Dashboard/GILLETTE

GILLETTE

OVERVALUED

Gillette India Limited

FMCG · NSE

439.4% vs fair value

52W Low

7,206

+8.2% from low

52W High

11,500

-32.2% from high

News sentiment
0 bull6 neu6 bear

Valuation Gauge

OVERVALUED-439.4% Margin of Safety
OVERVALUEDFAIRLY VALUEDUNDERVALUED

Current Price

₹7,794

Fair Value

₹1,445

Fair Value Analysis

₹1,445

Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for FMCG sector companies | Sector-expensive: P/E at 78th percentile vs sector peers. | CAUTION: ROCE declining (latest 58.6%) — returns on capital are falling; verify this isn't a value trap.

Medium confidence

Cash Flow Analysis

50% weight

₹1,466

Balance Sheet Value

30% weight

₹1,069

Growth Valuation

20% weight

₹1,957

Price vs Market

GILLETTE
Nifty 50

Shareholding Pattern

Stock Health Score

B+

Financially Healthy

8.3 / 10

Profitability

10/10

ROE of 39.7% is above the FMCG sector benchmark of 25% — strong returns

Debt & Leverage

10/10

D/E ratio of 0.0x is well within the FMCG sector norm of 0.8x — strong balance sheet

Valuation vs Peers

2/10

P/E of 54.9x trades at a significant premium to FMCG sector median (35x)

Cash Flow

10/10

FCF margin of 16.8% — exceptional cash generation (₹442 Cr)

Earnings Growth

8/10

5yr EPS CAGR of 9.9% is in line with the FMCG sector average of 6.9%

Dividend

9/10

Dividend yield of 2.1% provides strong shareholder returns (benchmark: 2.0%)

Company Health Timeline

10-year financial health at a glance

FY16
FY17
FY18
FY19
FY20
FY21
FY22
FY23
FY24
FY25
Revenue Growth
OPM %
Net Profit
Free Cash Flow
ROE %
ROCE %
Debt / Equity
Interest Cov.
Health Score
83
83
83
83
100
83
100
100
100
100
Strong
Moderate
Weak
Poor
No data

Sentiment Trend — Last 30 Days

Historical Returns

Key Ratios & Growth

FCF Yield

1.2%

Free cash flow / market cap

Revenue Growth (YoY)

+5.5%

Year-on-year revenue change

Profit Growth (YoY)

-14.6%

Year-on-year PAT change

Operating Cash Flow

₹328 Cr

TTM cash from operations

Key Financials

EPS (TTM)

₹141.8

P/E Ratio

54.9x

P/B Ratio

21.8x

ROE

39.7%

ROCE

53.3%

Debt / Equity

0x

Beta

0.25

Div Yield

2.1%

FCF (Cr)

₹442 Cr

Revenue (Cr)

₹2,633 Cr

EPS Growth 5Y

9.9%

Mkt Cap (Cr)

₹25,438 Cr

52W High

₹11,500

52W Low

₹7,206

Book Value/Share

₹357.9

Financial History

PeriodRevenueOp ProfitOPM%PATEPS
TTM₹3.1K Cr₹892 Cr29.0%₹620 Cr₹190.42
2025-03-31₹2.2K Cr₹600 Cr27.0%₹418 Cr₹128.17
2024-06-30₹2.6K Cr₹638 Cr24.0%₹412 Cr₹126.35
2023-06-30₹2.5K Cr₹540 Cr22.0%₹356 Cr₹109.15
2022-06-30₹2.3K Cr₹483 Cr21.0%₹289 Cr₹88.79
2021-06-30₹2.0K Cr₹460 Cr23.0%₹310 Cr₹95.25
2020-06-30₹1.7K Cr₹360 Cr21.0%₹230 Cr₹70.64
2019-06-30₹1.9K Cr₹384 Cr21.0%₹253 Cr₹77.62
2018-06-30₹1.7K Cr₹387 Cr23.0%₹229 Cr₹70.29
2017-06-30₹1.7K Cr₹385 Cr22.0%₹253 Cr₹77.67
2016-06-30₹1.8K Cr₹306 Cr17.0%₹214 Cr₹65.73
2015-06-30₹1.9K Cr₹191 Cr10.0%₹158 Cr₹48.53
2014-06-30₹1.7K Cr₹73 Cr4.0%₹51 Cr₹15.78

Compounded Growth Rates

Sales Growth

3Y+7.5%
5Y+9.2%
10Y+5.8%

Profit Growth

3Y+20.3%
5Y+14.9%
10Y+11.2%

EPS Growth

3Y+20.4%
5Y+14.9%
10Y+11.2%

Peer Comparison

FMCG
StockPriceFair ValueMoS%P/EROESignal

Mawana Sugars Limited

₹102.1₹670.1+84.8%11.717.6%FAIRLY_VALUED

The Ugar Sugar Works Limited

₹42.2₹172.9+75.6%24.76.0%UNDERVALUED

K.M.Sugar Mills Limited

₹27.7₹97+71.4%4.715.2%UNDERVALUED

Rana Sugars Limited

₹12.8₹42.9+70.2%7.14.8%FAIRLY_VALUED

Dhampur Sugar Mills Limited

₹145₹411.8+64.8%13.57.5%FAIRLY_VALUED

Mrs. Bectors Food Specialities Limited

₹177.7₹270.6+34.3%39.910.0%UNDERVALUED

Uttam Sugar Mills Limited

₹246.5₹330.8+25.5%8.313.9%UNDERVALUED

Prudential Sugar Corporation Limited

₹15.3₹19+19.5%8.52.4%FAIRLY_VALUED

Institutional Activity

Bulk deals, block deals, short selling & delivery volume — NSE data

Insider Trading

Community Pulse

Exchange Filings

BSE announcements · last 90 days

Loading filings…

Share this Stock

Download card · Share on WhatsApp

GILLETTE share card

Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant