Gillette India Ltd
GILLETTE
FMCG
₹ 9,316
Price
₹ 30,411
Market Cap
Large Cap
56.99
P/E Ratio
📊 Score Snapshot
0.0 / 25
Performance
18.05 / 25
Valuation
0.0 / 20
Growth
7.0 / 30
Profitability
25.05 / 100
Avoid
🏢 Company Overview
⏳ Loading company overview...
🤖 CARL Insights
⏳ Loading CARL insights...
📈 Net Profit (Yearly)
📊 Sales (Yearly)
📉 Quarterly Sales Trend
📉 Quarterly Net Profit
📈 Yearly Ratios
| Metric | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Adj EPS | 163.80 | 119.02 | 101.84 | 76.62 | - |
| Adj Number Of Shares | 3.26 | 3.26 | 3.26 | 3.25 | - |
| Adj PE | 48.80 | 55.64 | 42.38 | 65.45 | - |
| Adj Peg | 1.30 | 3.30 | 1.29 | - | - |
| Market Cap | 26,058 | 21,588 | 14,070 | 16,297 | - |
| PE | 48.81 | 55.69 | 42.42 | 65.55 | - |
| Peg | 1.29 | 3.30 | 1.29 | - | - |
| PS | 9.05 | 8.28 | 5.84 | 7.62 | - |
| Share Price | 7,993 | 6,622 | 4,316 | 5,015 | 5,690 |
📊 Quarterly Results
| Metric | Mar 2025 | Dec 2024 | Sep 2024 | Jun 2024 | Mar 2024 | Dec 2023 | Sep 2023 | Jun 2023 | Mar 2023 | Dec 2022 | Sep 2022 | Jun 2022 | Mar 2022 | Dec 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 767.00 | 686.00 | 782.00 | 645.00 | 681.00 | 639.00 | 668.00 | 619.00 | 619.00 | 619.00 | 620.00 | 553.00 | 567.00 | 563.00 |
| Interest | 3.00 | 4.00 | 1.00 | 4.00 | 4.00 | 4.00 | 1.00 | 3.00 | 1.00 | 3.00 | - | 2.00 | 5.00 | 2.00 |
| Expenses - | 542.00 | 503.00 | 591.00 | 470.00 | 519.00 | 483.00 | 530.00 | 476.00 | 485.00 | 493.00 | 484.00 | 441.00 | 435.00 | 449.00 |
| Other Income - | 11.74 | 9.19 | 7.05 | 4.58 | 5.69 | 7.19 | 8.64 | 4.78 | 11.77 | 2.93 | 2.70 | 1.52 | 1.30 | 1.71 |
| Depreciation | 25.00 | 21.00 | 19.00 | 21.00 | 21.00 | 21.00 | 20.00 | 22.00 | 22.00 | 19.00 | 18.00 | 19.00 | 18.00 | 16.00 |
| Profit Before Tax | 210.00 | 167.00 | 177.00 | 155.00 | 143.00 | 139.00 | 125.00 | 124.00 | 123.00 | 106.00 | 120.00 | 92.00 | 110.00 | 97.00 |
| Tax % | 24.29 | 24.55 | 24.86 | 25.16 | 30.77 | 25.18 | 25.60 | 25.81 | 16.26 | 30.19 | 27.50 | 26.09 | 37.27 | 27.84 |
| Net Profit - | 159.00 | 126.00 | 133.00 | 116.00 | 99.00 | 104.00 | 93.00 | 92.00 | 103.00 | 74.00 | 87.00 | 68.00 | 69.00 | 70.00 |
| Profit For PE | 159.00 | 126.00 | 133.00 | 116.00 | 99.00 | 104.00 | 93.00 | 92.00 | 103.00 | 74.00 | 87.00 | 68.00 | 69.00 | 70.00 |
| Profit For EPS | 159.00 | 126.00 | 133.00 | 116.00 | 99.00 | 104.00 | 93.00 | 92.00 | 103.00 | 74.00 | 87.00 | 68.00 | 69.00 | 70.00 |
| EPS In Rs | 48.70 | 38.66 | 40.82 | 35.59 | 30.41 | 31.90 | 28.45 | 28.16 | 31.52 | 22.85 | 26.63 | 20.74 | 21.27 | 21.64 |
| PAT Margin % | 20.73 | 18.37 | 17.01 | 17.98 | 14.54 | 16.28 | 13.92 | 14.86 | 16.64 | 11.95 | 14.03 | 12.30 | 12.17 | 12.43 |
| PBT Margin | 27.38 | 24.34 | 22.63 | 24.03 | 21.00 | 21.75 | 18.71 | 20.03 | 19.87 | 17.12 | 19.35 | 16.64 | 19.40 | 17.23 |
| Tax | 51.00 | 41.00 | 44.00 | 39.00 | 44.00 | 35.00 | 32.00 | 32.00 | 20.00 | 32.00 | 33.00 | 24.00 | 41.00 | 27.00 |
