Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 12 May, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 500096 | NSE: DABUR

Dabur India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 13, 2025, 12:43 am

Market Cap 84,176 Cr.
Current Price 475
High / Low 672/420
Stock P/E48.4
Book Value 60.9
Dividend Yield1.16 %
ROCE20.3 %
ROE16.8 %
Face Value 1.00
PEG Ratio42.36

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Dabur India Ltd

Competitors of Dabur India Ltd

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Honasa Consumer Ltd 8,088 Cr. 248 547/190119 35.50.00 %17.1 %% 10.0
Ambica Agarbathies Aroma & Industries Ltd 47.3 Cr. 27.4 37.0/23.217.9 60.60.00 %5.07 %3.65 % 10.0
Ador Multi Products Ltd 33.6 Cr. 72.0 84.0/23.4 23.20.00 %33.6 %26.7 % 10.0
Kaya Ltd 336 Cr. 257 702/204 1060.00 %80.4 %% 10.0
Jyothy Labs Ltd 12,903 Cr. 351 596/26834.5 55.81.00 %25.1 %19.4 % 1.00
Industry Average72,116.64 Cr1,979.7350.48109.470.76%36.03%26.00%4.94

All Competitor Stocks of Dabur India Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 2,9422,5182,8222,9863,0432,6783,1303,2043,2552,8153,3493,0293,355
Expenses 2,3142,0652,2792,3862,4342,2682,5262,5432,5882,3482,6942,4762,673
Operating Profit 627452543600609410605661667466655553682
OPM % 21%18%19%20%20%15%19%21%20%17%20%18%20%
Other Income 9714101123101121110117127129129152129
Interest 11121215193224283635334744
Depreciation 6365687071102979897107109111109
Profit before tax 650390564638620396593651661453642546658
Tax % 22%24%22%23%23%26%23%22%23%25%23%24%22%
Net Profit 504294441491477293457507506341494418516
EPS in Rs 2.851.662.492.772.691.702.622.912.901.972.822.402.95

Last Updated: February 28, 2025, 8:14 pm

Below is a detailed analysis of the quarterly data for Dabur India Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is 3,355.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,029.00 Cr. (Sep 2024) to 3,355.00 Cr., marking an increase of 326.00 Cr..
  • For Expenses, as of Dec 2024, the value is 2,673.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,476.00 Cr. (Sep 2024) to 2,673.00 Cr., marking an increase of 197.00 Cr..
  • For Operating Profit, as of Dec 2024, the value is 682.00 Cr.. The value appears strong and on an upward trend. It has increased from 553.00 Cr. (Sep 2024) to 682.00 Cr., marking an increase of 129.00 Cr..
  • For OPM %, as of Dec 2024, the value is 20.00%. The value appears strong and on an upward trend. It has increased from 18.00% (Sep 2024) to 20.00%, marking an increase of 2.00%.
  • For Other Income, as of Dec 2024, the value is 129.00 Cr.. The value appears to be declining and may need further review. It has decreased from 152.00 Cr. (Sep 2024) to 129.00 Cr., marking a decrease of 23.00 Cr..
  • For Interest, as of Dec 2024, the value is 44.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 47.00 Cr. (Sep 2024) to 44.00 Cr., marking a decrease of 3.00 Cr..
  • For Depreciation, as of Dec 2024, the value is 109.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 111.00 Cr. (Sep 2024) to 109.00 Cr., marking a decrease of 2.00 Cr..
  • For Profit before tax, as of Dec 2024, the value is 658.00 Cr.. The value appears strong and on an upward trend. It has increased from 546.00 Cr. (Sep 2024) to 658.00 Cr., marking an increase of 112.00 Cr..
  • For Tax %, as of Dec 2024, the value is 22.00%. The value appears to be improving (decreasing) as expected. It has decreased from 24.00% (Sep 2024) to 22.00%, marking a decrease of 2.00%.
  • For Net Profit, as of Dec 2024, the value is 516.00 Cr.. The value appears strong and on an upward trend. It has increased from 418.00 Cr. (Sep 2024) to 516.00 Cr., marking an increase of 98.00 Cr..
  • For EPS in Rs, as of Dec 2024, the value is 2.95. The value appears strong and on an upward trend. It has increased from 2.40 (Sep 2024) to 2.95, marking an increase of 0.55.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 4:30 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 6,1407,0587,7957,7807,6147,7228,5158,6859,56210,88911,53012,40412,548
Expenses 5,1485,8976,4756,2616,1026,1046,7756,8927,5608,6379,36710,00410,192
Operating Profit 9921,1621,3201,5181,5121,6171,7401,7922,0022,2522,1622,4002,356
OPM % 16%16%17%20%20%21%20%21%21%21%19%19%19%
Other Income 100126154217296291222205325308445482539
Interest 5954404854536050313978124159
Depreciation 8597115133143162177220240253311399436
Profit before tax 9481,1361,3191,5541,6111,6931,7251,7282,0562,2692,2192,3592,299
Tax % 19%19%19%19%21%20%16%16%18%23%23%23%
Net Profit 7669161,0681,2541,2801,3581,4461,4481,6951,7421,7011,8111,769
EPS in Rs 4.385.246.077.117.257.698.178.189.589.849.6410.4010.14
Dividend Payout % 34%33%33%32%31%81%34%37%50%53%54%53%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)19.58%16.59%17.42%2.07%6.09%6.48%0.14%17.06%2.77%-2.35%6.47%
Change in YoY Net Profit Growth (%)0.00%-2.99%0.82%-15.34%4.02%0.39%-6.34%16.92%-14.29%-5.13%8.82%

