|
Market Closed -
NSE India S.E.
15:05:07 13/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 380.50 INR | -0.73% |
|
-1.17% | -24.44% |
| 11-11 | Dabur India Unit Dabur Pars Dissolved in Iran | MT |
| 11-05 | Dabur's Global CEO Resigns | MT |
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 | 674,989 | - | - |
| Change | - | 1.85% | -3.98% | -3.17% | -18.9% | -7.28% | - | - |
| Enterprise Value (EV) 1 | 943,979 | 966,548 | 917,364 | 880,526 | 689,309 | 595,991 | 597,581 | 590,059 |
| Change | - | 2.39% | -5.09% | -4.02% | -21.72% | -13.54% | 0.27% | -1.26% |
| P/E | 54.7x | 56.7x | 50.4x | 50.9x | 38.5x | 31.9x | 29x | 26.2x |
| PBR | 11.3x | 10.8x | 9.4x | 8.31x | 6.38x | 5.6x | 5.3x | 4.98x |
| PEG | - | -27.81x | 6.29x | -12.29x | 5.4x | 2.7x | 2.9x | 2.5x |
| Capitalization / Revenue | 8.71x | 8.37x | 7.47x | 7.15x | 5.52x | 4.64x | 4.28x | 3.95x |
| EV / Revenue | 8.67x | 8.38x | 7.4x | 7.01x | 5.22x | 4.1x | 3.79x | 3.45x |
| EV / EBITDA | 41.9x | 44.7x | 38.2x | 38x | 28.1x | 22.1x | 20.1x | 18x |
| EV / EBIT | 47.2x | 52.2x | 45.9x | 47.1x | 34.8x | 26.9x | 24.2x | 21.6x |
| EV / FCF | 66.1x | 98.7x | 63.3x | 62.1x | 31.9x | 30.8x | 27.1x | 23.7x |
| FCF Yield | 1.51% | 1.01% | 1.58% | 1.61% | 3.13% | 3.24% | 3.69% | 4.23% |
| Dividend per Share 2 | 5.2 | 5.2 | 5.5 | 8 | 8.25 | 8.364 | 9.15 | 10.15 |
| Rate of return | 0.97% | 0.95% | 1.05% | 1.58% | 2.01% | 2.2% | 2.4% | 2.67% |
| EPS 2 | 9.81 | 9.61 | 10.38 | 9.95 | 10.66 | 11.91 | 13.11 | 14.5 |
| Distribution rate | 53% | 54.1% | 53% | 80.4% | 77.4% | 70.2% | 69.8% | 70% |
| Net sales 1 | 108,887 | 115,299 | 124,040 | 125,631 | 131,926 | 145,494 | 157,678 | 170,899 |
| EBITDA 1 | 22,538 | 21,641 | 23,997 | 23,163 | 24,500 | 26,990 | 29,750 | 32,704 |
| EBIT 1 | 20,009 | 18,515 | 20,005 | 18,707 | 19,811 | 22,178 | 24,737 | 27,367 |
| Net income 1 | 17,392 | 17,072 | 18,427 | 17,676 | 18,950 | 21,051 | 23,248 | 25,725 |
| Net Debt 1 | -3,946 | 1,114 | -9,679 | -17,152 | -38,702 | -78,998 | -77,408 | -84,930 |
| Reference price 2 | 536.20 | 544.90 | 523.15 | 506.50 | 410.45 | 380.50 | 380.50 | 380.50 |
| 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 | 05/05/22 | 04/05/23 | 02/05/24 | 07/05/25 | 07/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.18x | 4.13x | 22.27x | 2.18% | 7.23B | |
| 24.57x | 4.62x | 16.92x | 2.62% | 389B | |
| 34.09x | 5.16x | 21.45x | 1.73% | 263B | |
| 19.22x | 2.9x | 12.82x | 3.27% | 140B | |
| 26.96x | 3.94x | 16.46x | 2.16% | 77.82B | |
| 41.23x | 4.21x | 20.52x | 4.78% | 65.78B | |
| 60.7x | 8.61x | 33.26x | 0.2% | 54.31B | |
| 41.05x | 6.52x | 28.65x | 2.3% | 49.34B | |
| 36.83x | 2.76x | 14.91x | 1.3% | 40.04B | |
| 25.59x | 1.88x | 12.05x | 1.97% | 22.45B | |
| Average | 34.24x | 4.47x | 19.93x | 2.25% | 111B | |
| Weighted average by Cap. | 30.32x | 4.61x | 18.84x | 2.39% |
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
