Gillette India Ltd.

•

₹ 7,498.5-0.18%

2026-08-21

in.pg.comBSE: 507815NSE: GILLETTE

Market Cap₹ 24,457 Cr.

Current Price₹ 7,512

High / Low₹ 10,740 / 7,206

Stock P/E0.0

Book Value₹ 335

Price to Book25.38

Dividend Yield3.20 %

ROCE90.6 %

ROE67.5 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2026 • Grooming: 82.0% • Oral Care: 18.0%

PROS

Company is almost debt free
Working capital cycle has improved - days down from 67 to 42
Offers a healthy dividend yield of 3.2%
Company converts assets efficiently - asset turnover of 2.1x

CONS

Contingent liabilities are large at 120.6% of net worth
Stock is trading at 25.4x its book value
Dividend payout exceeds earnings (119.5%) - may be unsustainable

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS

Fast Moving Consumer GoodsFMCGHousehold & Personal Products

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name	CMP Rs.	P/E	Mar Cap Rs.Cr.	Div Yld %	NP Qtr Rs.Cr.	Qtr Profit Var %	Sales Qtr Rs.Cr.	Qtr Sales Var %	ROCE %	OPM %
1.	HINDUNILVR	2016.00	31.67	473677.60	2.03	2680.00	-3.18	17341.00	6.24	28.98	22.76
2.	GODREJCP	930.00	49.73	95167.36	2.15	504.52	11.51	4225.47	16.02	17.96	18.96
3.	DABUR	398.50	35.85	70692.19	2.07	586.16	15.32	3764.39	10.57	21.37	19.68
4.	COLPAL	1876.00	117.54	51024.50	2.56	3430.80	970.05	16033.00	1018.01	110.06	30.12
5.	CUPID	284.30	278.28	38228.70	0.00	441.49	2841.89	1569.80	2524.64	17.04	39.70
6.	PGHH	8238.40	0.00	26742.45	3.10	126.27	-34.25	891.46	-4.67	157.81	19.08
7.	GILLETTE	7505.55	0.00	24457.00	3.20	159.45	9.44	783.02	10.80	90.62	29.09
8.	EMAMILTD	400.80	23.38	17494.92	2.50	138.94	-15.41	1039.21	14.95	29.54	21.61
9.	GALAXYSURF	2361.50	23.66	8372.64	0.93	165.92	108.73	1781.90	39.44	13.39	13.99
10.	JYOTHYLAB	207.80	20.60	7630.72	1.68	76.27	-2.41	666.96	1.06	30.71	15.49
11.	SFL	678.00	34.52	7403.98	0.15	62.34	770.67	1031.94	25.63	6.76	10.85
12.	SAFARI	1481.95	43.99	7261.16	0.27	47.75	-5.43	588.58	11.51	21.55	12.81

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	619	668	639	681	645	782	686	767	707	811	790	792	783
	476	530	483	519	470	591	503	542	496	603	542	515	574
Operating Profit	—	—	—	—	—	—	—	—	—	—	—	—	—
OPM %	—	—	—	—	—	—	—	—	—	—	—	—	—
Other Income	5	9	7	6	5	7	9	12	7	9	8	5	5
Interest	3	1	4	4	4	1	4	3	1	4	4	3	1
Depreciation	22	20	21	21	21	19	21	25	20	20	19	19	18
	124	125	139	143	155	177	167	210	195	193	232	260	214
Tax %	25.79%	25.94%	25.24%	30.62%	25.29%	24.96%	24.63%	24.35%	25.45%	25.46%	25.71%	25.97%	25.50%
Net Profit	92	93	104	99	116	133	126	159	146	144	172	193	159
	28	28	32	30	36	41	39	49	45	44	53	59	5
Equity Capital	33	33	33	33	33	33	33	33	33	33	33	33	33
Reserves	0	0	0	0	0	0	0	0	0	0	0	0	0
Promoter Pledge %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Equity Capital	33	33	33	33	33	33	33	33	33	33	33	33	33
Reserves	0	0	0	0	0	0	0	0	0	0	0	0	0
Promoter Pledge %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Jun 2023