Dabur India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:5%
5 Years:8%
3 Years:5%
TTM:1%
Compounded Profit Growth
10 Years:5%
5 Years:3%
3 Years:-1%
TTM:-4%
Stock Price CAGR
10 Years:6%
5 Years:1%
3 Years:-2%
1 Year:-14%
Return on Equity
10 Years:23%
5 Years:20%
3 Years:18%
Last Year:17%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 3:46 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 174174176176176176177177177177177177177
Reserves 1,9212,4823,1783,9954,6715,5305,4556,4297,4878,2058,7969,68910,185
Borrowings 1,1517087348059759386995225091,0301,1741,3651,752
Other Liabilities 1,4621,9482,0191,9561,9102,0582,1062,2092,6612,8723,5053,8854,259
Total Liabilities 4,7095,3126,1066,9327,7328,7028,4379,33710,83312,28413,65215,11616,373
Fixed Assets 1,5821,7671,8771,6671,9582,0281,9692,2532,2432,3083,5793,8153,874
CWIP 93225045424264147147168175232190
Investments 9291,0761,8132,6913,2403,8053,3592,8004,1606,2206,2656,9337,599
Other Assets 2,1052,4472,3652,5292,4922,8273,0454,1374,2833,5893,6334,1364,710
Total Assets 4,7095,3126,1066,9327,7328,7028,4379,33710,83312,28413,65215,11616,373

Below is a detailed analysis of the balance sheet data for Dabur India Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is ₹177.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 177.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹10,185.00 Cr.. The value appears strong and on an upward trend. It has increased from 9,689.00 Cr. (Mar 2024) to ₹10,185.00 Cr., marking an increase of 496.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹1,752.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 1,365.00 Cr. (Mar 2024) to ₹1,752.00 Cr., marking an increase of 387.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹4,259.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 3,885.00 Cr. (Mar 2024) to ₹4,259.00 Cr., marking an increase of 374.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹16,373.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 15,116.00 Cr. (Mar 2024) to ₹16,373.00 Cr., marking an increase of 1,257.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹3,874.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,815.00 Cr. (Mar 2024) to ₹3,874.00 Cr., marking an increase of 59.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹190.00 Cr.. The value appears to be declining and may need further review. It has decreased from 232.00 Cr. (Mar 2024) to ₹190.00 Cr., marking a decrease of 42.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹7,599.00 Cr.. The value appears strong and on an upward trend. It has increased from 6,933.00 Cr. (Mar 2024) to ₹7,599.00 Cr., marking an increase of 666.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹4,710.00 Cr.. The value appears strong and on an upward trend. It has increased from 4,136.00 Cr. (Mar 2024) to ₹4,710.00 Cr., marking an increase of 574.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹16,373.00 Cr.. The value appears strong and on an upward trend. It has increased from 15,116.00 Cr. (Mar 2024) to ₹16,373.00 Cr., marking an increase of 1,257.00 Cr..

