BSE: DABUR - Dabur India Limited

Yield per half year: -20.29%
Sector: Consumer Staples

Reporting Dabur India Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹			530.39	685.8	761.7			942.84	1 010		1 000
Выручка, млрд ₹		78.69	77.01	77.48	85.33	87.04	95.62	108.99	115.3	122.62	122.62
Чистая прибыль, млрд ₹		12.51	12.77	13.54	14.42	14.45	16.93	17.39	17.07	18.43	18.43
EV, млрд ₹			539.42	694.05	766.93	758.49	953.03	966.42	967.93	934.73	934.73
EBIT, млрд ₹	12.24	14.03	13.75	14.71	15.74	15.8	17.78	20.15	18.69		18.69
EBITDA, млрд ₹				18.98	19.51	19.89	23.27	25.54	26.08		26.08
Баланс стоимость, млрд ₹		41.71	48.47	57.07	56.32	66.06	76.64	83.81	89.73	98.66	98.66
FCF, млрд ₹				8.82	12.65	11.96	18.03	14.28	9.79	14.5	14.5
Операционный денежный поток, млрд ₹		11.87	12.27	10.92	14.99	16.14	21.15	18.02	14.9	20.13	20.13
Операционная прибыль, млрд ₹		13.97	13.79	14.63	15.03	14.86	17.72	19.54	18.8	20.19	20.19
Операционные расходы, млрд ₹		63.77	63.18	61.97	68.93	70.53	77.99	88.05	96.77	102.43	102.43
CAPEX, млрд ₹		2	4.9	2.07	2.34	4.17	3.11	3.74	5.09	5.64	5.64

	2017Q4	2018Q4	2019Q1	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд ₹	594.01	725.12			816.53
Выручка, млрд ₹														25.18	28.22	29.86	30.43	26.78	31.3	32.04	32.55	26.72	33.49
Чистая прибыль, млрд ₹														2.94	4.4	4.9	4.76	3.01	4.64	5.15	5.14	3.5	5
EV, млрд ₹										953.03		1 096.31		966.42		991.11		967.93		991.98		934.73
EBIT, млрд ₹				4.35	4.39	3.02	3.6	6.57	6.55							5.3	5.39	3.23	5.08
EBITDA, млрд ₹										5.27	6.37	7.33	7.24	4.6	6.44	7.24	7.1	5.3	7.14
Баланс стоимость, млрд ₹					61.52	66.06		71.28		76.64		81.39		83.81		88.1		89.73		94.87		98.66
Операционный денежный поток, млрд ₹			14.99	7.31		16.14		12.28		21.15		8.26		18.02		3.86		14.9		10.15
Операционная прибыль, млрд ₹														3.04	4.76	5.3	5.39	3.08	5.08	5.63	5.71	3.77	5.46
Операционные расходы, млрд ₹														20.46	23.46	24.56	25.04	23.7	26.22	26.41	26.84	22.95	28.03
CAPEX, млрд ₹			2.34	1.4		4.17		1.34		3.11		1.59		3.74		2.05		5.09		2.85

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			1.31	0.0818	0.0203	0.0046	0.1228	1.43	2.09	1.13	2.48	2.48
Short Term Investments ₹			8.36	8.76	8.56	9.32	19.98	17.66	11.46	9.05	19.57	19.57
Long term investments ₹	4.93	14.09	18.81	25.01	30.93	27.11
Total Receivables ₹			8.09	6.71	7.46	8.71	8.14	5.62	6.46	8.49	8.99	8.99
Total Current Assets ₹			32.16	31.14	34.4	35.86	48.8	47.76	43.17	42.49	56.8	56.8
Чистые активы, млрд ₹		12.85	12.84	15.21	15.94	16.12	19.68	19.59	21.35	24.13		24.13
Активы, млрд ₹			69.32	77.31	87.02	84.37	93.54	108.47	122.85	136.54	151.23	151.23
Short Term Debt ₹			4.5	4.4	4.64	4.98	3.04	3.49	4.79	6.02	6.22	6.22
Long Term Debt ₹			3.41	4.7	3.63	0.25	1.63	0.0131	3.9	4.43	5.36	5.36
Задолженность, млрд ₹			27.62	28.84	29.95	28.05	27.48	31.84	39.03	46.81	48.2	48.2
Чистый долг, млрд ₹					7.82	5.91	1.65	1.09	6.12	8.52	9.1	9.1
Долг, млрд ₹			7.91	9.11	8.28	5.23	4.67	3.5	8.69	10.45	11.58	11.58
Interest income ₹			1.64	2.44	2.35	2.11	2.31	2.66	3.11	3.22
Расходы на обслуживание долга ₹				0.0119	0.0111	0.492	0.4112	0.011	0.011	0.0112	1.1	1.1
Чист. проц. доходы, млрд ₹				1.62	1.91	1.93	1.93	-0.3081	2.85	-0.7824	3.93	3.22
Goodwill ₹	6.21	6.21	4.11	4.11	4.12	3.36	3.36	3.36	2.51	4.05
Себестоимость, млрд ₹			37.6	37.55	38.75	43.41	43.93	48.22	56.77	63.16	64.96	64.96
Товарно материальные запасы ₹			11.83	11.07	12.56	13.01	13.8	17.34	19.11	20.68	19.47	19.47

