Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:30 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 507815 | NSE: GILLETTE

Gillette India Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹4,779.67Overvalued by 36.59%vs CMP ₹7,538.00

P/E (39.6) × ROE (41.6%) × BV (₹357.00) × DY (1.59%)

₹2,909.50Overvalued by 61.40%vs CMP ₹7,538.00
MoS: -159.1% (Negative)Confidence: 70/100 (High)Models: All 10: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹5,567.5920%Over (-26.1%)
Graham NumberEarnings₹1,236.7515%Over (-83.6%)
Earnings PowerEarnings₹1,032.2012%Over (-86.3%)
DCFCash Flow₹4,081.4310%Over (-45.9%)
Net Asset ValueAssets₹356.867%Over (-95.3%)
EV/EBITDAEnterprise₹2,444.968%Over (-67.6%)
Dividend DiscountDividends₹6,545.008%Over (-13.2%)
Earnings YieldEarnings₹1,904.207%Over (-74.7%)
ROCE CapitalReturns₹1,488.718%Over (-80.3%)
Revenue MultipleRevenue₹1,028.705%Over (-86.4%)
Consensus (10 models)₹2,909.50100%Overvalued
Key Drivers: Wide model spread (₹357–₹6,545) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 16.5%

*Investments are subject to market risks

Investment Snapshot

75
Gillette India Ltd scores 75/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health88/100 · Strong
ROCE 56.1% ExcellentROE 41.6% ExcellentD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding up 0.44% (6mo) Slight increaseDII holding down 1.00% MF sellingPromoter holding at 75.0% Stable
Earnings Quality65/100 · Strong
OPM expanding (22% → 26%) Improving
Quarterly Momentum90/100 · Strong
Revenue (4Q): +10% YoY GrowingProfit (4Q): +31% YoY StrongOPM: 31.0% (up 4.0% YoY) Margin expansion
Industry Rank65/100 · Strong
P/E 39.6 vs industry 46.9 In-lineROCE 56.1% vs industry 29.2% Above peersROE 41.6% vs industry 23.9% Above peers3Y sales CAGR: 0% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Gillette India Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
0/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 39.6 vs Ind 46.9 | ROCE 56.1% | ROE 41.6% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.00x | IntCov 0.0x | Current 1.46x | Borrow/Reserve 0.00x
Cash Flow Reliability
14/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹418 Cr | CFO/NP N/A
Ownership Accumulation
-75
Distribution
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII -0.24 pp | DII -0.26 pp | Prom 0.00 pp
Business Momentum
+41
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -2.6% | Q NP +19.4% | Q OPM +5.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-61.4%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.00xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change-0.24 ppLatest FII% minus previous FII%
DII Change-0.26 ppLatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change+7,923Latest shareholder count minus previous count
Quarterly Sales Change-2.6%Latest quarter sales vs previous quarter sales
Quarterly Profit Change+19.4%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+5.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:30 am

Market Cap 24,566 Cr.
Current Price 7,538
Intrinsic Value₹2,909.50
High / Low 11,505/7,206
Stock P/E39.6
Book Value 357
Dividend Yield1.59 %
ROCE56.1 %
ROE41.6 %
Face Value 10.0
PEG Ratio2.40

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

View Share Price Target for Gillette India Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Gillette India Ltd 24,566 Cr. 7,538 11,505/7,20639.6 3571.59 %56.1 %41.6 % 10.0
Godrej Industries Ltd 28,017 Cr. 832 1,392/74427.8 3090.00 %7.83 %9.64 % 1.00
Procter & Gamble Hygiene and Health Care Ltd 31,636 Cr. 9,748 14,543/8,97936.8 2871.74 %104 %75.7 % 10.0
Emami Ltd 17,174 Cr. 393 655/38521.4 67.12.54 %32.4 %30.2 % 1.00
Cupid Ltd 11,677 Cr. 86.8 105/10.0140 2.840.00 %17.1 %12.9 % 1.00
Industry Average60,427.93 Cr1,572.1446.89111.991.02%29.21%23.91%4.94

