Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Fundamental Analysis of Dabur India Ltd

About the Company - Dabur India Ltd

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 belongs to the Industry of Personal Care. Company’s Total Operating Revenue is Rs. 8179.50 Cr. and Equity Capital is Rs. 176.79 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Personal Care8/3, Asaf Ali Road, New Delhi Delhi 110002investors@dabur.com
http://www.dabur.com
Management
NamePosition Held
Mr. Saket BurmanVice Chairman
Mr. Mohit BurmanChairman
Mr. P D NarangWhole Time Director
Mr. Mohit MalhotraWholeTime Director & CEO
Mr. P N VijayIndependent Director
Mr. R C BhargavaIndependent Director
Dr. S NarayanIndependent Director
Dr. Ajay DuaIndependent Director
Mr. Amit BurmanDirector
Mrs. Falguni Sanjay NayarIndependent Director
Mr. Ajit Mohan SharanIndependent Director
Mr. Mukesh ButaniLead Independent Director
Mr. Aditya BurmanDirector
Mr. Rajiv MehrishiIndependent Director
Dr. Anand C BurmanAlternate Director

Dabur India Ltd. Share Price Update

Share PriceValue
Today₹545.60
Previous Day₹550.05

Basic Stock Data of Dabur India Ltd

Market Cap 97,506 Cr.
Current Price 550
High / Low611/504
Stock P/E56.2
Book Value 53.5
Dividend Yield0.94 %
ROCE22.7 %
ROE19.5 %
Face Value 1.00

Dabur India Ltd Quarterly Results

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales2,5162,7292,3372,6122,8182,9422,5182,8222,9863,0432,6783,1303,204
Expenses1,9472,1551,8952,0602,1972,3142,0652,2792,3862,4342,2682,5262,543
Operating Profit569574442552620627452543600609410605661
OPM %23%21%19%21%22%21%18%19%20%20%15%19%21%
Other Income888185851129714101123101121110117
Interest779881112121519322428
Depreciation605767616363656870711029798
Profit before tax590591452568661650390564638620396593651
Tax %18%16%16%23%24%22%24%22%23%23%26%23%22%
Net Profit483494377438505504294441491477293457507
EPS in Rs2.732.782.142.472.852.851.662.492.772.691.702.622.91

Dabur India Ltd Quarterly Chart

Dabur India Ltd Profit & Loss

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales5,2946,1407,0587,7957,7807,6147,7228,5158,6859,56210,88911,53012,055
Expenses4,4015,1485,8976,4756,2616,1026,1046,7756,8927,5608,6379,3679,771
Operating Profit8939921,1621,3201,5181,5121,6171,7401,7922,0022,2522,1622,284
OPM %17%16%16%17%20%20%21%20%21%21%21%19%19%
Other Income55100126154217296291222205325308445448
Interest545954404854536050313978103
Depreciation1038597115133143162177220240253311368
Profit before tax7909481,1361,3191,5541,6111,6931,7251,7282,0562,2692,2192,261
Tax %19%19%19%19%19%21%20%16%16%18%23%23%
Net Profit6447669161,0681,2541,2801,3581,4461,4481,6951,7421,7011,733
EPS in Rs3.704.385.246.077.117.257.698.178.189.589.849.649.92
Dividend Payout %38%34%33%33%32%31%81%34%37%50%53%54%

Dabur India Ltd Profit & Loss Yearly Chart

Dabur India Ltd Growth

Compounded Sales Growth
10 Years::7%
5 Years::8%
3 Years::10%
TTM::7%

Dabur India Ltd Growth

Compounded Profit Growth
10 Years::8%
5 Years::4%
3 Years::4%
TTM::-3%

Dabur India Ltd Growth

Stock Price CAGR
10 Years::13%
5 Years::6%
3 Years::3%
1 Year::-9%

Dabur India Ltd Growth

Return on Equity
10 Years::26%
5 Years::23%
3 Years::22%
Last Year::19%

Dabur India Ltd Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital174174174176176176176177177177177177177
Reserves1,5431,9212,4823,1783,9954,6715,5305,4556,4297,4878,2058,7969,310
Borrowings1,0681,1517087348059759386995225091,0301,1741,489
Other Liabilities1,4151,4621,9482,0191,9561,9102,0582,1062,2092,6612,8723,5053,791
Total Liabilities4,2004,7095,3126,1066,9327,7328,7028,4379,33710,83312,28413,65214,767
Fixed Assets1,6411,5821,7671,8771,6671,9582,0281,9692,2532,2432,3083,5793,558
CWIP2793225045424264147147168175259
Investments4839291,0761,8132,6913,2403,8053,3592,8004,1606,2206,2656,922
Other Assets2,0502,1052,4472,3652,5292,4922,8273,0454,1374,2833,5893,6334,029
Total Assets4,2004,7095,3126,1066,9327,7328,7028,4379,33710,83312,28413,65214,767

Dabur India Ltd Reserves and Borrowings Chart

Dabur India Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 5978701,0981,0471,1871,2271,0921,4991,6142,1151,8021,488
Cash from Investing Activity -260-622-104-876-730-807-541338-517-1,404-1,273-583
Cash from Financing Activity -198-234-804-417-374-339-577-1,888-1,043-613-490-1,035
Net Cash Flow13813190-2458281-27-51549738-130

Dabur India Ltd Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days322935333831333634212227
Inventory Days154144150136150153169154164178169158
Days Payable89122169153182181190172176197178171
Cash Conversion Cycle975116166313172231214
Working Capital Days22122721142116225710
ROCE %32%33%35%36%35%31%28%28%28%27%27%23%