: 619
: 476
Operating Profit: —
OPM %: —
Other Income: 5
Interest: 3
Depreciation: 22
: 124
Tax %: 25.79%
Net Profit: 92
: 28
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2023

: 668
: 530
Operating Profit: —
OPM %: —
Other Income: 9
Interest: 1
Depreciation: 20
: 125
Tax %: 25.94%
Net Profit: 93
: 28
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2023

: 639
: 483
Operating Profit: —
OPM %: —
Other Income: 7
Interest: 4
Depreciation: 21
: 139
Tax %: 25.24%
Net Profit: 104
: 32
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2024

: 681
: 519
Operating Profit: —
OPM %: —
Other Income: 6
Interest: 4
Depreciation: 21
: 143
Tax %: 30.62%
Net Profit: 99
: 30
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2024

: 645
: 470
Operating Profit: —
OPM %: —
Other Income: 5
Interest: 4
Depreciation: 21
: 155
Tax %: 25.29%
Net Profit: 116
: 36
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2024

: 782
: 591
Operating Profit: —
OPM %: —
Other Income: 7
Interest: 1
Depreciation: 19
: 177
Tax %: 24.96%
Net Profit: 133
: 41
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2024

: 686
: 503
Operating Profit: —
OPM %: —
Other Income: 9
Interest: 4
Depreciation: 21
: 167
Tax %: 24.63%
Net Profit: 126
: 39
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2025

: 767
: 542
Operating Profit: —
OPM %: —
Other Income: 12
Interest: 3
Depreciation: 25
: 210
Tax %: 24.35%
Net Profit: 159
: 49
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2025

: 707
: 496
Operating Profit: —
OPM %: —
Other Income: 7
Interest: 1
Depreciation: 20
: 195
Tax %: 25.45%
Net Profit: 146
: 45
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2025

: 811
: 603
Operating Profit: —
OPM %: —
Other Income: 9
Interest: 4
Depreciation: 20
: 193
Tax %: 25.46%
Net Profit: 144
: 44
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2025

: 790
: 542
Operating Profit: —
OPM %: —
Other Income: 8
Interest: 4
Depreciation: 19
: 232
Tax %: 25.71%
Net Profit: 172
: 53
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2026

: 792
: 515
Operating Profit: —
OPM %: —
Other Income: 5
Interest: 3
Depreciation: 19
: 260
Tax %: 25.97%
Net Profit: 193
: 59
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2026

: 783
: 574
Operating Profit: —
OPM %: —
Other Income: 5
Interest: 1
Depreciation: 18
: 214
Tax %: 25.50%
Net Profit: 159
: 5
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 33
Reserves: 0
Promoter Pledge %: 0.00%

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2025	Mar 2026	TTM
	2,235	3,100	3,176
	1,636	2,157	2,234
Operating Profit	627	971	—
OPM %	28	31	—
Other Income	28	28	26
Interest	9	12	12
Depreciation	64	79	76
	554	880	899
Tax %	25	26	26
Net Profit	418	654	668
EPS	128	201	—
Dividend Payout %	87	120	—
Minority Interest	0	0	0
Share of Associates	0	0	0
Adjusted EPS	128	201	—
Minority Interest	0	0	0
Share of Associates	0	0	0
Adjusted EPS	128	201	—

Mar 2025

: 2,235
: 1,636
Operating Profit: 627
OPM %: 28
Other Income: 28
Interest: 9
Depreciation: 64
: 554
Tax %: 25
Net Profit: 418
EPS: 128
Dividend Payout %: 87
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 128
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 128

Mar 2026

: 3,100
: 2,157
Operating Profit: 971
OPM %: 31
Other Income: 28
Interest: 12
Depreciation: 79
: 880
Tax %: 26
Net Profit: 654
EPS: 201
Dividend Payout %: 120
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 201
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 201

