Gillette India Limited
GILLETTE · FMCG · NSE
₹7,658
Current Market Price
Fair Value (DCF)
₹5,965
Discount to FV
-22.1%
Updated 1h ago
YieldIQ Score
61/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
58%
ROE
42.4%
Debt/Equity
0.00
WACC
10.4%
Market Cap
₹24,952 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
58.8%
Return on capital employed
EV / EBITDA
39.8×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
66.2×
EBIT covers interest
Current Ratio
1.56×
Short-term liquidity
Asset Turnover
1.55×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.0%
3-year revenue growth
Revenue CAGR (5Y)
11.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹7,657.5
Bear case
Discount -180.6%
Base case
Discount -28.4%
Bull case
Discount -7.0%
Ratio Trends
GILLETTE · last 10 annual periods
ROE
42.4%
ROCE
58.8%
Operating Margin
—
Debt / Equity
0.00×
PE
40.1×
EV / EBITDA
24.6×
Historical Financials
GILLETTE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2020 NSE_XBRL | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1679 Cr | ₹2009 Cr | ₹2256 Cr | ₹2477 Cr | ₹2633 Cr | +11.9% |
| EBITDA | — | ₹492 Cr | ₹490 Cr | ₹561 Cr | ₹654 Cr | +7.3% |
| EBIT | ₹319 Cr | ₹435 Cr | ₹422 Cr | ₹481 Cr | ₹571 Cr | +15.6% |
| PAT | ₹230 Cr | ₹310 Cr | ₹289 Cr | ₹356 Cr | ₹412 Cr | +15.6% |
| EPS (diluted) | ₹70.64 | ₹95.25 | ₹88.79 | ₹109.15 | ₹126.35 | +15.6% |
| CFO | — | ₹443 Cr | ₹462 Cr | ₹463 Cr | ₹509 Cr | +3.5% |
| CapEx | — | ₹-91.8 Cr | ₹-116 Cr | ₹-78.7 Cr | ₹-67.2 Cr | — |
| FCF | — | ₹351 Cr | ₹345 Cr | ₹384 Cr | ₹442 Cr | +5.9% |
| Total Assets | — | ₹1395 Cr | ₹1619 Cr | ₹1916 Cr | ₹1831 Cr | +7.0% |
| Total Debt | — | ₹0.2 Cr | ₹0.1 Cr | ₹0.1 Cr | ₹0.1 Cr | -25.2% |
| Shareholders' Equity | — | ₹789 Cr | ₹861 Cr | ₹989 Cr | ₹971 Cr | +5.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GILLETTE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 PGHH Procter & Gamble Hygiene and Health Care Limited | +1.4% | 58 | Near Fair Value | 113.7% | — |
 COLPAL Colgate Palmolive (India) Limited | -8.9% | 52 | Near Fair Value | 83.7% | 36.7× |
 DABUR Dabur India Limited | +26.2% | 65 | Near Fair Value | 16.6% | 38.4× |
 MARICO Marico Limited | -7.7% | 71 | Near Fair Value | 41.9% | 54.1× |
 GODREJCP Godrej Consumer Products Limited | -15.9% | 51 | Near Fair Value | 14.7% | 54.1× |
Click a ticker to view its fair-value analysis.
Dividend History
19 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹612.00/sh
Last payout
2026-02-04
₹180.00
Peak payout
₹180.00
Trailing yield
2.96%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Gillette India Limited (GILLETTE.NS) trades at 7657.50 vs a model fair value of 5965.45, a gap of -22.1%. Piotroski F-score: 7/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GILLETTE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GILLETTE →
Compare
Head-to-head with peers
Compare GILLETTE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GILLETTENow →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.