Skip to content

    Dabur India

    World's largest Ayurvedic and natural healthcare company, selling HPC, health and food brands globally.

    Fast Moving Consumer Goods
    Fast Moving Consumer Goods
    View DABUR earnings calls
    ₹423.5
    -4.32% from avg

    Overview

    Price

    ₹423.5

    Market Cap

    ₹75.3k Cr

    Sector

    Fast Moving Consumer Goods

    Fast Moving Consumer Goods

    Rank

    5

    Performance

    Explore DABUR

    Promise TrackerConcall Analysis

    Financials

    Income Statement

    Financial Trajectories

    11
    Quarterly

    Balance Sheet

    Balance Sheet

    ₹ Cr · Annual
    Line itemFY20FY21FY22FY23FY24FY25FY26FY26
    LiabilitiesEquity Capital177177177177177177177177
    Reserves6.4k7.5k8.2k8.8k9.7k10.6k10.8k11.2k
    Borrowings5225091.0k1.2k1.4k9501.3k1.3k
    Other Liabilities2.2k2.7k2.9k3.5k3.9k4.5k4.4k4.8k
    Total Liabilities9.3k10.8k12.3k13.7k15.1k16.2k16.7k17.5k
    AssetsFixed Assets2.3k2.2k2.3k3.6k3.8k4.0k4.0k3.9k
    CWIP147147168175232169125139
    Investments2.8k4.2k6.2k6.3k6.9k7.5k7.6k8.9k
    Other Assets4.1k4.3k3.6k3.6k4.1k4.6k5.0k4.5k
    Total Assets9.3k10.8k12.3k13.7k15.1k16.2k16.7k17.5k

    Valuation

    Assumptions

    Current — DABUR
    Price
    ₹424
    EPS (TTM)
    ₹10.69
    PE (TTM)
    39.6
    Profit growth
    3.2%
    ₹

    The Earnings Per Share over the last 12 months.

    %

    Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).

    Pre-filled with the lower of median (50.8×) and current (39.6×) PE — the conservative anchor.

    %

    The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.

    Valuation

    Current price
    ₹424
    vs
    Fair value · 15% return
    ₹209
    51%Overvalued

    At 3.2% growth and a 40× exit, ₹424 only delivers your return if you pay ₹209. The price is currently baking in 17% growth.

    EPS grows 3.2%/yr for 5 years, then fades to 6% over 2, exits at 40×.

    YearGrowthEPS (₹)
    FY273.2%11.03
    FY283.2%11.39
    FY293.2%11.75
    FY303.2%12.13
    FY313.2%12.51
    FY324.6% ·fade13.09
    FY336.0% ·fade13.87

    Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.

    Learn to analyse Dabur India

    Guides on how to read this kind of business and the numbers that matter.