Dabur India Ltd
NSE:DABUR

Watchlist Manager
Dabur India Ltd Logo
Dabur India Ltd
NSE:DABUR
Watchlist
Price: 513 INR 1.43% Market Closed
Market Cap: 909.2B INR
Have any thoughts about
Dabur India Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

124.5B
-1%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+19%
5 Years
+41%
7 Years
+66%
10 Years
+67%
19.2B
-6%
Operating Income
Growth Rates:
1 Year
+0%
3 Years
-1%
5 Years
+16%
7 Years
+44%
10 Years
+74%
17.9B
-5%
Net Income
Growth Rates:
1 Year
+2%
3 Years
-1%
5 Years
+19%
7 Years
+43%
10 Years
+83%

Earnings Waterfall
Dabur India Ltd

Revenue
124.5B INR
Cost of Revenue
-64B INR
Gross Profit
60.4B INR
Operating Expenses
-41.3B INR
Operating Income
19.2B INR
Other Expenses
-1.3B INR
Net Income
17.9B INR

Income Statement
Dabur India Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
74 725
N/A
76 469
+2%
78 272
+2%
78 856
+1%
79 154
+0%
78 084
-1%
78 688
+1%
78 937
+0%
79 159
+0%
77 968
-2%
77 014
-1%
75 393
-2%
75 166
0%
76 301
+2%
77 483
+2%
80 389
+4%
82 050
+2%
84 378
+3%
85 331
+1%
87 257
+2%
88 127
+1%
89 665
+2%
87 036
-3%
83 914
-4%
86 954
+4%
90 712
+4%
95 617
+5%
101 931
+7%
104 947
+3%
107 077
+2%
108 986
+2%
110 996
+2%
112 685
+2%
113 699
+1%
115 299
+1%
118 380
+3%
120 553
+2%
122 672
+2%
124 040
+1%
126 227
+2%
124 474
-1%
Gross Profit
Cost of Revenue
(36 321)
(36 927)
(37 464)
(37 645)
(38 134)
(37 635)
(37 605)
(38 438)
(38 589)
(38 590)
(37 554)
(37 964)
(38 061)
(38 202)
(38 752)
(39 805)
(40 792)
(42 421)
(43 412)
(44 081)
(44 208)
(44 800)
(43 930)
(41 953)
(43 427)
(45 219)
(48 219)
(51 428)
(53 484)
(55 143)
(56 766)
(58 125)
(60 024)
(61 410)
(63 161)
(64 124)
(64 366)
(64 512)
(64 964)
(65 239)
(64 025)
Gross Profit
38 405
N/A
39 543
+3%
40 808
+3%
41 211
+1%
41 020
0%
40 450
-1%
41 083
+2%
40 499
-1%
40 570
+0%
39 377
-3%
39 461
+0%
37 428
-5%
37 104
-1%
38 099
+3%
38 732
+2%
40 585
+5%
41 258
+2%
41 956
+2%
41 918
0%
43 175
+3%
43 919
+2%
44 865
+2%
43 106
-4%
41 962
-3%
43 529
+4%
45 495
+5%
47 398
+4%
50 505
+7%
51 464
+2%
51 935
+1%
52 219
+1%
52 872
+1%
52 662
0%
52 290
-1%
52 138
0%
54 256
+4%
56 187
+4%
58 159
+4%
59 076
+2%
60 988
+3%
60 449
-1%
Operating Income
Operating Expenses
(27 363)
(28 012)
(28 657)
(28 725)
(28 036)
(27 219)
(27 100)
(26 388)
(26 445)
(25 703)
(25 661)
(24 216)
(23 823)
(24 193)
(23 946)
(25 296)
(25 690)
(26 014)
(26 124)
(26 934)
(27 404)
(27 970)
(27 235)
(26 692)
(27 511)
(28 692)
(29 669)
(31 569)
(32 053)
(32 051)
(31 986)
(33 859)
(33 920)
(33 801)
(33 458)
(35 404)
(37 012)
(38 665)
(38 905)
(40 599)
(41 270)