| Yoy Profit Growth % | 60.00 | 21.00 | 44.00 | 26.00 | -4.00 | 40.00 | 7.00 | 36.00 | 48.00 | 6.00 | 6.00 | 146.00 | -34.00 | -14.00 |
| Adj Ebit | 211.74 | 171.19 | 179.05 | 158.58 | 146.69 | 142.19 | 126.64 | 125.78 | 123.77 | 109.93 | 120.70 | 94.52 | 115.30 | 99.71 |
| Adj EBITDA | 236.74 | 192.19 | 198.05 | 179.58 | 167.69 | 163.19 | 146.64 | 147.78 | 145.77 | 128.93 | 138.70 | 113.52 | 133.30 | 115.71 |
| Adj EBITDA Margin | 30.87 | 28.02 | 25.33 | 27.84 | 24.62 | 25.54 | 21.95 | 23.87 | 23.55 | 20.83 | 22.37 | 20.53 | 23.51 | 20.55 |
| Adj Ebit Margin | 27.61 | 24.95 | 22.90 | 24.59 | 21.54 | 22.25 | 18.96 | 20.32 | 20.00 | 17.76 | 19.47 | 17.09 | 20.34 | 17.71 |
| Adj PAT | 159.00 | 126.00 | 133.00 | 116.00 | 99.00 | 104.00 | 93.00 | 92.00 | 103.00 | 74.00 | 87.00 | 68.00 | 69.00 | 70.00 |
| Adj PAT Margin | 20.73 | 18.37 | 17.01 | 17.98 | 14.54 | 16.28 | 13.92 | 14.86 | 16.64 | 11.95 | 14.03 | 12.30 | 12.17 | 12.43 |
| Ebit | 211.74 | 171.19 | 179.05 | 158.58 | 146.69 | 142.19 | 126.64 | 125.78 | 123.77 | 109.93 | 120.70 | 94.52 | 115.30 | 99.71 |
| EBITDA | 236.74 | 192.19 | 198.05 | 179.58 | 167.69 | 163.19 | 146.64 | 147.78 | 145.77 | 128.93 | 138.70 | 113.52 | 133.30 | 115.71 |
| EBITDA Margin | 30.87 | 28.02 | 25.33 | 27.84 | 24.62 | 25.54 | 21.95 | 23.87 | 23.55 | 20.83 | 22.37 | 20.53 | 23.51 | 20.55 |
| Ebit Margin | 27.61 | 24.95 | 22.90 | 24.59 | 21.54 | 22.25 | 18.96 | 20.32 | 20.00 | 17.76 | 19.47 | 17.09 | 20.34 | 17.71 |
| NOPAT | 151.42 | 122.23 | 129.24 | 115.25 | 97.61 | 101.01 | 87.79 | 89.77 | 93.79 | 74.70 | 85.55 | 68.74 | 71.51 | 70.72 |
| NOPAT Margin | 19.74 | 17.82 | 16.53 | 17.87 | 14.33 | 15.81 | 13.14 | 14.50 | 15.15 | 12.07 | 13.80 | 12.43 | 12.61 | 12.56 |
| Operating Profit | 200.00 | 162.00 | 172.00 | 154.00 | 141.00 | 135.00 | 118.00 | 121.00 | 112.00 | 107.00 | 118.00 | 93.00 | 114.00 | 98.00 |
| Operating Profit Margin | 26.08 | 23.62 | 21.99 | 23.88 | 20.70 | 21.13 | 17.66 | 19.55 | 18.09 | 17.29 | 19.03 | 16.82 | 20.11 | 17.41 |
💰 Profit & Loss
| Metric | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Sales | 2,880 | 2,607 | 2,411 | 2,139 |
| Interest | 12.00 | 12.00 | 6.00 | 10.00 |
| Expenses - | 2,106 | 2,008 | 1,903 | 1,716 |
| Other Income - | 32.56 | 26.30 | 18.92 | 9.64 |
| Depreciation | 86.00 | 84.00 | 78.00 | 65.00 |
| Profit Before Tax | 709.00 | 531.00 | 441.00 | 357.00 |
| Tax % | 24.68 | 26.93 | 24.72 | 30.25 |
| Net Profit - | 534.00 | 388.00 | 332.00 | 249.00 |
| Profit For PE | 534.00 | 388.00 | 332.00 | 249.00 |
| Profit For EPS | 534.00 | 388.00 | 332.00 | 249.00 |
| EPS In Rs | 163.77 | 118.92 | 101.74 | 76.50 |
| PAT Margin % | 18.54 | 14.88 | 13.77 | 11.64 |
| PBT Margin | 24.62 | 20.37 | 18.29 | 16.69 |
| Tax | 175.00 | 143.00 | 109.00 | 108.00 |
| Adj Ebit | 720.56 | 541.30 | 448.92 | 367.64 |
| Adj EBITDA | 806.56 | 625.30 | 526.92 | 432.64 |
| Adj EBITDA Margin | 28.01 | 23.99 | 21.85 | 20.23 |
| Adj Ebit Margin | 25.02 | 20.76 | 18.62 | 17.19 |
| Adj PAT | 534.00 | 388.00 | 332.00 | 249.00 |
| Adj PAT Margin | 18.54 | 14.88 | 13.77 | 11.64 |
| Ebit | 720.56 | 541.30 | 448.92 | 367.64 |
| EBITDA | 806.56 | 625.30 | 526.92 | 432.64 |
| EBITDA Margin | 28.01 | 23.99 | 21.85 | 20.23 |
| Ebit Margin | 25.02 | 20.76 | 18.62 | 17.19 |
| NOPAT | 518.20 | 376.31 | 323.70 | 249.71 |
| NOPAT Margin | 17.99 | 14.43 | 13.43 | 11.67 |
| Operating Profit | 688.00 | 515.00 | 430.00 | 358.00 |
| Operating Profit Margin | 23.89 | 19.75 | 17.83 | 16.74 |
🏦 Balance Sheet
| Metric | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Accumulated Depreciation | - | 486.98 | - | 410.83 | 331.60 | 263.76 | 206.85 | 156.23 | 109.25 | 42.88 |
| Average Capital Employed | 1,448 | 980.50 | - | 925.50 | 825.50 | 850.50 | 845.00 | 736.00 | 597.00 | 718.00 |
| Average Invested Capital | 1,068 | 808.50 | - | 844.50 | 829.50 | 846.00 | 844.00 | 725.00 | 573.00 | 512.00 |
| Average Total Assets | 1,890 | 1,874 | - | 1,768 | 1,507 | 1,374 | 1,281 | 1,210 | 1,104 | 1,211 |
| Average Total Equity | 1,058 | 980.50 | - | 925.50 | 825.50 | 850.50 | 845.50 | 737.00 | 598.00 | 719.00 |
| Cwip | 35.00 | 26.00 | 26.00 | 32.00 | 65.00 | 72.00 | 21.00 | 25.00 | 40.00 | 63.00 |
| Capital Employed | 1,085 | 972.00 | 1,811 | 989.00 | 862.00 | 789.00 | 912.00 | 778.00 | 694.00 | 500.00 |
| Cash Equivalents | 560.00 | 476.00 | 408.00 | 456.00 | 291.00 | 166.00 | 232.00 | 142.00 | 237.00 | 116.00 |
| Fixed Assets | 344.00 | 347.00 | 375.00 | 389.00 | 363.00 | 310.00 | 296.00 | 300.00 | 264.00 | 214.00 |
| Gross Block | - | 833.90 | - | 800.30 | 694.64 | 573.53 | 503.31 | 456.41 | 373.66 | 256.97 |
| Inventory | 433.00 | 396.00 | 445.00 | 412.00 | 373.00 | 367.00 | 284.00 | 234.00 | 200.00 | 222.00 |
| Invested Capital | 500.00 | 765.00 | 1,637 | 852.00 | 837.00 | 822.00 | 870.00 | 818.00 | 632.00 | 514.00 |
| Lease Liabilities | 0.05 | 0.05 | - | 0.05 | 0.12 | 0.16 | - | - | - | - |
| Loans N Advances | 26.00 | 5.00 | - | 13.00 | 7.00 | 11.00 | 21.00 | 20.00 | 5.00 | 26.00 |
| Net Debt | -560.00 | -476.00 | -408.00 | -456.00 | -291.00 | -166.00 | -232.00 | -142.00 | -237.00 | -116.00 |
| Net Working Capital | 121.00 | 392.00 | 1,236 | 431.00 | 409.00 | 440.00 | 553.00 | 493.00 | 328.00 | 237.00 |
| Other Asset Items | 269.00 | 307.00 | 321.00 | 293.00 | 252.00 | 272.00 | 306.00 | 307.00 | 286.00 | 227.00 |
| Other Liability Items | 216.00 | 220.00 | - | 247.00 | 202.00 | 198.00 | 153.00 | 150.00 | 186.00 | 175.00 |
| Reserves | 1,052 | 939.00 | 998.00 | 956.00 | 829.00 | 756.00 | 879.00 | 746.00 | 662.00 | 468.00 |
| Share Capital | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 | 33.00 |
| Short Term Loans And Advances | - | - | 2.00 | 13.00 | 7.00 | 11.00 | 21.00 | 20.00 | 5.00 | 26.00 |
| Total Assets | 1,970 | 1,831 | 1,811 | 1,916 | 1,619 | 1,395 | 1,352 | 1,210 | 1,209 | 998.00 |
