Dabur India Ltd

Dabur India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Dabur India Ltd

₹ 529 -0.60%
06 May 2:23 p.m.
dabur.com BSE: 500096 NSE : DABUR
About

Dabur India is one of the leading fast moving consumer goods (FMCG) players dealing in consumer care and food products.(Source : 202003 Annual Report Page No:280)

Key Points

Leading FMCG Company Dabur India Limited is the fourth largest FMCG Company in India and the world’s largest Ayurvedic and Natural Health Care Company with a portfolio of over 250 Herbal/Ayurvedic products.[1]

Website BSE NSE
  • Market Cap ₹ 93,661 Cr.
  • Current Price ₹ 529
  • High / Low ₹ 597 / 489
  • Stock P/E 51.8
  • Book Value ₹ 55.7
  • Dividend Yield 0.96 %
  • ROCE 22.3 %
  • ROE 19.2 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 53.2%

Cons

  • Stock is trading at 9.55 times its book value
  • The company has delivered a poor sales growth of 7.81% 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.

Peer comparison

Sector: FMCG Industry: Personal Care - Indian

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
2,337 2,612 2,818 2,942 2,518 2,822 2,986 3,043 2,678 3,130 3,204 3,255 2,815
1,895 2,060 2,197 2,314 2,065 2,279 2,386 2,434 2,268 2,526 2,543 2,588 2,348
Operating Profit 442 552 620 627 452 543 600 609 410 605 661 667 466
OPM % 19% 21% 22% 21% 18% 19% 20% 20% 15% 19% 21% 20% 17%
85 85 112 97 14 101 123 101 121 110 117 127 129
Interest 9 8 8 11 12 12 15 19 32 24 28 36 35
Depreciation 67 61 63 63 65 68 70 71 102 97 98 97 107
Profit before tax 452 568 661 650 390 564 638 620 396 593 651 661 453
Tax % 16% 23% 24% 22% 24% 22% 23% 23% 26% 23% 22% 23% 25%
377 438 505 504 294 441 491 477 293 457 507 506 341
EPS in Rs 2.14 2.47 2.85 2.85 1.66 2.49 2.77 2.69 1.70 2.62 2.91 2.90 1.97
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
6,140 7,058 7,795 7,780 7,614 7,722 8,515 8,685 9,562 10,889 11,530 12,404
5,148 5,897 6,475 6,261 6,102 6,104 6,775 6,892 7,560 8,637 9,367 10,004
Operating Profit 992 1,162 1,320 1,518 1,512 1,617 1,740 1,792 2,002 2,252 2,162 2,400
OPM % 16% 16% 17% 20% 20% 21% 20% 21% 21% 21% 19% 19%
100 126 154 217 296 291 222 205 325 308 445 482
Interest 59 54 40 48 54 53 60 50 31 39 78 124
Depreciation 85 97 115 133 143 162 177 220 240 253 311 399
Profit before tax 948 1,136 1,319 1,554 1,611 1,693 1,725 1,728 2,056 2,269 2,219 2,359
Tax % 19% 19% 19% 19% 21% 20% 16% 16% 18% 23% 23% 23%
766 916 1,068 1,254 1,280 1,358 1,446 1,448 1,695 1,742 1,701 1,811
EPS in Rs 4.38 5.24 6.07 7.11 7.25 7.69 8.17 8.18 9.58 9.84 9.64 10.40
Dividend Payout % 34% 33% 33% 32% 31% 81% 34% 37% 50% 53% 54% 53%
Compounded Sales Growth
10 Years: 6%
5 Years: 8%
3 Years: 9%
TTM: 8%
Compounded Profit Growth
10 Years: 7%
5 Years: 4%
3 Years: 2%
TTM: 7%
Stock Price CAGR
10 Years: 11%
5 Years: 8%
3 Years: 0%
1 Year: 5%
Return on Equity
10 Years: 24%
5 Years: 22%
3 Years: 20%
Last Year: 19%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 174 174 176 176 176 176 177 177 177 177 177 177
Reserves 1,921 2,482 3,178 3,995 4,671 5,530 5,455 6,429 7,487 8,205 8,796 9,689
1,151 708 734 805 975 938 699 522 509 1,030 1,174 1,365
1,462 1,948 2,019 1,956 1,910 2,058 2,106 2,209 2,661 2,872 3,505 3,891
Total Liabilities 4,709 5,312 6,106 6,932 7,732 8,702 8,437 9,337 10,833 12,284 13,652 15,123
1,582 1,767 1,877 1,667 1,958 2,028 1,969 2,253 2,243 2,308 3,579 3,838
CWIP 93 22 50 45 42 42 64 147 147 168 175 209
Investments 929 1,076 1,813 2,691 3,240 3,805 3,359 2,800 4,160 6,220 6,265 6,933
2,105 2,447 2,365 2,529 2,492 2,827 3,045 4,137 4,283 3,589 3,633 4,143
Total Assets 4,709 5,312 6,106 6,932 7,732 8,702 8,437 9,337 10,833 12,284 13,652 15,123

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
870 1,098 1,047 1,187 1,227 1,092 1,499 1,614 2,115 1,802 1,488 2,013
-622 -104 -876 -730 -807 -541 338 -517 -1,404 -1,273 -583 -972
-234 -804 -417 -374 -339 -577 -1,888 -1,043 -613 -490 -1,035 -1,161
Net Cash Flow 13 190 -245 82 81 -27 -51 54 97 38 -130 -119

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 29 35 33 38 31 33 36 34 21 22 27 26
Inventory Days 144 150 136 150 153 169 154 164 178 169 158 110
Days Payable 122 169 153 182 181 190 172 176 197 178 171 137
Cash Conversion Cycle 51 16 16 6 3 13 17 22 3 12 14 -0
Working Capital Days 12 2 7 21 14 21 16 22 5 7 10 51
ROCE % 33% 35% 36% 35% 31% 28% 28% 28% 27% 27% 23%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
67.36% 67.36% 67.37% 67.38% 67.24% 67.23% 66.23% 66.23% 66.23% 66.24% 66.25% 66.26%
20.59% 21.35% 21.11% 20.43% 20.23% 20.24% 20.47% 19.73% 19.39% 18.37% 16.49% 15.82%
4.66% 3.41% 3.59% 3.83% 4.04% 6.57% 7.48% 8.31% 8.75% 9.78% 11.66% 12.46%
0.00% 0.00% 0.00% 0.00% 0.00% 0.06% 0.07% 0.07% 0.07% 0.07% 0.07% 0.07%
7.38% 7.87% 7.93% 8.36% 8.50% 5.89% 5.74% 5.65% 5.57% 5.53% 5.54% 5.40%
No. of Shareholders 3,18,8523,59,5294,33,4434,82,1334,83,5604,57,4904,43,6184,48,9754,44,8324,33,5014,39,1234,34,823

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls