Company

Dabur India

Market Cap
(Rs. in Cr.)

P/E (TTM)
(x)

P/BV
(TTM)
(x)

EV/EBIDTA
(x)

ROE
(%)

ROCE
(%)

D/E
(x)

17,908.79

36.20

16.27

25.95

51.0

57.1

0.20

Particulars

Mar-11

Mar-10

Mar-09

Mar-08

Mar-07

3,295.36

2,879.54

2,423.68

2,117.79

1,637.36

Mar-06

INCOME :
Sales Turnover
Excise Duty
Net Sales
Other Income
Stock Adjustments
Total Income

1,369.68

30.99

23.58

27.52

34.39

36.93

26.89

3,264.37

2,855.96

2,396.16

2,083.40

1,600.43

1,342.79

49.46

41.64

44.19

30.29

19.31

22.34

78.31

9.68

38.89

3.04

22.19

-4.24

3,392.14

2,907.28

2,479.24

2,116.73

1,641.93

1,360.89

1,228.25

992.21

937.13

747.32

558.40

428.70

42.39

35.43

36.63

38.42

30.59

26.28

208.92

197.62

154.70

138.16

109.77

91.23

547.23

432.15

358.33

315.49

255.13

153.35

601.43

566.40

429.25

390.67

319.85

365.33

117.00

111.04

96.32

84.83

55.18

56.36

EXPENDITURE :
Raw Materials
Power & Fuel Cost
Employee Cost
Other Manufacturing Expenses
Selling and Administration Expenses
Miscellaneous Expenses
Less: Pre-operative Expenses Capitalised
Total Expenditure
Operating Profit
Interest
Gross Profit
Depreciation
Profit Before Tax

0.00

0.00

0.00

0.00

0.00

0.00

2,745.22

2,334.85

2,012.36

1,714.89

1,328.92

1,121.25

646.92

572.43

466.88

401.84

313.01

239.64

12.93

13.49

14.47

10.92

6.81

5.73

633.99

558.94

452.41

390.92

306.20

233.91

37.73

31.91

27.42

25.75

21.98

19.05

596.26

527.03

424.99

365.17

284.22

214.86

Tax
Fringe Benefit tax
Deferred Tax
Reported Net Profit

119.40

89.66

47.48

40.57

31.52

21.78

0.00

0.00

6.51

7.08

3.28

NA

5.45

4.04

-2.55

0.75

-2.66

4.00

471.41

433.33

373.55

316.77

252.08

189.08

Extraordinary Items
Adjusted Net Profit

8.71

12.08

18.80

7.66

8.29

1.94

462.70

421.25

354.75

309.11

243.79

187.14

0.00

-0.19

-0.71

-0.68

-25.32

0.21

526.91

428.94

323.23

229.16

175.01

125.23

Adjst. below Net Profit

P & L Balance brought forward
Statutory Appropriations
Appropriations
P & L Balance carried down
Dividend
Preference Dividend
Equity Dividend %
Earnings Per Share-Unit Curr
Earnings Per Share(Adj)-Unit Curr
Book Value-Unit Curr

0.00

0.00

0.00

0.00

0.00

0.00

284.10

335.17

267.13

222.02

172.61

139.51

714.22

526.91

428.94

323.23

229.16

175.01

200.19

173.60

151.39

129.60

122.13

100.32

0.00

0.00

0.00

0.00

0.00

0.00

115.00

200.00

175.00

150.00

175.00

250.00

2.52

4.65

4.02

3.41

2.72

3.05

2.52

2.33

2.01

1.71

1.36

1.02

6.33

8.64

8.53

6.11

4.67

7.81