Gillette India Limited
GILLETTE · FMCG · NSE
₹7,860
Current Market Price
Fair Value (DCF)
₹6,260
Margin of Safety
-20.4%
Updated just now
YieldIQ Score
61/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
39%
ROE
11.9%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.26 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
53.3%
Return on capital employed
EV / EBITDA
39.1×
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
1.48×
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 ₹7,860
Bear case
₹3,556.41
MoS -121.0%
Base case
₹6,260.48
MoS -25.5%
Bull case
₹7,044.19
MoS -11.6%
Ratio Trends
GILLETTE · last 6 annual periods
ROE
11.9%
ROCE
16.3%
Operating Margin
—
Debt / Equity
—
PE
155.5×
EV / EBITDA
24.6×
Historical Financials
GILLETTE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 | 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 | ₹94.6 Cr | ₹127 Cr | ₹158 Cr | -16.1% |
| PAT | ₹230 Cr | ₹310 Cr | ₹289 Cr | ₹356 Cr | ₹412 Cr | +15.6% |
| EPS (diluted) | ₹70.64 | ₹95.25 | ₹20.74 | ₹28.15 | ₹35.59 | -15.8% |
| CFO | — | ₹443 Cr | ₹462 Cr | ₹463 Cr | ₹509 Cr | +3.5% |
| CapEx | — | — | — | — | — | — |
| FCF | — | — | — | — | — | — |
| Total Assets | — | ₹1395 Cr | ₹1608 Cr | ₹1916 Cr | ₹1831 Cr | +7.0% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹0.0 Cr | — |
| Shareholders' Equity | — | — | ₹861 Cr | ₹989 Cr | ₹971 Cr | +3.1% |
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 PGHH | — | — | Pending | 10.5% | — |
| COLPAL COLPAL | — | — | Pending | 86.3% | 45.2× |
| DABUR Dabur India Limited | +0.1% | 58 | Fairly valued | 15.8% | 50.8× |
| MARICO MARICO | — | — | Pending | 38.2% | 51.8× |
| GODREJCP GODREJCP | — | — | Pending | 15.4% | — |
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)
₹662.00/sh
Last payout
2026-02-04
₹180.00
Peak payout
₹180.00
Trailing yield
2.89%
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. Gillette India Limited (GILLETTE.NS) trades at 7860.00 vs a model fair value of 6260.48, a gap of -20.4%. 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.