All Competitor Stocks of Gillette India Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 619619619668639681645782686767707811790
Expenses 493485476530483519470591503542496603542
Operating Profit 126134144138157161176190183226210208248
OPM % 20%22%23%21%25%24%27%24%27%29%30%26%31%
Other Income 312597657912798
Interest 3131444143144
Depreciation 19222220212121192125202019
Profit before tax 106123124125139143155177167210195193232
Tax % 30%16%26%26%25%31%25%25%25%24%25%25%26%
Net Profit 74103929310499116133126159146144172
EPS in Rs 22.8531.5228.1628.4531.9030.4135.5940.8238.6648.7044.7144.0852.93

Last Updated: February 7, 2026, 12:03 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 16, 2026, 6:10 pm

MetricJun 2014Jun 2015Jun 2016Jun 2017Jun 2018Jun 2019Jun 2020Jun 2021Jun 2022Jun 2023Jun 2024Mar 2025n n 9mTTM
Sales 1,6621,8751,7551,7331,6771,8621,6791,9822,2562,4772,6332,2353,075
Expenses 1,5891,6841,4481,3481,2901,4781,3191,5221,7731,9371,9951,6352,183
Operating Profit 73191306385387384360460483540638600892
OPM % 4%10%17%22%23%21%21%23%21%22%24%27%29%
Other Income 386850348111132722202735
Interest 0567785511813912
Depreciation 33393038424851586881836484
Profit before tax 78215320374345339314429411473562554830
Tax % 34%26%33%32%34%25%27%28%30%25%27%25%
Net Profit 51158214253229253230310289356412418620
EPS in Rs 15.7848.5365.7377.6770.2977.6270.6495.2588.79109.15126.35128.17190.42
Dividend Payout % 95%31%60%211%33%57%69%125%78%78%103%87%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year
YoY Net Profit Growth (%)
Change in YoY Net Profit Growth (%)

No data available for trend analysis.

Growth

Last Updated: September 4, 2025, 9:25 pm

Balance Sheet

Last Updated: December 4, 2025, 12:51 am

MonthJun 2014Jun 2015Jun 2016Jun 2017Jun 2018Jun 2019Jun 2020Jun 2021Jun 2022Jun 2023Jun 2024Mar 2025Sep 2025
Equity Capital 33333333333333333333333333
Reserves 6117109044686627468797568299569399911,130
Borrowings 0000000000000
Other Liabilities 411468488498515432441606758927859895987
Total Liabilities 1,0541,2101,4249981,2091,2101,3521,3951,6191,9161,8311,9182,149
Fixed Assets 173156178214264300296310363389347342322
CWIP 61638863402521726532261731
Investments 0000000000000
Other Assets 8219911,1587219048861,0341,0131,1911,4941,4581,5581,797
Total Assets 1,0541,2101,4249981,2091,2101,3521,3951,6191,9161,8311,9182,149

Reserves and Borrowings Chart

Cash Flow

MonthJun 2014Jun 2015Jun 2016Jun 2017Jun 2018Jun 2019Jun 2020Jun 2021Jun 2022Jun 2023Jun 2024Mar 2025
Cash from Operating Activity + 96172279248237134225443462463509328
Cash from Investing Activity + -36-10315514-77-65-29-79-112-67-49-27
Cash from Financing Activity + -57-58-79-684-39-165-105-430-225-231-440-358
Net Cash Flow 312356-422121-9591-6612516420-58
Free Cash Flow 911621319015659190353345384442284
CFO/OP 192%132%137%102%87%73%85%121%121%109%103%81%

Free Cash Flow

MonthJun 2014Jun 2015Jun 2016Jun 2017Jun 2018Jun 2019Jun 2020Jun 2021Jun 2022Jun 2023Jun 2024Mar 2025n n 9m
Free Cash Flow73.00191.00306.00385.00387.00384.00360.00460.00483.00540.00638.00600.00

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

MonthJun 2014Jun 2015Jun 2016Jun 2017Jun 2018Jun 2019Jun 2020Jun 2021Jun 2022Jun 2023Jun 2024Mar 2025
Debtor Days 202323273836413643473862
Inventory Days 10487104103105104136152130127131181
Days Payable 116116137150173126138169193209212260
Cash Conversion Cycle 9-6-10-19-30154019-20-35-43-17
Working Capital Days 2749-10-17-18153514-0-4-713
ROCE %12%35%39%54%60%48%38%51%51%52%59%56%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%
FIIs 1.52%0.66%0.61%0.64%0.71%1.84%3.27%4.11%4.33%4.82%5.01%4.77%
DIIs 10.78%11.29%11.08%11.22%12.82%12.08%10.79%9.95%9.89%9.60%9.15%8.89%
Government 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.01%0.01%0.01%0.01%
Public 12.71%13.06%13.32%13.15%11.48%11.08%10.96%10.94%10.78%10.58%10.83%11.33%
No. of Shareholders 48,18950,90650,83649,67551,11847,72150,73051,39652,13449,53152,98460,907

Shareholding Pattern Chart

No. of Shareholders

Gillette India Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Multi Cap Fund 326,033 0.59 286.89282,6592026-02-22 00:37:3315.34%
ICICI Prudential Smallcap Fund 256,825 2.78 225.99252,8822026-02-22 00:37:331.56%
Nippon India Large Cap Fund 253,695 0.45 223.24230,3612026-02-23 05:58:3910.13%
Aditya Birla Sun Life ELSS Tax Saver Fund 236,880 1.39 208.44207,1632026-02-22 00:37:3314.34%
ICICI Prudential Large Cap Fund 73,625 0.08 64.7959,2092026-01-26 00:51:0324.35%
Aditya Birla Sun Life MNC Fund 73,341 1.89 64.5478,3412026-01-26 00:51:03-6.38%
Aditya Birla Sun Life Balanced Advantage Fund 51,248 0.51 45.150,0002026-02-22 00:37:332.5%
Tata India Consumer Fund 45,000 1.56 39.6N/AN/AN/A
PGIM India Flexi Cap Fund 33,129 0.48 29.1529,3332026-01-26 00:51:0312.94%
PGIM India Small Cap Fund 23,422 1.39 20.61N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Jun 24Jun 23Jun 22Jun 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 128.17126.35109.1588.7995.25
Diluted EPS (Rs.) 128.17126.35109.1588.7995.25
Cash EPS (Rs.) 147.88151.68133.90109.75112.89
Book Value[Excl.RevalReserv]/Share (Rs.) 313.93298.03303.42264.25242.10
Book Value[Incl.RevalReserv]/Share (Rs.) 313.93298.03303.42264.25242.10
Dividend / Share (Rs.) 112.00130.0085.0069.00119.00
Revenue From Operations / Share (Rs.) 685.74807.94760.06692.28616.58
PBDIT / Share (Rs.) 192.37200.53172.25150.42151.04
PBIT / Share (Rs.) 172.65175.17147.49129.44133.39
PBT / Share (Rs.) 170.04172.52145.10126.21131.78
Net Profit / Share (Rs.) 128.16126.33109.1488.7895.24
PBDIT Margin (%) 28.0524.8122.6621.7224.49
PBIT Margin (%) 25.1721.6819.4018.6921.63
PBT Margin (%) 24.7921.3519.0918.2321.37
Net Profit Margin (%) 18.6815.6314.3512.8215.44
Return on Networth / Equity (%) 40.8242.3835.9633.5939.33
Return on Capital Employeed (%) 49.5353.2643.6844.6650.06
Return On Assets (%) 21.7722.4818.5617.9822.24
Asset Turnover Ratio (%) 1.191.411.411.501.46
Current Ratio (X) 1.641.561.531.431.46
Quick Ratio (X) 1.061.041.030.870.76
Inventory Turnover Ratio (X) 5.266.521.731.601.48
Dividend Payout Ratio (NP) (%) 85.81106.8465.0477.71138.57
Dividend Payout Ratio (CP) (%) 74.3788.9853.0162.85116.91
Earning Retention Ratio (%) 14.19-6.8434.9622.29-38.57
Cash Earning Retention Ratio (%) 25.6311.0246.9937.15-16.91
Interest Coverage Ratio (X) 73.6775.7372.2546.5593.76
Interest Coverage Ratio (Post Tax) (X) 50.0848.7146.7828.4860.12
Enterprise Value (Cr.) 25719.1823131.9116107.6616033.2618343.17
EV / Net Operating Revenue (X) 11.518.796.507.119.13
EV / EBITDA (X) 41.0235.4028.6932.7137.27
MarketCap / Net Operating Revenue (X) 11.708.976.697.249.21
Retention Ratios (%) 14.18-6.8434.9522.28-38.57
Price / BV (X) 25.5524.3116.7518.9623.46
Price / Net Operating Revenue (X) 11.708.976.697.249.21
EarningsYield 0.010.010.020.010.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Gillette India Ltd. is a Public Limited Listed company incorporated on 09/02/1984 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L28931MH1984PLC267130 and registration number is 267130. Currently Company is involved in the business activities of Manufacture of cosmetics and toileteries (includes manufacture of pre- shave, shaving or after shave preparations; personal deodorants and anti- respirants; perfumed bath salts and other bath preparations; beauty or make-up preparations and preparations for the care of the skin, other than medicaments; manicure and pedicure preparations etc.). Company's Total Operating Revenue is Rs. 2234.84 Cr. and Equity Capital is Rs. 32.59 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Personal CareP&G Plaza, Cardinal Gracias Road, Mumbai Maharashtra 400099Contact not found
Management
NamePosition Held
Ms. Anjuly Chib DuggalChairperson & Independent Director
Mr. Kumar VenkatasubramanianManaging Director
Ms. Srividya SrinivasanExecutive Director & CFO
Mr. Srinivas Maruthi PatnamExecutive Director
Mr. Pramod AgarwalNon Executive Director
Mr. Sanjay AsherIndependent Director
Mr. C P GurnaniIndependent Director

