 4.08 | 7.84 | 8.19 | 9.54 | 12.38 | 13.02 | 9.53 | 9.13 | 7.11 | 6.5 |
EV/Core EBITDA(x) | 39.4 | 64.88 | 73.49 | 42.1 | 39.42 | 52.63 | 61.41 | 43.17 | 37.27 | 32.71 | 28.69 |
Net Sales Growth(%) | 16.61 | 15.78 | 12.62 | -6.38 | -1.23 | -3.27 | 11.02 | -9.81 | 19.68 | 12.28 | 9.79 |
EBIT Growth(%) | 18.2 | -48.12 | 124.59 | 93.09 | 22.49 | -7.61 | -1.47 | -7.92 | 36.1 | -2.96 | 13.94 |
PAT Growth(%) | 15.09 | -48.04 | 119.81 | 100.16 | 27.01 | -9.5 | 10.42 | -8.99 | 34.84 | -6.78 | 22.93 |
EPS Growth(%) | 15.09 | -48.04 | 119.81 | 100.16 | 27.01 | -9.49 | 10.42 | -8.99 | 34.84 | -6.78 | 22.93 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 1.93 | 1.72 | 1.8 | 2.01 | 1.07 | 1.32 | 1.58 | 2.04 | 1.46 | 1.43 | 1.53 |
Quick Ratio(x) | 1.3 | 1.15 | 1.37 | 1.5 | 0.59 | 0.9 | 0.96 | 1.29 | 0.76 | 0.87 | 1.03 |
Interest Cover(x) | 6913.5 | 199.28 | 34.65 | 56.05 | 56.54 | 47.19 | 44.19 | 58.72 | 82.8 | 40.06 | 61.86 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
FII | 2.11 | 2.17 | 2.18 | 2.34 | 2.5 | 1.52 | 0.66 | 0.61 | 0.64 | 0.71 |
DII | 10.48 | 10.34 | 10.43 | 10.36 | 10.15 | 10.78 | 11.29 | 11.08 | 11.22 | 12.82 |
Public | 12.41 | 12.5 | 12.39 | 12.3 | 12.35 | 12.7 | 13.06 | 13.31 | 13.14 | 11.47 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 |
FII | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.05 | 0.02 | 0.02 | 0.02 | 0.02 |
DII | 0.34 | 0.34 | 0.34 | 0.34 | 0.33 | 0.35 | 0.37 | 0.36 | 0.37 | 0.42 |
Public | 0.4 | 0.41 | 0.4 | 0.4 | 0.4 | 0.41 | 0.43 | 0.43 | 0.43 | 0.37 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About