Dabur India Limited
DABUR · FMCG · NSE
₹426
Current Market Price
Fair Value (DCF)
₹538
Discount to FV
+26.2%
Updated 12m ago
YieldIQ Score
65/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
82%
ROE
16.6%
Debt/Equity
0.11
WACC
8.5%
Market Cap
₹75,630 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.9%
Return on capital employed
EV / EBITDA
24.4×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
17.6×
EBIT covers interest
Current Ratio
1.70×
Short-term liquidity
Asset Turnover
0.75×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.9%
3-year revenue growth
Revenue CAGR (5Y)
6.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹426.4
Bear case
Margin of Safety -155.6%
Implied upside -60.9%
Base case
Margin of Safety +17.2%
Implied upside +20.7%
Bull case
Margin of Safety +25.3%
Implied upside +33.9%
Ratio Trends
DABUR · last 9 annual periods
ROE
16.6%
ROCE
23.9%
Operating Margin
—
Debt / Equity
0.11×
PE
38.4×
EV / EBITDA
24.4×
Historical Financials
DABUR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹10.8K Cr | ₹11.4K Cr | ₹12.3K Cr | ₹12.6K Cr | ₹13.2K Cr | +5.1% |
| EBITDA | ₹2554 Cr | ₹2599 Cr | ₹2868 Cr | ₹2867 Cr | ₹3035 Cr | +4.4% |
| EBIT | ₹2309 Cr | ₹2299 Cr | ₹2483 Cr | — | — | +1.8% |
| PAT | ₹1739 Cr | ₹1707 Cr | ₹1843 Cr | ₹1768 Cr | ₹1895 Cr | +2.2% |
| EPS (diluted) | ₹9.81 | ₹9.61 | ₹10.38 | — | — | +1.4% |
| CFO | ₹1802 Cr | ₹1488 Cr | ₹2013 Cr | ₹1987 Cr | ₹2579 Cr | +9.4% |
| CapEx | ₹-374 Cr | ₹-509 Cr | ₹-564 Cr | ₹-570 Cr | ₹-420 Cr | — |
| FCF | ₹1428 Cr | ₹979 Cr | ₹1450 Cr | ₹1417 Cr | ₹2158 Cr | +10.9% |
| Total Assets | ₹12.3K Cr | ₹13.7K Cr | ₹15.1K Cr | ₹16.2K Cr | ₹17.5K Cr | +9.2% |
| Total Debt | ₹1030 Cr | ₹1174 Cr | ₹1365 Cr | ₹950 Cr | ₹1287 Cr | +5.7% |
| Shareholders' Equity | ₹8381 Cr | ₹8973 Cr | ₹9866 Cr | ₹10.8K Cr | ₹11.4K Cr | +8.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DABUR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 UNITDSPR United Spirits Limited | -98.8%-49.7% upside | 50 | Above Fair Value | 20.5% | — |
 COLPAL Colgate Palmolive (India) Limited | -12.7%-11.3% upside | 52 | Near Fair Value | 83.7% | 36.7× |
 GODREJCP Godrej Consumer Products Limited | -21.2%-17.5% upside | 51 | Near Fair Value | 14.7% | 54.1× |
 MARICO Marico Limited | -8.8%-8.1% upside | 71 | Near Fair Value | 41.9% | 54.1× |
 TATACONSUM TATA CONSUMER PRODUCTS LIMITED | -40.4%-28.8% upside | 62 | Above Fair Value | 7.1% | 77.5× |
Click a ticker to view its fair-value analysis.
Dividend History
20 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹29.65/sh
Last payout
2025-11-07
₹2.75
Peak payout
₹6.25
Trailing yield
1.88%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Dabur India Limited (DABUR.NS) trades at 426.40 vs a model fair value of 537.93, a gap of 26.2%. Piotroski F-score: 6/9. Moat label: Wide...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DABUR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DABUR →
Compare
Head-to-head with peers
Compare DABUR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DABURNow →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.