Selling, General & Administrative
(17 080)
(17 575)
(27 585)
(17 845)
(17 150)
(16 451)
(25 840)
(15 600)
(15 588)
(14 979)
(24 311)
(13 812)
(13 654)
(13 892)
(20 759)
(14 691)
(14 875)
(15 130)
(23 207)
(15 567)
(15 746)
(16 071)
(23 862)
(15 336)
(16 174)
(17 256)
(26 227)
(18 950)
(18 973)
(18 510)
(28 184)
(18 384)
(18 060)
(17 664)
(28 709)
(18 519)
(19 445)
(20 291)
(33 164)
(21 459)
(21 783)
Research & Development
0
0
(20)
0
0
0
0
0
0
0
0
0
0
0
(305)
0
0
0
(357)
0
0
0
(345)
0
0
0
(365)
0
0
0
(370)
0
0
0
(377)
0
0
0
(384)
0
0
Depreciation & Amortization
(1 077)
(1 131)
(1 150)
(1 208)
(1 244)
(1 257)
(1 319)
(1 351)
(1 380)
(1 391)
(1 417)
(1 476)
(1 520)
(1 592)
(1 611)
(1 659)
(1 689)
(1 733)
(1 758)
(1 870)
(1 984)
(2 079)
(2 194)
(2 244)
(2 295)
(2 323)
(2 390)
(2 447)
(2 484)
(2 544)
(2 518)
(2 592)
(2 664)
(2 741)
(3 098)
(3 400)
(3 679)
(3 939)
(3 981)
(4 117)
(4 243)
Other Operating Expenses
(9 207)
(9 306)
98
(9 671)
(9 641)
(9 510)
59
(9 437)
(9 475)
(9 331)
66
(8 926)
(8 648)
(8 710)
(1 272)
(8 946)
(9 126)
(9 153)
(802)
(9 498)
(9 675)
(9 820)
(835)
(9 112)
(9 043)
(9 114)
(687)
(10 174)
(10 596)
(10 997)
(914)
(12 883)
(13 196)
(13 396)
(1 273)
(13 485)
(13 890)
(14 436)
(1 376)
(15 024)
(15 244)
Operating Income
11 039
N/A
11 529
+4%
12 151
+5%
12 486
+3%
12 985
+4%
13 232
+2%
13 983
+6%
14 111
+1%
14 125
+0%
13 674
-3%
13 799
+1%
13 213
-4%
13 282
+1%
13 906
+5%
14 785
+6%
15 288
+3%
15 567
+2%
15 942
+2%
15 794
-1%
16 241
+3%
16 515
+2%
16 895
+2%
15 871
-6%
15 269
-4%
16 016
+5%
16 801
+5%
17 729
+6%
18 934
+7%
19 410
+3%
19 883
+2%
20 234
+2%
19 013
-6%
18 742
-1%
18 489
-1%
18 680
+1%
18 852
+1%
19 175
+2%
19 494
+2%
20 171
+3%
20 388
+1%
19 179
-6%
Pre-Tax Income
Interest Income Expense
(412)
(435)
1 018
(418)
(441)
(456)
1 630
(485)
(526)
(555)
2 429
(550)
(519)
(510)
2 338
(546)
(564)
(596)
2 099
(589)
(586)
(530)
2 302
(424)
(352)
(316)
2 652
(316)
(325)
(367)
3 102
(454)
(521)
(606)
3 211
(919)
(1 042)
(1 214)
3 401
(1 330)
(1 525)
Non-Reccuring Items
(7)
(7)
0
0
0
0
0
0
0
0
0
(145)
(145)
(145)
(145)
0
0
0
(753)
(953)
(1 353)
(1 553)
(1 000)
(800)
(400)
(200)
0
0
0
0
(682)
0
0
0
132
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
(38)
0
0
0
54
0
0
0
1
0
0
0
(35)
0
0
0
7
0
0
0
(40)
0
0
0
(4)
0
0
0
(6)
0
0
0
144
0
0
0
(18)
0
0
Total Other Income
1 471
1 518
62
1 699
1 868
2 080
(129)
2 305
2 640
2 873
(126)
3 187
3 137
2 969
(13)
2 975
2 944
3 034
101
2 959
2 965
2 954
144
3 039
3 097
3 161
183
3 383
3 631
3 789
40
4 088
4 197
4 238
20
4 546
4 477
4 743
33
5 020
5 371
Pre-Tax Income
12 093
N/A
12 605
+4%
13 194
+5%
13 766