Notably, the Reserves (10,185.00 Cr.) exceed the Borrowings (1,752.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +1,0981,0471,1871,2271,0921,4991,6142,1151,8021,4882,0131,987
Cash from Investing Activity +-104-876-730-807-541338-517-1,404-1,273-583-971-449
Cash from Financing Activity +-804-417-374-339-577-1,888-1,043-613-490-1,035-1,161-1,405
Net Cash Flow190-2458281-27-51549738-130-119132

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow991.00-707.00-733.00-804.00-974.00-937.00-698.00-521.00-507.001.001.001.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days293533383133363421222726
Inventory Days144150136150153169154164178169158149
Days Payable122169153182181190172176197178171186
Cash Conversion Cycle5116166313172231214-10
Working Capital Days1227211421162257102
ROCE %33%35%36%35%31%28%28%28%27%27%23%22%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters67.38%67.24%67.23%66.23%66.23%66.23%66.24%66.25%66.26%66.25%66.25%66.27%
FIIs20.43%20.23%20.24%20.47%19.73%19.39%18.37%16.49%15.82%14.99%15.05%13.28%
DIIs3.83%4.04%6.57%7.48%8.31%8.75%9.78%11.66%12.46%13.45%13.57%14.85%
Government0.00%0.00%0.06%0.07%0.07%0.07%0.07%0.07%0.07%0.07%0.07%0.07%
Public8.36%8.50%5.89%5.74%5.65%5.57%5.53%5.54%5.40%5.26%5.07%5.53%
No. of Shareholders4,82,1334,83,5604,57,4904,43,6184,48,9754,44,8324,33,5014,39,1234,34,8234,35,2134,30,4365,10,298

