Gillette India Ltd
About
[
edit
]
Gillette India is engaged in the manufacturing and sale of branded packaged fast moving consumer goods in the grooming, portable power and oral care businesses.
[
add key points
]
- Market Cap ₹ 18,026 Cr.
- Current Price ₹ 5,531
- High / Low ₹ 6,730 / 4,420
- Stock P/E 65.7
- Book Value ₹ 285
- Dividend Yield 0.89 %
- ROCE 37.9 %
- ROE 27.3 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company has a good return on equity (ROE) track record: 3 Years ROE 32.96%
- Company has been maintaining a healthy dividend payout of 52.93%
Cons
- Stock is trading at 19.41 times its book value
- The company has delivered a poor sales growth of -2.18% over past five years.
Peer comparison
Sector: FMCG Industry: Personal Care - Multinational
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
452 | 410 | 457 | 476 | 466 | 464 | 462 | 459 | 407 | 351 | 516 | 520 | |
333 | 350 | 350 | 378 | 319 | 434 | 364 | 359 | 326 | 270 | 384 | 385 | |
Operating Profit | 118 | 60 | 107 | 98 | 146 | 30 | 98 | 100 | 80 | 81 | 132 | 135 |
OPM % | 26% | 15% | 23% | 21% | 31% | 6% | 21% | 22% | 20% | 23% | 26% | 26% |
Other Income | 1 | 9 | 4 | 4 | 3 | 2 | 2 | 4 | 4 | 2 | 4 | 4 |
Interest | 1 | 4 | 1 | 2 | 1 | 4 | 1 | 2 | 0 | 2 | 0 | 2 |
Depreciation | 11 | 12 | 11 | 12 | 12 | 13 | 12 | 13 | 13 | 13 | 13 | 14 |
Profit before tax | 107 | 52 | 98 | 89 | 136 | 16 | 87 | 90 | 71 | 67 | 122 | 123 |
Tax % | 33% | 34% | 34% | 39% | 36% | -190% | 29% | 21% | 26% | 33% | 22% | 34% |
Net Profit | 71 | 35 | 65 | 54 | 88 | 46 | 62 | 71 | 52 | 45 | 95 | 82 |
EPS in Rs | 21.89 | 10.62 | 20.06 | 16.57 | 26.93 | 14.06 | 18.95 | 21.81 | 16.07 | 13.80 | 29.24 | 25.13 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Figures in Rs. Crores
Jun 2009 | Jun 2010 | Jun 2011 | Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
652 | 843 | 1,047 | 1,220 | 1,424 | 1,662 | 1,875 | 1,755 | 1,733 | 1,677 | 1,862 | 1,679 | 1,794 | |
501 | 637 | 924 | 1,112 | 1,290 | 1,589 | 1,684 | 1,448 | 1,348 | 1,290 | 1,478 | 1,319 | 1,366 | |
Operating Profit | 152 | 205 | 123 | 108 | 134 | 73 | 191 | 306 | 385 | 387 | 384 | 360 | 429 |
OPM % | 23% | 24% | 12% | 9% | 9% | 4% | 10% | 17% | 22% | 23% | 21% | 21% | 24% |
Other Income | 37 | 20 | 31 | 33 | 36 | 38 | 68 | 50 | 34 | 8 | 11 | 11 | 13 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 6 | 7 | 7 | 8 | 5 | 5 |
Depreciation | 11 | 12 | 20 | 24 | 31 | 33 | 39 | 30 | 38 | 42 | 48 | 51 | 54 |
Profit before tax | 177 | 213 | 134 | 117 | 138 | 78 | 215 | 320 | 374 | 345 | 339 | 314 | 383 |
Tax % | 36% | 36% | 36% | 35% | 37% | 34% | 26% | 33% | 32% | 34% | 25% | 27% | |
Net Profit | 113 | 137 | 86 | 76 | 87 | 51 | 158 | 214 | 253 | 229 | 253 | 230 | 275 |
EPS in Rs | 34.72 | 42.07 | 26.44 | 23.24 | 26.75 | 15.78 | 48.53 | 65.73 | 77.67 | 70.29 | 77.62 | 70.64 | 84.24 |
Dividend Payout % | 36% | 36% | 57% | 65% | 56% | 95% | 31% | 60% | 211% | 33% | 57% | 69% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | -2% |
3 Years: | -1% |
TTM: | -3% |
Compounded Profit Growth | |
---|---|
10 Years: | 5% |
5 Years: | 6% |
3 Years: | -3% |
TTM: | 3% |
Stock Price CAGR | |
---|---|
10 Years: | 13% |
5 Years: | 4% |
3 Years: | -6% |
1 Year: | -5% |
Return on Equity | |
---|---|
10 Years: | 24% |
5 Years: | 32% |
3 Years: | 33% |
Last Year: | 27% |
Balance Sheet
Figures in Rs. Crores
Jun 2009 | Jun 2010 | Jun 2011 | Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | |
Reserves | 458 | 538 | 568 | 587 | 617 | 611 | 710 | 904 | 468 | 662 | 746 | 879 | 896 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
155 | 262 | 233 | 424 | 390 | 411 | 468 | 488 | 498 | 515 | 432 | 441 | 639 | |
Total Liabilities | 646 | 833 | 833 | 1,043 | 1,039 | 1,054 | 1,210 | 1,424 | 998 | 1,209 | 1,210 | 1,352 | 1,567 |
89 | 121 | 125 | 151 | 170 | 173 | 156 | 178 | 214 | 264 | 300 | 296 | 315 | |
CWIP | 2 | 3 | 34 | 38 | 30 | 61 | 63 | 88 | 63 | 40 | 25 | 21 | 25 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
555 | 710 | 674 | 854 | 839 | 821 | 991 | 1,158 | 721 | 904 | 886 | 1,034 | 1,227 | |
Total Assets | 646 | 833 | 833 | 1,043 | 1,039 | 1,054 | 1,210 | 1,424 | 998 | 1,209 | 1,210 | 1,352 | 1,567 |
Cash Flows
Figures in Rs. Crores
Jun 2009 | Jun 2010 | Jun 2011 | Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
72 | 161 | -25 | 141 | 29 | 96 | 172 | 279 | 248 | 237 | 134 | 225 | |
-8 | -0 | -52 | -42 | 78 | -36 | -103 | 155 | 14 | -77 | -65 | -29 | |
-48 | -48 | -57 | -57 | -57 | -57 | -58 | -79 | -684 | -39 | -165 | -105 | |
Net Cash Flow | 16 | 113 | -133 | 42 | 51 | 3 | 12 | 356 | -422 | 121 | -95 | 91 |
Ratios
Figures in Rs. Crores
Jun 2009 | Jun 2010 | Jun 2011 | Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Jun 2016 | Jun 2017 | Jun 2018 | Jun 2019 | Jun 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 39% | 40% | 23% | 19% | 22% | 12% | 35% | 39% | 54% | 60% | 48% | 38% |
Debtor Days | 34 | 34 | 22 | 21 | 24 | 20 | 23 | 23 | 27 | 38 | 36 | 41 |
Inventory Turnover | 2.58 | 2.70 | 2.61 | 2.75 | 3.01 | 3.48 | 3.97 | 3.88 | 3.43 | 3.35 | 3.85 | 2.86 |
Documents
Add documentRecent announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 17 Feb
- Related Party Transactions For Half Year Ended December 31,2020 11 Feb
- Communication In Respect Of Deduction Of Tax At Source (TDS) On The Amount Of Dividend Income From Gillette India Limited ('The Company') 9 Feb
- Corporate Action-Board approves Dividend 4 Feb
- Unaudited Financial Results For The Quarter Ended December 31, 2020 4 Feb
View all
Annual reports
- 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 bse
- Financial Year 2011 from bse
- Financial Year 2011 from nse
- Financial Year 2010 from bse
- Financial Year 2010 from nse