Gillette India Peer Comparison

NSE: GILLETTE | BSE: 507815

₹7,280.00

₹-36.00 (-0.49%)

As on 31-Aug-2026 10:19IST

Market cap

₹23,880 Cr

Revenue (TTM)

₹3,176 Cr

P/E Ratio

35.7

P/B Ratio

21.9

Div. Yield

3.3 %

Edit

	Gillette India	Cupid	Honasa Consumer	Vasa Denticity	Ador Multiproducts
Market cap (₹ Cr)	23,880	37,987	15,348	709	98
Revenue (₹ Cr)	3,176	455	2,553	302	1
Net Profit (₹ Cr)	668.07	137.38	249.40	11.28	-1.68
Net Margin (%)	20.86	28.40	9.47	3.69	-55.59
RoE (%)	63.35	33.02	18.82	6.74	-3.92
Price to Earnings	35.75	276.52	61.67	61.08	--
Price-To-Book	21.90	76.81	10.21	5.68	1.88

Income Statement (₹ Cr)

	Gillette India	Cupid	Honasa Consumer	Vasa Denticity	Ador Multiproducts
Operating Revenue	3,099.53	357.71	1,919.90	171.88	6.73
Total Income	3,127.64	392.80	1,969.64	173.32	8.34
Total Expenditure	2,156.70	242.54	1,782.81	152.81	10.44
EBITDA	942.83	115.17	137.09	19.07	-3.71
Depreciation	78.54	4.95	30.62	1.00	0.53
EBIT	864.29	110.22	106.48	18.07	-4.24
Interest	12.06	2.85	9.04	0.09	0.30
Other Income	28.11	35.09	49.74	1.43	1.61
Exceptional Items	--	--	--	--	-0.38
Profit before Tax	880.34	142.47	147.18	19.41	-3.31
Provision for Tax	226.03	34.23	36.60	4.33	0.71
Profit after Tax	654.31	108.23	110.57	15.08	-4.02

	Gillette India	Cupid	Honasa Consumer	Vasa Denticity	Ador Multiproducts
Shareholder's Funds	946.43	450.81	1,095.27	68.34	11.04
Minority Interest	--	--	--	--	-5.78
Non-Current Liabilities	40.14	19.82	121.06	0.52	0.20
Current Liabilities	816.41	82.60	413.92	16.43	2.65
Total Liabilities	1,871.47	553.22	1,630.25	85.74	8.11

	Gillette India	Cupid	Honasa Consumer	Vasa Denticity	Ador Multiproducts
Non-Current Assets	542.50	167.83	501.91	4.00	3.95
Current Assets	1,260.48	385.39	1,128.34	81.29	4.17
Total Assets	1,871.47	553.22	1,630.25	85.74	8.11
Total Debt*	0.00	50.97	0.00	0.08	1.02
Net Current Assets	444.07	302.80	714.42	64.86	1.51
Contingent Liabilities	1,140.95	70.64	36.60	--	--

	Gillette India	Cupid	Honasa Consumer	Vasa Denticity	Ador Multiproducts
Cash From Operating Activities	606.64	46.12	235.38	-10.78	0.87
Cash Flow from Investing Activities	-15.56	28.09	-469.82	-22.36	0.23
Cash from Financing Activities	-739.71	35.30	336.86	36.42	-0.03
Net Cash Inflow / Outflow	-148.63	109.52	102.42	3.28	1.08

	Gillette India	Cupid	Honasa Consumer	Vasa Denticity	Ador Multiproducts
ROCE (%)	90.62	33.93	18.33	28.50	-20.12
ROE (%)	67.53	31.18	0.00	22.06	-31.17
ROA (%)	35.79	23.40	8.48	17.68	-30.36
EBIT Margin (%)	31.33	42.01	9.73	11.93	-31.24
Net Margin (%)	20.92	27.55	5.61	8.70	-48.21
Cash Profit Margin (%)	18.96	31.64	6.80	9.36	-51.88

	Gillette India	Cupid	Honasa Consumer	Vasa Denticity	Ador Multiproducts
Revenue Growth (%)	38.69	94.91	28.62	0.00	-44.72
EBIT Growth (%)	54.87	144.77	312.58	--	74.39
Net Profit Growth (%)	56.66	164.71	173.24	0.00	55.87
EPS Growth (%)	56.66	164.25	132.92	0.00	49.79
Book Value Growth (%)	-7.55	84.70	186.50	0.00	-27.93

	Gillette India	Cupid	Honasa Consumer	Vasa Denticity	Ador Multiproducts
Price / Earnings	36.11	103.30	116.57	52.09	0.00
Price / Book Value	25.38	24.82	12.18	11.49	1.39
Dividend Yield (%)	3.31	0.00	0.00	0.00	0.00
EV/EBITDA	24.06	73.51	67.17	37.64	-7.58
Market Cap (₹ Cr)	23,626.79	11,180.87	13,034.61	785.28	14.99

	Gillette India	Cupid	Honasa Consumer	Vasa Denticity	Ador Multiproducts
Debt to Equity	0.00	0.11	0.00	0.00	0.09
Short term debt to equity ratio	--	0.08	--	--	0.09
Current Ratio	1.54	4.67	2.73	4.95	1.57
Quick Ratio	0.91	3.82	2.43	2.88	0.90
Interest Coverage	74.00	51.07	17.28	207.66	-10.07

	Gillette India	Cupid	Honasa Consumer	Vasa Denticity	Ador Multiproducts
Debtors to sales (%)	12.83	28.18	8.30	6.56	2.88
Asset Turnover	2.11	0.77	1.59	2.02	0.51
Receivable days	36.67	85.62	25.50	23.93	41.09
Inventory Days	45.94	57.00	20.55	72.13	191.91
Payable days	212.36	54.73	154.24	33.10	202.05
Cash Conversion Cycle	-129.75	87.89	-108.19	62.96	30.95

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.