TTM

: 3,176
: 2,234
Operating Profit: —
OPM %: —
Other Income: 26
Interest: 12
Depreciation: 76
: 899
Tax %: 26
Net Profit: 668
EPS: —
Dividend Payout %: —
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: —
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: —

COMPOUNDED SALES GROWTH

10 Years:: —
5 Years:: —
3 Years:: —

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: —
3 Years:: —

STOCK PRICE CAGR

10 Years:: 5%
5 Years:: 5%
3 Years:: 11%
1 Year:: -29%

RETURN ON EQUITY

10 Years:: —
5 Years:: —
3 Years:: —
Last Year:: 68%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2025	Mar 2026
LIABILITIES	-	-
Equity Capital	33	33
	974	898
Trade Payables	651	669
	195	203
Total Liabilities	1,853	1,803
ASSETS	-	-
	342	304
Capital Work in Progress	17	33
	453	520
	379	398
Cash & Bank	419	269
	242	279
Total Assets	1,853	1,803
Total Debt	0	0
Net Working Capital	501	444
Contingent Liabilities	2,349	1,141
Book Value per Share	308.95	285.64
Face Value	10.00	10.00
Total Debt	0	0
Net Working Capital	501	444
Contingent Liabilities	2,349	1,141
Book Value per Share	308.95	285.64
Face Value	10.00	10.00

Mar 2025

Equity Capital: 33
: 974
Trade Payables: 651
: 195
Total Liabilities: 1,853
: 342
Capital Work in Progress: 17
: 453
: 379
Cash & Bank: 419
: 242
Total Assets: 1,853
Total Debt: 0
Net Working Capital: 501
Contingent Liabilities: 2,349
Book Value per Share: 308.95
Face Value: 10.00
Total Debt: 0
Net Working Capital: 501
Contingent Liabilities: 2,349
Book Value per Share: 308.95
Face Value: 10.00

Mar 2026

Equity Capital: 33
: 898
Trade Payables: 669
: 203
Total Liabilities: 1,803
: 304
Capital Work in Progress: 33
: 520
: 398
Cash & Bank: 269
: 279
Total Assets: 1,803
Total Debt: 0
Net Working Capital: 444
Contingent Liabilities: 1,141
Book Value per Share: 285.64
Face Value: 10.00
Total Debt: 0
Net Working Capital: 444
Contingent Liabilities: 1,141
Book Value per Share: 285.64
Face Value: 10.00

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2025	Mar 2026
	328	607
Cash from Investing	-27	-16
Cash from Financing	-358	-740
	-58	-149
Free Cash Flow	328	553
OCF / Net Profit	0.78	0.93
Cumulative 5-Year FCF	0	0
OCF / Net Profit	0.78	0.93
Cumulative 5-Year FCF	0	0

Mar 2025

: 328
Cash from Investing: -27
Cash from Financing: -358
: -58
Free Cash Flow: 328
OCF / Net Profit: 0.78
Cumulative 5-Year FCF: 0
OCF / Net Profit: 0.78
Cumulative 5-Year FCF: 0

Mar 2026

: 607
Cash from Investing: -16
Cash from Financing: -740
: -149
Free Cash Flow: 553
OCF / Net Profit: 0.93
Cumulative 5-Year FCF: 0
OCF / Net Profit: 0.93
Cumulative 5-Year FCF: 0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2025	Mar 2026
PER SHARE	-	-
EPS (₹)	128.16	200.77
Book Value (₹)	308.95	285.64
Dividend per Share (₹)	112.00	240.00
Cash EPS (₹)	147.88	224.87
PROFITABILITY	-	-
Operating Margin %	21.88%	24.39%
Net Margin %	15.26%	16.93%
ROE %	42.71%	67.53%
ROCE %	56.42%	90.62%
	23.01%	35.79%
EFFICIENCY	-	-
Debtor Days	44	37
Inventory Days	57	46
Payable Days	257	212
	-157	-130
FINANCIAL HEALTH	-	-
Debt to Equity (x)	0.00x	0.00x
Interest Coverage (x)	66.12x	74.00x
	1.64x	1.54x
GROWTH	-	-
Revenue Growth %	-15.12%	38.69%
Operating Profit Growth %	-4.65%	54.87%
Net Profit Growth %	1.45%	56.66%
	1.45%	56.66%
VALUATION	-	-
P/E (x)	62.58x	36.11x
P/B (x)	25.96x	25.38x
Dividend Yield %	1.40%	3.31%
	41.02x	24.06x