	2017Q1	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд ₹								1.68	8.11	13.85	13.29		7.4		2.56		3.21		1.47		2.42		2.48
Short Term Investments ₹								13.09	19.98	15.96	7.49		8.84		8.91		5.63		7.51		17.75		19.57
Long term investments ₹	25.01	25		30.92		30.49	27.11	20.29
Total Receivables ₹								9.64	8.3	7.62	5.62		7.02		6.46		10.2		8.64		11.55		8.99
Total Current Assets ₹								47.32	48.8	45.71	47.76		43.98		43.17		45.9		42.49		56.63		56.8
Чистые активы, млрд ₹							16.12	17.91	19.68	19.3	19.59		20.56		21.35		21.87		24.13		25.17
Активы, млрд ₹								90.93	93.54	102.74	108.47		116.58		122.85		127.45		136.54		147.67		151.23
Short Term Debt ₹			9.81	1.09	9.38		4.98	5.74	3.04	3	3.49		6.41										6.22
Long Term Debt ₹								1.24	1.63	1.44	1.34		0.0046		2.5		2.51		4.43		6.99		5.36
Задолженность, млрд ₹								29.41	27.48	31.46	31.84		35.19		39.03		39.35		46.81		52.8		48.2
Чистый долг, млрд ₹										0.1006	1.09		4.04		6.12		5.84		8.52		10.69		9.1
Долг, млрд ₹	14.46	14.56		4.72			5.24	6.97	4.67	4.44	4.83		6.41										11.58
Interest income ₹												0.0757	0.0869	0.1119	0.1295	0.1249	0.154	0.1967	0.3231	0.2451	0.2765
Расходы на обслуживание долга ₹															0.0532	0.1215	0.1506	0.1891	0.3212	0.2431	0.2814	0.3649	0.2124	0.3266
Чист. проц. доходы, млрд ₹													-0.0827	-0.1108	3.12	-0.1215	-0.1506	-0.1891	-0.3212	-0.2431	-0.2814	-0.3649
Goodwill ₹							3.36	3.36	3.36	3.36	3.36		3.36		2.51		2.51		4.05		4.05
Себестоимость, млрд ₹															13.23	15.28	16.31	16.58	14.51	16.72	16.56	16.73	14.96	17.49
Товарно материальные запасы ₹								13.55	13.8	14.31	17.34		17.58		19.11		20.94		20.24		18.95		19.47

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	7.09	7.21	7.66	8.13	8.15	9.57	9.84	9.64	10.4		10.4
Цена акции ао		348.6	431	458.4	534	580.4	561.4	556.95	506.85	510.8	510.8
Число акций ао, млн		1766.6	1776.94	1775.45	1767.06	1772	1767.86	1771.76	1772.04		1772.04
FCF/акцию			4.96	7.12	6.77	10.2	8.08	5.53	8.18		8.18

	2017Q4	2018Q4	2019Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	5 quarters average	CAGR 5
EPS					2.84	1.66	2.48	2.76	2.68	1.7	2.61	2.91	2.9	1.97
Цена акции ао				608.38	591.75	553	520.73	566.19	561.1	542.72	540.09	567.44	537.85
Число акций ао, млн	1766.6	1776.94	1775.45

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		30	26.34	23.73	25.61	21.87	22.1	21.68	19.67	19.56		19.56	27.02
ROA, %		18.05	16.52	15.56	17.1	15.45	15.61	15.04	13.16	12.81		12.81	12.68
ROIC, %	38.52	32.3	29.06	26.79	44.96	27.67	28.52	28.76	26.68			26.68	17.35
ROS, %			16.58	17.48	16.9	16.6	17.71	15.96	14.81	15.03	15.03	15.03	10.59
ROCE, %	36.3	33.64	28.36	25.77	27.96	23.93	23.2	22.48	18.6			20.82	25.93
Рентаб EBITDA, %				24.49	22.86	22.86	24.34	23.43	22.62			22.62	21.77
Чистая рентаб, %		15.9	16.58	17.48	16.9	16.6	17.71	15.96	14.81	15.03		15.03	10.59
Operation Margin, %			17.9	18.88	17.61	17.07	18.53	17.93	16.31	16.46	16.46	16.46	14.87
Доходность FCF, %				1.29	1.66

	2017Q1	2017Q3	2018Q1	2018Q3	2019Q1	2019Q3	2019Q4	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %							6.46	4.26	6.76	4.93		6.2		3.51		5.56		4.23		11.16		5.55		27.02
ROA, %						4.43		3.01	4.69	3.48		4.33		2.4		3.85		4.41		6.98		2.34		12.68
ROIC, %					27.54	9.75		11.22	10.1	11.91		11.78												17.35
ROS, %														11.69	15.6	16.41	15.64	11.23	14.82	16.08	15.8	13.08	14.93	10.59
ROCE, %	8.14	7.16	7.99	7.9	7.77	7.07		4.57	9.21							6.02		3.42						25.93
Рентаб EBITDA, %										22.69	24.38	26.01	24.62	18.27	22.81	24.23	23.33	19.81	22.82					21.77
Чистая рентаб, %														11.69	15.6	16.41	15.64	11.23	14.82	16.08	15.8	13.08	14.93	10.59
Operation Margin, %														12.05	16.87	17.76	17.71	11.5	16.23	17.56	17.54	14.11	16.3	14.87

