Valuation Gillette India Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:48 19/05/2026 pm IST			5-day change	1st Jan Change
7,669.25 ^INR	-0.65%		-3.55%	-8.44%

17/03	Gillette India Limited Announces Change in Head of Human Resources	CI
14/03	Gillette India Pvt. Ltd Appoints Rohini Laya Venkateswaran as Executive Director	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	1,78,186	1,92,074	1,57,923	1,40,613	2,12,532	2,61,345
Change	-	7.79%	-17.78%	-10.96%	51.15%	22.97%
Enterprise Value (EV) ¹	1,75,880	1,90,431	1,55,034	1,36,079	2,07,798	2,57,191
Change	-	8.27%	-18.59%	-12.23%	52.7%	23.77%
P/E ratio	77.4x	61.9x	54.6x	39.5x	51.6x	49x
PBR	19.6x	24.3x	18.3x	14.2x	21.9x	25.5x
PEG	-	1.8x	-8.05x	1.7x	3.3x	1.7x
Capitalization / Revenue	10.6x	9.56x	7x	5.68x	8.07x	9.07x
EV / Revenue	10.5x	9.48x	6.87x	5.49x	7.89x	8.93x
EV / EBITDA	48.3x	40.1x	31x	24.9x	32.5x	32.9x
EV / EBIT	56.1x	45.6x	35.9x	29.2x	37.4x	37x
EV / FCF	125x	59.4x	51.1x	42x	53x	-
FCF Yield	0.8%	1.68%	1.96%	2.38%	1.89%	-
Dividend per Share ²	49	69	69	85	90	149.3
Rate of return	0.9%	1.17%	1.42%	1.97%	1.38%	1.86%
EPS ²	70.64	95.25	88.79	109.2	126.3	163.8
Distribution rate	69.4%	72.4%	77.7%	77.9%	71.2%	91.2%
Net sales ¹	16,791	20,094	22,562	24,770	26,331	28,802
EBITDA ¹	3,644	4,752	4,994	5,459	6,384	7,813
EBIT ¹	3,135	4,178	4,312	4,653	5,559	6,957
Net income ¹	2,302	3,104	2,893	3,557	4,117	5,336
Net Debt ¹	-2,305	-1,642	-2,888	-4,534	-4,734	-4,154
Reference price ²	5,468.30	5,894.50	4,846.45	4,315.25	6,522.35	8,020.35
Nbr of stocks (in thousands)	32,585	32,585	32,585	32,585	32,585	32,585
Announcement Date	02/11/20	30/10/21	22/10/22	04/11/23	11/11/24	08/08/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GILLETTE INDIA LIMITED	-	-	-	-	261.12Cr
KIMBERLY-CLARK CORPORATION	13.69x	2.34x	10.77x	5.37%	3.2TCr
UNICHARM CORPORATION	19.52x	1.35x	7.72x	2.36%	1.01TCr
HENGAN INTERNATIONAL GROUP COMPANY LIMITED	10.37x	1.06x	5.77x	6.22%	382.92Cr
C&S PAPER CO.,LTD	22.49x	0.89x	8.34x	1.8%	145.59Cr
CHONGQING BAIYA SANITARY PRODUCTS CO., LTD.	17.48x	-	-	4.44%	103.06Cr
HANGZHOU HAOYUE PERSONAL CARE CO., LTD	20.37x	-	-	1.95%	84Cr
DENCARE (CHONGQING) ORAL CARE CO., LTD.	24.31x	-	-	3.25%	77Cr
Average	18.32x	1.41x	8.15x	3.63%	658.47Cr
Weighted average by Cap.	15.22x	1.98x	9.65x	4.62%