|
Market Closed -
NSE India S.E.
14:05:07 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 360.00 INR | +0.61% |
|
-4.89% | -28.51% |
| 10-14 | Indian consumer firms face margin squeeze despite strong quarterly sales | RE |
| 10-06 | Indian shares extend gains ahead of RBI rate decision | RE |
Company Valuation: Dabur India Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 947,925 | 965,434 | 927,042 | 897,678 | 728,011 | 638,623 | - | - |
| Change | - | 1.85% | -3.98% | -3.17% | -18.9% | -12.28% | - | - |
| Enterprise Value (EV) 1 | 943,979 | 966,548 | 917,364 | 880,526 | 689,309 | 558,888 | 559,348 | 551,821 |
| Change | - | 2.39% | -5.09% | -4.02% | -21.72% | -18.92% | 0.08% | -1.35% |
| P/E | 54.7x | 56.7x | 50.4x | 50.9x | 38.5x | 30.4x | 27.5x | 24.7x |
| PBR | 11.3x | 10.8x | 9.4x | 8.31x | 6.38x | 5.31x | 5.04x | 4.67x |
| PEG | - | -27.81x | 6.29x | -12.29x | 5.4x | 2.7x | 2.6x | 2.2x |
| Capitalization / Revenue | 8.71x | 8.37x | 7.47x | 7.15x | 5.52x | 4.41x | 4.07x | 3.75x |
| EV / Revenue | 8.67x | 8.38x | 7.4x | 7.01x | 5.22x | 3.86x | 3.56x | 3.24x |
| EV / EBITDA | 41.9x | 44.7x | 38.2x | 38x | 28.1x | 20.6x | 18.7x | 16.7x |
| EV / EBIT | 47.2x | 52.2x | 45.9x | 47.1x | 34.8x | 25.2x | 22.6x | 19.9x |
| EV / FCF | 66.1x | 98.7x | 63.3x | 62.1x | 31.9x | 30.7x | 25.6x | 22.1x |
| FCF Yield | 1.51% | 1.01% | 1.58% | 1.61% | 3.13% | 3.26% | 3.91% | 4.52% |
| Dividend per Share 2 | 5.2 | 5.2 | 5.5 | 8 | 8.25 | 8.293 | 9.092 | 9.691 |
| Rate of return | 0.97% | 0.95% | 1.05% | 1.58% | 2.01% | 2.3% | 2.53% | 2.69% |
| EPS 2 | 9.81 | 9.61 | 10.38 | 9.95 | 10.66 | 11.84 | 13.1 | 14.59 |
| Distribution rate | 53% | 54.1% | 53% | 80.4% | 77.4% | 70% | 69.4% | 66.4% |
| Net sales 1 | 108,887 | 115,299 | 124,040 | 125,631 | 131,926 | 144,757 | 156,918 | 170,332 |
| EBITDA 1 | 22,538 | 21,641 | 23,997 | 23,163 | 24,500 | 27,109 | 29,838 | 33,118 |
| EBIT 1 | 20,009 | 18,515 | 20,005 | 18,707 | 19,811 | 22,202 | 24,704 | 27,703 |
| Net income 1 | 17,392 | 17,072 | 18,427 | 17,676 | 18,950 | 20,956 | 23,153 | 26,079 |
| Net Debt 1 | -3,946 | 1,114 | -9,679 | -17,152 | -38,702 | -79,735 | -79,275 | -86,801 |
| Reference price 2 | 536.20 | 544.90 | 523.15 | 506.50 | 410.45 | 360.00 | 360.00 | 360.00 |
| Nbr of stocks (in thousands) | 1,767,856 | 1,771,763 | 1,772,039 | 1,772,315 | 1,773,690 | 1,773,952 | - | - |
| Announcement Date | 5/5/22 A | 5/4/23 A | 5/2/24 A | 5/7/25 A | 5/7/26 A | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.22x | 3.83x | 20.47x | 2.32% | 6.68B | |
| 23.39x | 4.4x | 16.16x | 2.77% | 369B | |
| 32.8x | 4.98x | 20.65x | 1.8% | 255B | |
| 19.47x | 2.89x | 12.76x | 3.24% | 140B | |
| 25.42x | 3.74x | 15.74x | 2.34% | 73.48B | |
| 57.75x | 8.28x | 31.91x | 0.26% | 52.06B | |
| 37.7x | 6.07x | 26.38x | 2.48% | 44.97B | |
| 37.14x | 2.78x | 15.46x | 1.43% | 39.2B | |
| 20.47x | 2.85x | 11.88x | 4.34% | 37.32B | |
| 18.6x | 2.49x | 11.53x | 4.72% | 36.28B | |
| Average | 30.30x | 4.23x | 18.29x | 2.57% | 105.44B | |
| Weighted average by Cap. | 27.88x | 4.37x | 17.67x | 2.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DABUR Stock
- Valuation Dabur India Limited
Select your edition
All financial news and data tailored to specific country editions