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Mirae Asset Large & Midcap Fund8,772,5951.42473.378,772,5952025-04-22 17:25:370%
Mirae Asset Large Cap Fund7,345,2481.05396.357,345,2482025-04-22 17:25:370%
Mirae Asset ELSS Tax Saver Fund5,726,6001.47309.015,726,6002025-04-22 17:25:370%
HDFC Top 100 Fund - Regular Plan5,414,1090.94292.155,414,1092025-04-22 12:29:180%
Kotak Equity Arbitrage Fund - Regular Plan4,837,5000.73261.034,837,5002025-04-22 17:25:370%
ICICI Prudential Value Discovery Fund4,558,1650.62245.964,558,1652025-04-22 17:25:370%
Aditya Birla Sun Life Frontline Equity Fund4,395,9520.91237.214,395,9522025-04-22 17:25:370%
ICICI Prudential Focused Equity Fund4,106,6143.25221.594,106,6142025-04-22 17:25:370%
UTI Flexi Cap Fund3,546,7600.76191.383,546,7602025-04-22 17:25:370%
SBI Arbitrage Opportunities Fund3,412,5000.69184.143,412,5002025-04-22 17:25:370%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 10.409.649.849.588.18
Diluted EPS (Rs.) 10.389.619.819.558.15
Cash EPS (Rs.) 12.4811.3711.3010.959.44
Book Value[Excl.RevalReserv]/Share (Rs.) 58.1453.2947.6443.5737.59
Book Value[Incl.RevalReserv]/Share (Rs.) 58.1453.2947.6443.5737.59
Revenue From Operations / Share (Rs.) 70.0065.0761.5954.0149.15
PBDIT / Share (Rs.) 16.2714.7314.9713.1711.87
PBIT / Share (Rs.) 14.0112.9713.5411.8110.62
PBT / Share (Rs.) 13.3112.5312.8411.649.78
Net Profit / Share (Rs.) 10.229.619.879.608.19
NP After MI And SOA / Share (Rs.) 10.409.649.849.588.18
PBDIT Margin (%) 23.2322.6324.3024.3824.15
PBIT Margin (%) 20.0219.9321.9821.8621.61
PBT Margin (%) 19.0219.2520.8521.5419.89
Net Profit Margin (%) 14.6014.7616.0117.7616.67
NP After MI And SOA Margin (%) 14.8514.8015.9717.7316.63
Return on Networth / Equity (%) 18.6719.0220.7522.0921.87
Return on Capital Employeed (%) 22.1822.8826.7126.3827.24
Return On Assets (%) 12.1812.5014.1515.6115.44
Long Term Debt / Equity (X) 0.050.030.020.010.02
Total Debt / Equity (X) 0.110.110.100.060.07
Asset Turnover Ratio (%) 0.860.800.840.850.86
Current Ratio (X) 1.451.181.301.631.98
Quick Ratio (X) 0.940.610.721.041.42
Inventory Turnover Ratio (X) 2.612.222.172.212.32
Dividend Payout Ratio (NP) (%) 52.4153.9655.9034.9642.75
Dividend Payout Ratio (CP) (%) 43.0745.6548.8030.6237.09
Earning Retention Ratio (%) 47.5946.0444.1065.0457.25
Cash Earning Retention Ratio (%) 56.9354.3551.2069.3862.91
Interest Coverage Ratio (X) 23.2133.3568.5775.5642.34
Interest Coverage Ratio (Post Tax) (X) 15.5922.7748.3956.0532.25
Enterprise Value (Cr.) 93630.6797722.0995194.7394754.2579255.90
EV / Net Operating Revenue (X) 7.558.488.749.939.13
EV / EBITDA (X) 32.4837.4535.9640.7037.78
MarketCap / Net Operating Revenue (X) 7.478.388.7110.019.16
Retention Ratios (%) 47.5846.0344.0965.0357.24
Price / BV (X) 9.4010.7611.3212.4712.04
Price / Net Operating Revenue (X) 7.478.388.7110.019.16
EarningsYield 0.010.010.010.010.01