| Total Equity | 1,085 | 972.00 | 1,031 | 989.00 | 862.00 | 789.00 | 912.00 | 779.00 | 695.00 | 501.00 |
| Total Equity And Liabilities | 1,970 | 1,831 | 1,811 | 1,916 | 1,619 | 1,395 | 1,352 | 1,210 | 1,209 | 998.00 |
| Total Liabilities | 885.00 | 859.00 | 780.00 | 927.00 | 757.00 | 606.00 | 440.00 | 431.00 | 514.00 | 497.00 |
| Trade Payables | 669.00 | 639.00 | - | 680.00 | 555.00 | 408.00 | 287.00 | 282.00 | 329.00 | 323.00 |
| Trade Receivables | 304.00 | 548.00 | 468.00 | 640.00 | 534.00 | 396.00 | 382.00 | 364.00 | 352.00 | 260.00 |
💵 Cash Flows
| Metric | Jun 2024 | Jun 2023 | Jun 2022 | Jun 2021 | Jun 2020 | Jun 2019 | Jun 2018 | Jun 2017 |
|---|---|---|---|---|---|---|---|---|
| Cash From Financing Activity | -440.00 | -231.00 | -225.00 | -430.00 | -105.00 | -165.00 | -39.00 | -684.00 |
| Cash From Investing Activity | -49.00 | -67.00 | -112.00 | -79.00 | -29.00 | -65.00 | -77.00 | 14.00 |
| Cash From Operating Activity | 509.00 | 463.00 | 462.00 | 443.00 | 225.00 | 134.00 | 237.00 | 248.00 |
| Cash Paid For Loan Advances | - | - | - | - | - | - | - | - |
| Cash Paid For Purchase Of Fixed Assets | -67.00 | -79.00 | -116.00 | -92.00 | -36.00 | -75.00 | -81.00 | -94.00 |
| Cash Received From Sale Of Fixed Assets | - | - | - | 2.00 | - | - | - | 36.00 |
| Change In Inventory | 17.00 | -39.00 | -7.00 | -82.00 | -50.00 | -34.00 | 22.00 | 22.00 |
| Change In Other Working Capital Items | 4.00 | -9.00 | 28.00 | 48.00 | 5.00 | -8.00 | -33.00 | 9.00 |
| Change In Payables | -48.00 | 135.00 | 132.00 | 103.00 | -7.00 | -54.00 | - | -5.00 |
| Change In Receivables | 45.00 | -52.00 | -56.00 | -6.00 | -11.00 | -7.00 | -45.00 | -21.00 |
| Change In Working Capital | 18.00 | 35.00 | 97.00 | 62.00 | -63.00 | -104.00 | -55.00 | 6.00 |
| Direct Taxes Paid | -151.00 | -126.00 | -124.00 | -112.00 | -81.00 | -146.00 | -101.00 | -145.00 |
| Dividends Paid | -440.00 | -231.00 | -225.00 | -430.00 | -81.00 | -137.00 | -33.00 | -567.00 |
| Interest Paid | - | - | - | - | - | - | - | -2.00 |
| Interest Received | 18.00 | 12.00 | 5.00 | 11.00 | 7.00 | 11.00 | 4.00 | 32.00 |
| Loans Given To Related Parties | - | - | - | - | - | - | - | - |
| Net Cash Flow | 20.00 | 164.00 | 125.00 | -66.00 | 91.00 | -95.00 | 121.00 | -422.00 |
| Other Cash Financing Items Paid | - | - | - | - | -24.00 | -28.00 | -7.00 | -115.00 |
| Other Cash Investing Items Paid | - | - | -1.00 | - | - | - | - | 39.00 |
| Profit From Operations | 642.00 | 553.00 | 488.00 | 493.00 | 370.00 | 383.00 | 393.00 | 386.00 |
🧾 Shareholding Pattern
| Nse Code | Date | Promoters | Fii | Dii | Public | Others |
|---|---|---|---|---|---|---|
| Gillette | 2025-03-31 | - | 4.33 | 9.89 | 10.78 | 0.00 |
| Gillette | 2024-12-31 | - | 4.11 | 9.95 | 10.94 | 0.00 |
| Gillette | 2024-09-30 | - | 3.27 | 10.79 | 10.96 | 0.00 |
| Gillette | 2024-06-30 | - | 1.84 | 12.08 | 11.08 | 0.00 |
💬
Stock Chat