Mar 2025

EPS (₹): 128.16
Book Value (₹): 308.95
Dividend per Share (₹): 112.00
Cash EPS (₹): 147.88
Operating Margin %: 21.88%
Net Margin %: 15.26%
ROE %: 42.71%
ROCE %: 56.42%
: 23.01%
Debtor Days: 44
Inventory Days: 57
Payable Days: 257
: -157
Debt to Equity (x): 0.00x
Interest Coverage (x): 66.12x
: 1.64x
Revenue Growth %: -15.12%
Operating Profit Growth %: -4.65%
Net Profit Growth %: 1.45%
: 1.45%
P/E (x): 62.58x
P/B (x): 25.96x
Dividend Yield %: 1.40%
: 41.02x

Mar 2026

EPS (₹): 200.77
Book Value (₹): 285.64
Dividend per Share (₹): 240.00
Cash EPS (₹): 224.87
Operating Margin %: 24.39%
Net Margin %: 16.93%
ROE %: 67.53%
ROCE %: 90.62%
: 35.79%
Debtor Days: 37
Inventory Days: 46
Payable Days: 212
: -130
Debt to Equity (x): 0.00x
Interest Coverage (x): 74.00x
: 1.54x
Revenue Growth %: 38.69%
Operating Profit Growth %: 54.87%
Net Profit Growth %: 56.66%
: 56.66%
P/E (x): 36.11x
P/B (x): 25.38x
Dividend Yield %: 3.31%
: 24.06x

Shareholding Pattern

Numbers in percentages

TRADES

Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
75.00	75.00	75.00	75.00	75.00	75.00	75.00	75.00	75.00
1.84	3.26	4.09	4.32	4.82	5.01	4.77	4.36	4.33
12.08	10.78	9.94	9.88	9.59	9.14	8.88	9.24	8.75
0.00	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.01
11.08	10.97	10.95	10.80	10.58	10.84	11.34	11.39	11.91

Jun 2024

: 75.00
: 1.84
: 12.08
: 0.00
: 11.08

Sep 2024

: 75.00
: 3.26
: 10.78
: 0.00
: 10.97

Dec 2024

: 75.00
: 4.09
: 9.94
: 0.01
: 10.95

Mar 2025

: 75.00
: 4.32
: 9.88
: 0.01
: 10.80

Jun 2025

: 75.00
: 4.82
: 9.59
: 0.01
: 10.58

Sep 2025

: 75.00
: 5.01
: 9.14
: 0.01
: 10.84

Dec 2025

: 75.00
: 4.77
: 8.88
: 0.01
: 11.34

Mar 2026

: 75.00
: 4.36
: 9.24
: 0.01
: 11.39

Jun 2026

: 75.00
: 4.33
: 8.75
: 0.01
: 11.91

Documents

Announcements

General Updates
2026-08-08 - Gillette India Limited has informed the Exchange about the Business Responsibility and Sustainability Report for the Financial Year 2025-26
Shareholders meeting
2026-08-08 - Gillette India Limited has informed the Exchange regarding Notice of Annual General Meeting to be held on August 31, 2026, as attached.

Annual Reports

Credit Ratings

Nothing filed yet.

Concalls

Jun 2026
Transcript PPTREC
Jun 2025
Transcript PPTREC
Sep 2024
Transcript PPTREC