After reviewing the key financial ratios for Dabur India Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 24, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is 10.40. This value is within the healthy range. It has increased from 9.64 (Mar 23) to 10.40, marking an increase of 0.76.
  • For Diluted EPS (Rs.), as of Mar 24, the value is 10.38. This value is within the healthy range. It has increased from 9.61 (Mar 23) to 10.38, marking an increase of 0.77.
  • For Cash EPS (Rs.), as of Mar 24, the value is 12.48. This value is within the healthy range. It has increased from 11.37 (Mar 23) to 12.48, marking an increase of 1.11.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 58.14. It has increased from 53.29 (Mar 23) to 58.14, marking an increase of 4.85.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 58.14. It has increased from 53.29 (Mar 23) to 58.14, marking an increase of 4.85.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 70.00. It has increased from 65.07 (Mar 23) to 70.00, marking an increase of 4.93.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 16.27. This value is within the healthy range. It has increased from 14.73 (Mar 23) to 16.27, marking an increase of 1.54.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 14.01. This value is within the healthy range. It has increased from 12.97 (Mar 23) to 14.01, marking an increase of 1.04.
  • For PBT / Share (Rs.), as of Mar 24, the value is 13.31. This value is within the healthy range. It has increased from 12.53 (Mar 23) to 13.31, marking an increase of 0.78.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is 10.22. This value is within the healthy range. It has increased from 9.61 (Mar 23) to 10.22, marking an increase of 0.61.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 10.40. This value is within the healthy range. It has increased from 9.64 (Mar 23) to 10.40, marking an increase of 0.76.
  • For PBDIT Margin (%), as of Mar 24, the value is 23.23. This value is within the healthy range. It has increased from 22.63 (Mar 23) to 23.23, marking an increase of 0.60.
  • For PBIT Margin (%), as of Mar 24, the value is 20.02. This value exceeds the healthy maximum of 20. It has increased from 19.93 (Mar 23) to 20.02, marking an increase of 0.09.
  • For PBT Margin (%), as of Mar 24, the value is 19.02. This value is within the healthy range. It has decreased from 19.25 (Mar 23) to 19.02, marking a decrease of 0.23.
  • For Net Profit Margin (%), as of Mar 24, the value is 14.60. This value exceeds the healthy maximum of 10. It has decreased from 14.76 (Mar 23) to 14.60, marking a decrease of 0.16.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is 14.85. This value is within the healthy range. It has increased from 14.80 (Mar 23) to 14.85, marking an increase of 0.05.
  • For Return on Networth / Equity (%), as of Mar 24, the value is 18.67. This value is within the healthy range. It has decreased from 19.02 (Mar 23) to 18.67, marking a decrease of 0.35.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 22.18. This value is within the healthy range. It has decreased from 22.88 (Mar 23) to 22.18, marking a decrease of 0.70.
  • For Return On Assets (%), as of Mar 24, the value is 12.18. This value is within the healthy range. It has decreased from 12.50 (Mar 23) to 12.18, marking a decrease of 0.32.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 0.05. This value is below the healthy minimum of 0.2. It has increased from 0.03 (Mar 23) to 0.05, marking an increase of 0.02.
  • For Total Debt / Equity (X), as of Mar 24, the value is 0.11. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 0.11.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 0.86. It has increased from 0.80 (Mar 23) to 0.86, marking an increase of 0.06.
  • For Current Ratio (X), as of Mar 24, the value is 1.45. This value is below the healthy minimum of 1.5. It has increased from 1.18 (Mar 23) to 1.45, marking an increase of 0.27.
  • For Quick Ratio (X), as of Mar 24, the value is 0.94. This value is below the healthy minimum of 1. It has increased from 0.61 (Mar 23) to 0.94, marking an increase of 0.33.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 2.61. This value is below the healthy minimum of 4. It has increased from 2.22 (Mar 23) to 2.61, marking an increase of 0.39.
  • For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 52.41. This value exceeds the healthy maximum of 50. It has decreased from 53.96 (Mar 23) to 52.41, marking a decrease of 1.55.
  • For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 43.07. This value is within the healthy range. It has decreased from 45.65 (Mar 23) to 43.07, marking a decrease of 2.58.
  • For Earning Retention Ratio (%), as of Mar 24, the value is 47.59. This value is within the healthy range. It has increased from 46.04 (Mar 23) to 47.59, marking an increase of 1.55.
  • For Cash Earning Retention Ratio (%), as of Mar 24, the value is 56.93. This value is within the healthy range. It has increased from 54.35 (Mar 23) to 56.93, marking an increase of 2.58.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 23.21. This value is within the healthy range. It has decreased from 33.35 (Mar 23) to 23.21, marking a decrease of 10.14.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 15.59. This value is within the healthy range. It has decreased from 22.77 (Mar 23) to 15.59, marking a decrease of 7.18.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 93,630.67. It has decreased from 97,722.09 (Mar 23) to 93,630.67, marking a decrease of 4,091.42.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 7.55. This value exceeds the healthy maximum of 3. It has decreased from 8.48 (Mar 23) to 7.55, marking a decrease of 0.93.
  • For EV / EBITDA (X), as of Mar 24, the value is 32.48. This value exceeds the healthy maximum of 15. It has decreased from 37.45 (Mar 23) to 32.48, marking a decrease of 4.97.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 7.47. This value exceeds the healthy maximum of 3. It has decreased from 8.38 (Mar 23) to 7.47, marking a decrease of 0.91.
  • For Retention Ratios (%), as of Mar 24, the value is 47.58. This value is within the healthy range. It has increased from 46.03 (Mar 23) to 47.58, marking an increase of 1.55.
  • For Price / BV (X), as of Mar 24, the value is 9.40. This value exceeds the healthy maximum of 3. It has decreased from 10.76 (Mar 23) to 9.40, marking a decrease of 1.36.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 7.47. This value exceeds the healthy maximum of 3. It has decreased from 8.38 (Mar 23) to 7.47, marking a decrease of 0.91.
  • For EarningsYield, as of Mar 24, the value is 0.01. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 23) which recorded 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Dabur India Ltd as of May 12, 2025 is: 400.75