+4%
14 411
+5%
14 856
+3%
15 538
+5%
15 931
+3%
16 239
+2%
15 991
-2%
16 104
+1%
15 704
-2%
15 754
+0%
16 220
+3%
16 931
+4%
17 717
+5%
17 948
+1%
18 381
+2%
17 249
-6%
17 658
+2%
17 539
-1%
17 766
+1%
17 276
-3%
17 082
-1%
18 360
+7%
19 447
+6%
20 560
+6%
22 002
+7%
22 717
+3%
23 306
+3%
22 687
-3%
22 648
0%
22 419
-1%
22 122
-1%
22 187
+0%
22 480
+1%
22 611
+1%
23 023
+2%
23 587
+2%
24 078
+2%
23 025
-4%
Net Income
Tax Provision
(2 304)
(2 421)
(2 509)
(2 569)
(2 697)
(2 801)
(2 999)
(3 080)
(3 209)
(3 195)
(3 303)
(3 192)
(3 199)
(3 279)
(3 354)
(3 489)
(3 570)
(3 661)
(2 786)
(2 857)
(2 478)
(2 389)
(2 797)
(2 829)
(3 314)
(3 454)
(3 611)
(4 083)
(4 574)
(5 054)
(5 264)
(5 198)
(5 113)
(5 093)
(5 174)
(5 310)
(5 280)
(5 395)
(5 474)
(5 588)
(5 429)
Income from Continuing Operations
9 789
10 184
10 685
11 199
11 715
12 056
12 539
12 851
13 030
12 797
12 801
12 514
12 558
12 943
13 577
14 229
14 378
14 720
14 463
14 801
15 061
15 378
14 479
14 254
15 047
15 993
16 950
17 920
18 144
18 253
17 423
17 451
17 307
17 030
17 013
17 170
17 331
17 629
18 113
18 491
17 595
Income to Minority Interest
(31)
(28)
(26)
(34)
(21)
(14)
(27)
(26)
(37)
(43)
(34)
(32)
(28)
(28)
(34)
(34)
(36)
(39)
(39)
(39)
(37)
(37)
(30)
(18)
(23)
(26)
(17)
(32)
(30)
(25)
(31)
(28)
(26)
(23)
58
138
227
311
314
299
293
Equity Earnings Affiliates
0
0
0
4
3
3
0
(4)
(2)
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
9 765
N/A
10 164
+4%
10 658
+5%
11 169
+5%
11 697
+5%
12 045
+3%
12 512
+4%
12 822
+2%
12 992
+1%
12 754
-2%
12 769
+0%
12 483
-2%
12 529
+0%
12 912
+3%
13 544
+5%
14 194
+5%
14 341
+1%
14 681
+2%
14 423
-2%
14 762
+2%
15 026
+2%
15 342
+2%
14 450
-6%
14 237
-1%
15 024
+6%
15 967
+6%
16 933
+6%
17 888
+6%
18 115
+1%
18 228
+1%
17 392
-5%
17 422
+0%
17 279
-1%
17 005
-2%
17 072
+0%
17 307
+1%
17 557
+1%
17 940
+2%
18 427
+3%
18 789
+2%
17 889
-5%
EPS (Diluted)
5.53
N/A
5.78
+5%
6.03
+4%
6.31
+5%
6.6
+5%
6.78
+3%
7.07
+4%
7.23
+2%
7.33
+1%
7.2
-2%
7.21
+0%
7.05
-2%
7.08
+0%
7.3
+3%
7.66
+5%
8.03
+5%
8.07
+0%
8.31
+3%
8.14
-2%
8.35
+3%
8.48
+2%
8.68
+2%
8.15
-6%
8.05
-1%
8.48
+5%
9.01
+6%
9.55
+6%
10.1
+6%
10.23
+1%
10.29
+1%
9.81
-5%
9.84
+0%
9.72
-1%
9.59
-1%
9.61
+0%
9.74
+1%
9.88
+1%
10.1
+2%
10.38
+3%
10.59
+2%
10.08
-5%

See Also

Summary
DABUR intrinsic value, competitors valuation, and company profile.
DCF Valuation
DABUR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DABUR stock valuation using valuation multiples.
Wall Street Estimates
DABUR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DABUR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.