Dabur India Limited
DABUR · FMCG · NSE
₹428
Current Market Price
Fair Value (DCF)
₹398
Margin of Safety
-7.0%
Updated 2h ago
YieldIQ Score
30/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
46%
ROE
15.8%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.76 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.2%
Return on capital employed
EV / EBITDA
26.2×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
16.4×
EBIT covers interest
Current Ratio
1.51×
Short-term liquidity
Asset Turnover
0.80×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
6.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹428.25
Bear case
₹247
MoS -73.4%
Base case
₹398.28
MoS -7.5%
Bull case
₹511.22
MoS +16.2%
Ratio Trends
DABUR · last 8 annual periods
ROE
15.8%
ROCE
23.4%
Operating Margin
—
Debt / Equity
0.08×
PE
50.8×
EV / EBITDA
31.8×
Historical Financials
DABUR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹9562 Cr | ₹10.9K Cr | ₹2678 Cr | ₹2815 Cr | ₹12.4K Cr | +6.7% |
| EBITDA | — | ₹2554 Cr | ₹2599 Cr | ₹2868 Cr | ₹2850 Cr | +2.8% |
| EBIT | ₹2088 Cr | ₹2309 Cr | ₹429 Cr | ₹488 Cr | — | -30.5% |
| PAT | ₹1695 Cr | ₹1742 Cr | ₹293 Cr | ₹341 Cr | ₹1768 Cr | +1.1% |
| EPS (diluted) | ₹9.55 | ₹9.81 | ₹1.69 | ₹1.97 | — | -32.6% |
| CFO | ₹2115 Cr | ₹1802 Cr | ₹1488 Cr | ₹2013 Cr | ₹1987 Cr | -1.5% |
| CapEx | — | — | — | — | ₹-570 Cr | — |
| FCF | — | — | — | — | ₹1417 Cr | +0.0% |
| Total Assets | — | ₹12.3K Cr | ₹13.7K Cr | ₹15.1K Cr | ₹16.2K Cr | +7.2% |
| Total Debt | — | — | ₹700 Cr | ₹622 Cr | ₹950 Cr | +7.9% |
| Shareholders' Equity | — | — | ₹8973 Cr | ₹9866 Cr | ₹11.2K Cr | +5.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DABUR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MARICO MARICO | — | — | Pending | 38.2% | 51.8× |
| COLPAL COLPAL | — | — | Pending | 86.3% | 45.2× |
| GODREJCP Godrej Consumer Products Limited | -39.6% | 43 | Overvalued | 15.4% | — |
| PGHH PGHH | — | — | Pending | 10.5% | — |
| GILLETTE GILLETTE | — | — | Pending | 11.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
20 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹29.65/sh
Last payout
2025-11-07
₹2.75
Peak payout
₹6.25
Trailing yield
1.87%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Dabur India Limited (DABUR.NS) trades at 428.25 vs a model fair value of 398.28, a gap of -7.0%. Piotroski F-score: 6/9. Moat label: Mode...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DABUR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DABUR →
Compare
Head-to-head with peers
Compare DABUR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DABURNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.