Dabur India Ltd

₹ 562 -0.22%
27 Jan - close price
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

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]

  • Market Cap 99,582 Cr.
  • Current Price 562
  • High / Low 611 / 482
  • Stock P/E 69.6
  • Book Value 34.2
  • Dividend Yield 0.93 %
  • ROCE 31.9 %
  • ROE 25.5 %
  • Face Value 1.00

Pros

  • Company is almost debt free.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 27.2%
  • Company has been maintaining a healthy dividend payout of 56.7%

Cons

  • Stock is trading at 16.4 times its book value
  • Promoter holding has decreased over last quarter: -1.00%
  • The company has delivered a poor sales growth of 9.10% 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

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
1,612 1,748 1,321 1,491 1,901 2,071 1,722 1,983 2,120 2,224 1,852 2,180 2,267
1,237 1,357 1,023 1,163 1,455 1,618 1,389 1,546 1,640 1,738 1,523 1,752 1,794
Operating Profit 375 392 298 327 446 453 333 437 480 487 329 428 473
OPM % 23% 22% 23% 22% 23% 22% 19% 22% 23% 22% 18% 20% 21%
35 47 47 65 73 68 71 71 97 81 92 84 108
Interest 6 5 3 2 2 2 3 2 3 6 7 7 8
Depreciation 33 33 33 34 36 36 37 39 40 40 41 44 47
Profit before tax 371 402 309 356 481 483 363 468 534 521 374 461 526
Tax % 12% 18% 17% 19% 18% 17% 17% 25% 26% 24% 22% 24% 25%
Net Profit 326 330 257 289 393 400 300 352 395 394 292 350 396
EPS in Rs 1.84 1.87 1.45 1.64 2.22 2.26 1.70 1.99 2.24 2.23 1.65 1.98 2.23
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
3,262 3,754 4,342 4,860 5,420 5,340 5,291 5,592 6,273 6,310 7,185 8,180 8,523
2,628 3,097 3,619 4,034 4,480 4,242 4,178 4,360 4,906 4,927 5,626 6,445 6,807
Operating Profit 634 657 723 826 940 1,098 1,112 1,232 1,367 1,383 1,559 1,734 1,716
OPM % 19% 18% 17% 17% 17% 21% 21% 22% 22% 22% 22% 21% 20%
42 10 94 108 112 194 274 266 275 175 277 341 365
Interest 12 14 18 19 10 10 16 22 30 19 9 19 28
Depreciation 68 66 49 54 66 73 75 102 109 130 143 160 172
Profit before tax 596 587 750 861 977 1,209 1,294 1,373 1,503 1,408 1,683 1,896 1,881
Tax % 21% 21% 21% 22% 22% 22% 23% 22% 16% 17% 18% 24%
Net Profit 471 463 591 672 763 937 998 1,072 1,264 1,170 1,382 1,433 1,431
EPS in Rs 2.71 2.66 3.39 3.85 4.34 5.33 5.67 6.09 7.16 6.62 7.82 8.11 8.09
Dividend Payout % 42% 49% 44% 45% 46% 42% 40% 123% 38% 45% 61% 64%
Compounded Sales Growth
10 Years: 8%
5 Years: 9%
3 Years: 9%
TTM: 8%
Compounded Profit Growth
10 Years: 11%
5 Years: 7%
3 Years: 4%
TTM: -1%
Stock Price CAGR
10 Years: 16%
5 Years: 9%
3 Years: 5%
1 Year: 5%
Return on Equity
10 Years: 30%
5 Years: 28%
3 Years: 27%
Last Year: 25%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
174 174 174 174 176 176 176 176 177 177 177 177 177
Reserves 927 1,129 1,391 1,728 2,161 2,918 3,482 4,051 3,792 4,398 5,214 5,687 5,877
257 273 242 44 129 87 284 287 310 151 180 560 502
1,049 875 991 1,175 1,223 1,248 1,275 1,299 1,300 1,375 1,933 2,168 2,272
Total Liabilities 2,408 2,452 2,798 3,122 3,688 4,430 5,217 5,813 5,579 6,100 7,504 8,592 8,829
498 585 617 654 683 639 993 1,030 1,037 1,134 1,205 1,399 1,502
CWIP 4 12 17 17 12 25 28 27 22 106 107 128 93
Investments 519 553 1,026 1,118 1,778 2,570 3,054 3,433 2,962 2,467 3,574 5,007 4,692
1,386 1,302 1,139 1,333 1,215 1,196 1,141 1,322 1,558 2,393 2,618 2,057 2,542
Total Assets 2,408 2,452 2,798 3,122 3,688 4,430 5,217 5,813 5,579 6,100 7,504 8,592 8,829

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
352 520 703 712 839 960 927 816 1,124 1,155 1,704 1,320
-229 -219 -346 -98 -613 -494 -679 -261 418 -330 -1,120 -682
-94 -233 -328 -535 -337 -455 -274 -496 -1,619 -826 -555 -635
Net Cash Flow 28 69 29 79 -111 11 -26 59 -78 -2 29 3

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 23 22 21 24 23 29 23 21 25 22 14 20
Inventory Days 146 131 107 109 94 106 103 117 106 120 141 132
Days Payable 157 129 123 137 130 160 157 159 145 153 187 169
Cash Conversion Cycle 12 23 6 -4 -13 -25 -31 -21 -13 -11 -32 -16
Working Capital Days 12 13 0 -5 -4 -1 -7 1 -8 0 -17 -10
ROCE % 54% 44% 44% 46% 45% 42% 37% 33% 35% 34% 33% 32%

Shareholding Pattern

Numbers in percentages

3 recently
Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
67.88 67.87 67.87 67.87 67.38 67.36 67.36 67.37 67.38 67.24 67.23 66.23
17.43 17.63 18.08 18.52 19.77 20.59 21.35 21.11 20.43 20.23 20.24 20.47
7.61 7.42 6.90 5.93 5.34 4.66 3.41 3.59 3.83 4.04 6.57 7.48
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.07
7.07 7.08 7.15 7.67 7.51 7.38 7.87 7.93 8.36 8.50 5.89 5.74

* 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

Concalls