Dabur India Ltd Financial Efficiency Indicators Chart

Dabur India Ltd Share Holding Pattern

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Promoters67.87%67.38%67.36%67.36%67.37%67.38%67.24%67.23%66.23%66.23%66.23%66.24%
FIIs18.52%19.77%20.59%21.35%21.11%20.43%20.23%20.24%20.47%19.73%19.39%18.37%
DIIs5.93%5.34%4.66%3.41%3.59%3.83%4.04%6.57%7.48%8.31%8.75%9.78%
Government0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.06%0.07%0.07%0.07%0.07%
Public7.67%7.51%7.38%7.87%7.93%8.36%8.50%5.89%5.74%5.65%5.57%5.53%
No. of Shareholders2,91,9272,96,4393,18,8523,59,5294,33,4434,82,1334,83,5604,57,4904,43,6184,48,9754,44,8324,33,501

Dabur India Ltd Shareholding Pattern Chart

No. of Dabur India Ltd Shareholders

Dabur India Ltd Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)
Mirae Asset Large Cap Fund56639030.87299.56
Mirae Asset Tax Saver Fund55866001.69295.48
Kotak Equity Arbitrage Fund - Regular Plan53787500.98284.48
Mirae Asset Emerging Bluechip Fund52922231279.91
Aditya Birla Sun Life Frontline Equity Fund41013970.94216.92
ICICI Prudential Focused Equity Fund40156293.8212.39
UTI Flexi Cap Fund38751200.84204.96
HDFC Top 100 Fund - Regular Plan36891660.76195.12
SBI Arbitrage Opportunities Fund29750000.7157.35
Aditya Birla Sun Life ELSS Tax Relief 9619315450.75102.16

Dabur India Ltd ROCE Trend

Dabur India Ltd EPS Trend

Dabur India Ltd Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)9.649.849.588.188.17
Diluted EPS (Rs.)9.619.819.558.158.14
Cash EPS (Rs.)11.3711.3010.959.449.18
Book Value[Excl.RevalReserv]/Share (Rs.)53.2947.6443.5737.5932.06
Book Value[Incl.RevalReserv]/Share (Rs.)53.2947.6443.5737.5932.06
Revenue From Operations / Share (Rs.)65.0761.5954.0149.1548.21
PBDIT / Share (Rs.)14.7314.9713.1711.8711.53
PBIT / Share (Rs.)12.9713.5411.8110.6210.52
PBT / Share (Rs.)12.5312.8411.649.789.76
Net Profit / Share (Rs.)9.619.879.608.198.18
NP After MI And SOA / Share (Rs.)9.649.849.588.188.17
PBDIT Margin (%)22.6324.3024.3824.1523.90
PBIT Margin (%)19.9321.9821.8621.6121.83
PBT Margin (%)19.2520.8521.5419.8920.24
Net Profit Margin (%)14.7616.0117.7616.6716.97
NP After MI And SOA Margin (%)14.8015.9717.7316.6316.93
Return on Networth / Equity (%)19.0220.7522.0921.8725.61
Return on Capital Employeed (%)22.8826.7126.3827.2432.18
Return On Assets (%)12.5014.1515.6115.4417.09
Long Term Debt / Equity (X)0.030.020.010.020.00
Total Debt / Equity (X)0.110.100.060.070.09
Asset Turnover Ratio (%)0.800.840.850.860.87
Current Ratio (X)1.181.301.631.981.35
Quick Ratio (X)0.610.721.041.420.85
Inventory Turnover Ratio (X)2.222.172.212.322.27
Dividend Payout Ratio (NP) (%)53.9655.9034.9642.7591.84
Dividend Payout Ratio (CP) (%)45.6548.8030.6237.0981.81
Earning Retention Ratio (%)46.0444.1065.0457.258.16
Cash Earning Retention Ratio (%)54.3551.2069.3862.9118.19
Interest Coverage Ratio (%)33.3568.5775.5642.3434.17
Interest Coverage Ratio (Post Tax) (%)22.7748.3956.0532.2526.52
Enterprise Value (Cr.)97722.0995194.7394754.2579255.9072478.00
EV / Net Operating Revenue (X)8.488.749.939.138.51
EV / EBITDA (X)37.4535.9640.7037.7835.60
MarketCap / Net Operating Revenue (X)8.388.7110.019.168.48
Retention Ratios (%)46.0344.0965.0357.248.15
Price / BV (X)10.7611.3212.4712.0412.83
Price / Net Operating Revenue (X)8.388.7110.019.168.49
EarningsYield0.010.010.010.010.01

Dabur India Ltd Profitability Ratios (%)

Dabur India Ltd Liquidity Ratios

Dabur India Ltd Liquidity Ratios (%)

Dabur India Ltd Interest Coverage Ratios (%)

Dabur India Ltd Valuation Ratios

Fair Value of Dabur India Ltd Stock

Fair Value: ₹591.82

The stock is undervalued by 7.60% compared to the current price ₹550

*Investments are subject to market risks

Strength and Weakness of Dabur India Ltd Stock

StrengthWeakness

The stock has a low average Working Capital Days, which is a positive sign.

The company has shown consistent growth in sales and profit over the years.

The stock has a low average ROCE, which may not be favorable.

The stock has a high average Cash Conversion Cycle, which may not be favorable.

The company has higher borrowings compared to reserves, which may suggest financial risk.

More Stocks