Dabur India Ltd.

Financial

	Dabur India	Colgate Palmol. (I)	FSN E-Commerce
Operational Metrics
Unclassified
Advertisement Spend as a % of Total Sales	6.52 %	11.41 %	12.2 %
FMCG Sector
Volume Growth	4.2 %	-1.0 %	n/a
Financials
5 yr Average ROE	21.87 %	98.69 %	-0.28 %
5yr average Equity Multiplier	1.46	2.99	2.57
5yr Average Asset Turnover Ratio	0.91	1.97	1.71
5yr Avg Net Profit Margin	16.41 %	15.71 %	0.08 %
Price to Book	9.81	38.79	34.86
P/E	52.51	54.94	0.0
5yr Avg Cash Conversion Cycle	-87.92 Days	-154.66 Days	35.93 Days
Inventory Days	52.86 Days	19.94 Days	70.56 Days
Days Receivable	21.03 Days	1.88 Days	9.16 Days
Days Payable	171.41 Days	118.2 Days	72.69 Days
5yr Average Interest Coverage Ratio	44.54	260.42	1.42
5yr Avg ROCE	27.11 %	132.53 %	7.58 %
5yr Avg Operating Profit Margin	23.84 %	22.55 %	5.13 %
5 yr average Debt to Equity	0.09	0.03	0.55
5yr CAGR Net Profit	3.43 %	25.39 %	n/a
5yr Average Return on Assets	14.98 %	31.88 %	0.32 %
Shareholdings
Promoter Holding	66.25 %	51.0 %	52.22 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-1.13 %	0.0	-0.34 %
Change in Mutual Fund Holding (3 Yrs)	3.41 %	0.31 %	9.87 %

Business

	Dabur India	Colgate Palmol. (I)	FSN E-Commerce
Product Wise Break-Up	Product Wise Break-Up Consumer Business 77.54 Food & Beverage 20.54 Retail 1.59 Personal Care (Inc Oral Care) 0 Market Place services 0 Marketing & Supporting Revenue 0 Sale of Beauty Products 0 Others 0.33	Product Wise Break-Up Marketing & Supporting Revenue 0 Sale of Beauty Products 0 Food & Beverage 0 Consumer Business 0 Retail 0 Market Place services 0 Personal Care 100.0	Product Wise Break-Up Marketing 9.9 Beauty Products 85.27 Food & Beverage 0 Consumer Business 0 Retail 0 Marketplace 4.29 Personal Care (Inc Oral Care) 0 Others 0.54
Location Wise Break-Up	Location Wise Break-Up India 75.2 Asia Ex India, Middle East 0 Middle East 0 Africa 0 Europe 0 USA 0 Rest of the World 0 Others 24.8	Location Wise Break-Up Europe 0 Rest of the World 4.37 Africa 0 USA 0 India 95.63 Asia Ex India, Middle East 0 Middle East 0	Location Wise Break-Up Europe 0 Rest of the World 0 Africa 0 USA 0 India 99.92 Asia Ex India, Middle East 0 Middle East 0 Others 0.08
Operating Profit Break-Up	Operating Profit Break-Up Consumer 92.04 Food 7.54 Other 0.42 Retail 0	-	-
Capex	Capex Consumer 58.45 Food 25.53 Retail 2.02 Other 0.22 Others 13.78	-	-
Net Profit Break-Up	Net Profit Break-Up Consumer Business 90.34 Food & Beverage 9.07 Retail 0.21 Others 0.38	-	-
Asset Break-Up	Asset Break-Up Consumer 29.28 Food 6.52 Other 0.56 Retail 0 Others 63.64	-	-