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	41.54	50.64	52.81	52.38	56.22	55.21	56.2	50.23		50.23	45.89
P/BV	10.94	12.02	13.53	11.46	12.42	11.46	10.69	8.98		8.98	13.13
P/S	6.89	8.85	8.93	8.7	9.96	8.81	8.32	7.55		7.55	5.15
P/FCF		77.75	60.22				102.15	68.98	68.98	68.98	47.38
E/P	0.0241	0.0197	0.0189				0.0171	0.0184	0.0184	0.0184	0.03
EV/EBITDA		36.57	39.31	38.13	40.96	37.84	37.12			37.12	28.98
EV/Ebit				47.99	52.7	47.97	51.8	50.03	50.03	50.03
EV/S	7	8.96	8.99	8.71	9.8	8.87	8.39	7.62	7.62	7.62	4.89
EV/FCF		78.69	60.64	63.41	51.95	67.67	98.84	64.48	64.48	64.48	59.31
Debt/EBITDA		0.4361	0.2682	0.2348	0.1506	0.3404	0.4007	0.4441	0.4441	0.4441	1.30
Netdebt/Ebitda		0.4123	0.3027	0.0831	0.0469	0.2396	0.3268	0.3491	0.3491	0.3491	1.21
Debt/Ratio	0.1178	0.0951	0.062	0.0499	0.0323	0.0708	0.0765	0.0766	0.0766	0.0766	0.14
Debt/Equity	0.1878	0.145	0.0929	0.0707	0.0457	0.1037	0.1165	0.1174	0.48	0.48	0.50
Debt/Net Income	0.7131	0.611	0.3628	0.3233	0.207	0.4998	0.6121	0.6285	0.6285	0.6285	1.28
Бета						0	-0.4161	3.96	2.32	2.32	1.48
Индекс Альтмана		12.51	14.49			0	11.98	10.93	10.94	10.94	12.56

	2017Q1	2017Q3	2017Q4	2018Q1	2018Q4	2019Q1	2019Q3	2019Q4	2020Q1	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	Industry average	5 quarters average	CAGR 5
P/E			178.85		198.09			205.31			251.95	123.8	81.62	125.52	121.31	120.27	79.42	45.89
P/BV			11.26		14.13			13.27			12.42	13.42	11.46	11.18	10.69	10.34	8.98	13.13
P/S			30.21		32.97			34.7			41	21.25	12.54	17.88	16.94	16.68	10.82	5.15
E/P			0.0056		0.005			0.0049										0.03
EV/EBITDA													37.84	39.16	37.12			28.98
EV/S																30.96	34.98	4.89
Debt/EBITDA									1.17	0.6765	0.9173	0.8752						1.30
Netdebt/Ebitda										0.0153	0.2073	0.5514	1.33	0.8065	1.61			1.21
Debt/Ratio	0.187	0.1796		0.0542		0.0621	0.0767		0.0499	0.0432	0.0446	0.055					0.0766	0.14
Debt/Equity	0.2983	0.2759		0.0827		0.0931	0.1134		0.0707	0.0623	0.0631	0.0788					0.1174	0.50
Debt/Net Income	4.34	4.02		1.19		1.42	1.73		1.66	0.9222	1.28	1.27					3.31	1.28

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	3.95	3.52	3.96	3.96	13.25	5.12	5.92	9.21	9.66		9.66
Дивиденд		2.25	2.25	2.5	2.9	3.35	5.5	5.2	5.45	5.5	5.5
Див доход, ао, %		0.8076	0.7494	0.6478	0.676	0.6886	0.9653	0.9225	1.01	1.01	1.14	1.00
Дивиденды / прибыль, %		28.11	31.04	29.26	91.85	35.46	34.97	55.91	53.97	52.41	52.41	46.19

	2019Q1	2019Q3	2019Q4	2020Q1	2020Q3	2020Q4	2021Q1	2021Q3	2021Q4	2022Q1	2022Q3	2022Q4	2023Q1	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	13.25	2.65		5.12	2.83		5.92	5.3		9.72	4.78		9.21	4.78
Дивиденд		1.5	1.4		1.6	1.75		3	2.5		2.7	2.5		2.7	2.75
Див доход, ао, %		0.3479	0.3044		0.3257	0.3404		0.4931	0.4225		0.4769	0.4456		0.4758	0.5113	1.00
Дивиденды / прибыль, %	357.61	65.78		182.26	58.71		156.71	105.16		330.47	97.61		306.26	92.89		46.19

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	CAGR 5
Всего задолженность	24.64	29.34
ebit_margin	18.16	18.59	18.49	16.21
Персонал, чел				5319	5319

	2023Q2	CAGR 5
ebit_margin	16.23

	CAGR 5