Valuation Dabur India Limited

Equities

Market Closed - NSE India S.E. Other stock markets 10:27:24 11/03/2026 GMT			5-day change	1st Jan Change
471.85 ^INR	-1.88%		-3.19%	-6.30%

03-02	Dabur invests in Ras Beauty	RE
02-18	Dabur Elevates Mohit Malhotra to Global CEO	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	955,293	947,925	965,434	927,042	897,678	852,968	-	-
Change	-	-0.77%	1.85%	-3.98%	-3.17%	-4.98%	-	-
Enterprise Value (EV) ¹	939,389	943,979	966,548	917,364	880,526	779,634	775,154	769,445
Change	-	0.49%	2.39%	-5.09%	-4.02%	-11.46%	-0.57%	-0.74%
P/E ratio	56.6x	54.7x	56.7x	50.4x	50.9x	44.5x	39.8x	35.9x
PBR	12.4x	11.3x	10.8x	9.4x	8.31x	7.53x	7.09x	6.61x
PEG	-	20.09x	-27.81x	6.29x	-12.29x	5.17x	3.4x	3.3x
Capitalization / Revenue	9.99x	8.71x	8.37x	7.47x	7.15x	6.46x	5.94x	5.48x
EV / Revenue	9.82x	8.67x	8.38x	7.4x	7.01x	5.9x	5.4x	4.94x
EV / EBITDA	46.9x	41.9x	44.7x	38.2x	38x	31.3x	27.9x	25.2x
EV / EBIT	53.3x	47.2x	52.2x	45.9x	47.1x	38.6x	34.1x	30.3x
EV / FCF	52.1x	66.1x	98.7x	63.3x	62.1x	47.6x	38.8x	34.2x
FCF Yield	1.92%	1.51%	1.01%	1.58%	1.61%	2.1%	2.58%	2.92%
Dividend per Share ²	4.75	5.2	5.2	5.5	8	7.055	7.59	8.396
Rate of return	0.88%	0.97%	0.95%	1.05%	1.58%	1.47%	1.58%	1.75%
EPS ²	9.55	9.81	9.61	10.38	9.95	10.81	12.09	13.41
Distribution rate	49.7%	53%	54.1%	53%	80.4%	65.3%	62.8%	62.6%
Net sales ¹	95,616	108,887	115,299	124,040	125,631	132,130	143,502	155,638
EBITDA ¹	20,027	22,538	21,641	23,997	23,163	24,871	27,744	30,553
EBIT ¹	17,626	20,009	18,515	20,005	18,707	20,186	22,754	25,407
Net income ¹	16,933	17,392	17,072	18,427	17,676	19,098	21,410	23,770
Net Debt ¹	-15,904	-3,946	1,114	-9,679	-17,152	-73,334	-77,813	-83,523
Reference price ²	540.50	536.20	544.90	523.15	506.50	480.90	480.90	480.90
Nbr of stocks (in thousands)	1,767,425	1,767,856	1,771,763	1,772,039	1,772,315	1,773,690	-	-
Announcement Date	07/05/21	05/05/22	04/05/23	02/05/24	07/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DABUR INDIA LIMITED	44.5x	5.9x	31.35x	1.47%	9.29B
PROCTER & GAMBLE COMPANY	22.74x	4.48x	16.1x	2.74%	363B
UNILEVER PLC	19.07x	2.89x	12.44x	3.25%	144B
COLGATE-PALMOLIVE COMPANY	25.04x	3.81x	15.69x	2.33%	74.14B
HINDUSTAN UNILEVER LIMITED	49.62x	8.73x	37.55x	2.14%	61.63B
KENVUE INC.	19.16x	2.7x	11.75x	4.74%	34.42B
ESTEE LAUDER	70.86x	2.74x	17.49x	1.52%	34.1B
BEIERSDORF	18.3x	1.34x	7.78x	1.28%	20.5B
ESSITY AB	14.24x	1.51x	8.07x	3.49%	19.64B
GODREJ CONSUMER PRODUCTS LIMITED	53.97x	7.52x	36.77x	1.2%	12.38B
Average	33.75x	4.16x	19.50x	2.42%	77.26B
Weighted average by Cap.	26.81x	4.21x	17.05x	2.72%