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of May 12, 2025, Dabur India Ltd is Overvalued by 15.63% compared to the current share price 475.00

Intrinsic Value of Dabur India Ltd as of May 12, 2025 is: 405.33

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of May 12, 2025, Dabur India Ltd is Overvalued by 14.67% compared to the current share price 475.00

Last 5 Year EPS CAGR: 1.14%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 29.42%, which is a positive sign.
  2. The stock has a low average Working Capital Days of 11.58, which is a positive sign.
  3. The company has higher reserves (6,001.77 cr) compared to borrowings (950.92 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (8.54 cr) and profit (74.23 cr) over the years.
  1. The stock has a high average Cash Conversion Cycle of 13.58, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Dabur India Ltd:
    1. Net Profit Margin: 14.6%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 22.18% (Industry Average ROCE: 36.03%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 18.67% (Industry Average ROE: 22.75%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 15.59
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.94
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 48.4 (Industry average Stock P/E: 41.02)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.11
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Dabur India Ltd. is a Public Limited Listed company incorporated on 16/09/1975 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L24230DL1975PLC007908 and registration number is 007908. Currently Company is involved in the business activities of Manufacture of hair oil, shampoo, hair dye etc. (includes manufacture of shampoos, hair sprays, hair fixers, hair oils, hair creams, hair dyes and bleaches and preparations for permanent waving or straightening of the hair etc.). Company's Total Operating Revenue is Rs. 9070.71 Cr. and Equity Capital is Rs. 177.23 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Personal Care8/3, Asaf Ali Road, New Delhi Delhi 110002investors@dabur.com
http://www.dabur.com
Management
NamePosition Held
Mr. Mohit BurmanChairman
Mr. Saket BurmanVice Chairman
Mr. P D NarangWhole Time Director
Mr. Mohit MalhotraWholeTime Director & CEO
Mr. Aditya BurmanDirector
Mr. Amit BurmanDirector
Mr. Mukesh ButaniLead Independent Director
Mr. Ajit Mohan SharanIndependent Director
Mrs. Falguni Sanjay NayarIndependent Director
Mr. Rajiv MehrishiIndependent Director
Mrs. Satyavati BereraIndependent Director
Mr. P N VijayIndependent Director
Mr. R C BhargavaIndependent Director
Dr. S NarayanIndependent Director
Dr. Ajay DuaIndependent Director
Mr. Romesh SobtiIndependent Director

FAQ

What is the intrinsic value of Dabur India Ltd?

Dabur India Ltd's intrinsic value (as of 12 May 2025) is ₹400.75 — 15.63% lower the current market price of 475.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 84,176 Cr. market cap, FY2025-2026 high/low of ₹672/420, reserves of 10,185 Cr, and liabilities of 16,373 Cr.

What is the Market Cap of Dabur India Ltd?

The Market Cap of Dabur India Ltd is 84,176 Cr..

What is the current Stock Price of Dabur India Ltd as on 12 May 2025?

The current stock price of Dabur India Ltd as on 12 May 2025 is 475.

What is the High / Low of Dabur India Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Dabur India Ltd stocks is ₹672/420.

What is the Stock P/E of Dabur India Ltd?

The Stock P/E of Dabur India Ltd is 48.4.

What is the Book Value of Dabur India Ltd?

The Book Value of Dabur India Ltd is 60.9.

What is the Dividend Yield of Dabur India Ltd?

The Dividend Yield of Dabur India Ltd is 1.16 %.

What is the ROCE of Dabur India Ltd?

The ROCE of Dabur India Ltd is 20.3 %.

What is the ROE of Dabur India Ltd?

The ROE of Dabur India Ltd is 16.8 %.

What is the Face Value of Dabur India Ltd?

The Face Value of Dabur India Ltd is 1.00.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Dabur India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE