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.

  • 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.
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

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00
5.22 4.93 4.69 4.41 4.27 4.21 4.11 4.03 3.95 3.62 1.97 1.97
5.68 5.91 6.21 6.81 7.11 7.34 7.52 7.55 7.50 7.81 4.64 4.65
14.11 14.16 14.10 13.79 13.62 13.45 13.38 13.42 13.55 13.57 18.39 18.38

Documents

Add document