FAQ

What is the intrinsic value of Gillette India Ltd and is it undervalued?

As of 05 April 2026, Gillette India Ltd's intrinsic value is ₹2909.50, which is 61.40% lower than the current market price of ₹7,538.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (41.6 %), book value (₹357), dividend yield (1.59 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Gillette India Ltd?

Gillette India Ltd is trading at ₹7,538.00 as of 05 April 2026, with a FY2026-2027 high of ₹11,505 and low of ₹7,206. The stock is currently near its 52-week low. Market cap stands at ₹24,566 Cr..

How does Gillette India Ltd's P/E ratio compare to its industry?

Gillette India Ltd has a P/E ratio of 39.6, which is below the industry average of 46.89. This is broadly in line with or below the industry average.

Is Gillette India Ltd financially healthy?

Key indicators for Gillette India Ltd: ROCE of 56.1 % indicates efficient capital utilization; ROE of 41.6 % shows strong shareholder returns. Dividend yield is 1.59 %.

Is Gillette India Ltd profitable and how is the profit trend?

Gillette India Ltd reported a net profit of ₹418 Cr in Mar 2025n n 9m on revenue of ₹2,235 Cr. Compared to ₹289 Cr in Jun 2022, the net profit shows an improving trend.

Does Gillette India Ltd pay dividends?

Gillette India Ltd has a dividend yield of 1.59 % at the current price of ₹7,538.00. The company pays dividends, though the yield is modest.

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 Gillette 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
Explore Industry-wise Stock Analysis Reports