Dabur India Ltd
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)
- Market Cap ₹ 1,01,456 Cr.
- Current Price ₹ 572
- High / Low ₹ 672 / 489
- Stock P/E 54.9
- Book Value ₹ 55.7
- Dividend Yield 0.96 %
- ROCE 22.3 %
- ROE 19.2 %
- Face Value ₹ 1.00
Pros
- Company has been maintaining a healthy dividend payout of 53.2%
Cons
- Stock is trading at 10.3 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
6,140 | 7,058 | 7,795 | 7,780 | 7,614 | 7,722 | 8,515 | 8,685 | 9,562 | 10,889 | 11,530 | 12,404 | 12,623 | |
5,148 | 5,897 | 6,475 | 6,261 | 6,102 | 6,104 | 6,775 | 6,892 | 7,560 | 8,637 | 9,367 | 10,004 | 10,173 | |
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 | 2,450 |
OPM % | 16% | 16% | 17% | 20% | 20% | 21% | 20% | 21% | 21% | 21% | 19% | 19% | 19% |
100 | 126 | 154 | 217 | 296 | 291 | 222 | 205 | 325 | 308 | 445 | 482 | 503 | |
Interest | 59 | 54 | 40 | 48 | 54 | 53 | 60 | 50 | 31 | 39 | 78 | 124 | 133 |
Depreciation | 85 | 97 | 115 | 133 | 143 | 162 | 177 | 220 | 240 | 253 | 311 | 399 | 412 |
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 | 2,408 |
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 | 1,849 | |
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 | 10.60 |
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: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | 7% |
5 Years: | 4% |
3 Years: | 2% |
TTM: | 8% |
Stock Price CAGR | |
---|---|
10 Years: | 10% |
5 Years: | 6% |
3 Years: | -2% |
1 Year: | 4% |
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 | 3,885 | |
Total Liabilities | 4,709 | 5,312 | 6,106 | 6,932 | 7,732 | 8,702 | 8,437 | 9,337 | 10,833 | 12,284 | 13,652 | 15,116 |
1,582 | 1,767 | 1,877 | 1,667 | 1,958 | 2,028 | 1,969 | 2,253 | 2,243 | 2,308 | 3,579 | 3,815 | |
CWIP | 93 | 22 | 50 | 45 | 42 | 42 | 64 | 147 | 147 | 168 | 175 | 232 |
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 | 4,136 | |
Total Assets | 4,709 | 5,312 | 6,106 | 6,932 | 7,732 | 8,702 | 8,437 | 9,337 | 10,833 | 12,284 | 13,652 | 15,116 |
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 | -971 | |
-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 | 149 |
Days Payable | 122 | 169 | 153 | 182 | 181 | 190 | 172 | 176 | 197 | 178 | 171 | 186 |
Cash Conversion Cycle | 51 | 16 | 16 | 6 | 3 | 13 | 17 | 22 | 3 | 12 | 14 | -10 |
Working Capital Days | 12 | 2 | 7 | 21 | 14 | 21 | 16 | 22 | 5 | 7 | 10 | 2 |
ROCE % | 33% | 35% | 36% | 35% | 31% | 28% | 28% | 28% | 27% | 27% | 23% | 22% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Change in Management
8h - Change in senior management personnel effective October 4, 2024.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 1 Oct
-
Quarterly Update - Q2 FY2024-25
1 Oct - Quarterly update for Q2 FY2024-25 performance.
-
Corporate Action-Board to consider Dividend
24 Sep - Board meeting to consider financial results and interim dividend.
-
Board Meeting Intimation for Considering Unaudited Financial Results For The Quarter And Half Year Ending On 30Th September 2024 And Interim Dividend
24 Sep - Board meeting to consider Q2 results and interim dividend.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Concalls
-
Aug 2024Transcript PPT
-
Aug 2024TranscriptNotesPPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Jan 2024TranscriptNotesPPT
-
Nov 2023Transcript PPT
-
Nov 2023TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Sep 2023TranscriptNotesPPT
-
Sep 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
Aug 2023Transcript PPT
-
Aug 2023TranscriptNotesPPT
-
May 2023Transcript PPT
-
May 2023TranscriptNotesPPT
-
Feb 2023Transcript PPT
-
Oct 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Aug 2022TranscriptNotesPPT
-
Jun 2022Transcript PPT
-
May 2022TranscriptNotesPPT
-
Feb 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Aug 2021TranscriptNotesPPT
-
May 2021Transcript PPT
-
May 2021TranscriptNotesPPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Sep 2020Transcript PPT
-
Jul 2020TranscriptNotesPPT
-
Jun 2020Transcript PPT
-
Feb 2020Transcript PPT
-
Nov 2019Transcript PPT
-
Nov 2019TranscriptNotesPPT
-
Sep 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Jul 2019Transcript PPT
-
May 2019Transcript PPT
-
Feb 2019Transcript PPT
-
Nov 2018Transcript PPT
-
Aug 2018TranscriptNotesPPT
-
Aug 2018Transcript PPT
-
Jul 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Jan 2018TranscriptNotesPPT
-
Nov 2017Transcript PPT
-
Sep 2017TranscriptNotesPPT
-
Aug 2017Transcript PPT
-
May 2017Transcript PPT
-
Feb 2017TranscriptPPT
-
Nov 2016TranscriptPPT
-
Jul 2016TranscriptNotesPPT
-
Jun 2016TranscriptNotesPPT
-
May 2016Transcript PPT
-
Feb 2016Transcript PPT
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]