EN DE

Gillette India Limited (507815) Fair Value & Analysis

Consumer Goods · IN · Market cap ₹174B

GI Gillette India Limited 507815 · BSE
Price₹7,570
Fair Value₹1,674
Upside-77.9%
Quality72/100
Watch Gillette India Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 15.2% net margin
0.88% dividend yield
Wide moat 76/100
Evidence: High Range ₹1,099 – ₹2,646 Share as image

Fair value as of: Aug 15, 2026

From 25 valuation models · updated 3 days ago

Share price −3.1% over the past month.

A solid business, but screening 78% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • A high-quality business (quality 72/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (₹2,646). The favourable scenario is already priced in.
  • A fairly wide model range (₹1,099 to ₹2,646) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹11,049 ₹3,999 Fair Value ₹1,674 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 15, 2026.

How to read this chart

60‑month range ₹3,999 – ₹11,049 · fair‑value band ₹1,099 – ₹2,646 · the ₹7,570 price screens above the ₹1,674 fair value. Dashed = 300-day average. As of Aug 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Gillette India Limited (507815) currently trades at ₹7,570, while our model-based Fair Value estimate is ₹1,674, implying the stock looks roughly 77.9% overvalued today. The Quality Score stands at 72/100 (solid quality), in the Consumer Goods sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Gillette India Limited generated revenue of ₹17.3B at a net margin of 15.2%. Revenue grew 11.7% year over year. The stock trades on a trailing P/E of 68.5 (as of Aug 15, 2026). Fundamentals as of Aug 15, 2026

Our scenario range runs from ₹1,099 (bear case) to ₹2,646 (bull case); at ₹7,570, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 29% below its 52-week high and 5% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Goods peers we cover trades at -55% fair-value upside, at -78%, 507815 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (₹210.37 to ₹3,020). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹734.69 ₹872.13 ₹3,280 76
Growth DCF ₹975.91 ₹1,358 ₹1,879 72
Gordon GGM ₹1,010 ₹1,721 ₹2,577 70
All 25 models by family
DCF Models
FCF DCF ₹948.53 ₹1,359 ₹1,943 38
Owner Earnings ₹1,452 ₹2,085 ₹2,986 31
5Y Revenue Exit ₹1,074 ₹1,659 ₹2,383 39
5Y EBITDA Exit ₹1,370 ₹2,186 ₹3,099 41
5Y P/E Exit ₹1,429 ₹2,290 ₹3,149 38
10Y Revenue Exit ₹983.88 ₹1,498 ₹2,137 36
10Y EBITDA Exit ₹1,203 ₹1,853 ₹2,659 37
10Y P/E Exit ₹1,240 ₹1,924 ₹2,695 35
Earnings-Based
Graham-Dodd ₹871.59 ₹2,033 ₹2,613 54
PEG = 1.0 ₹346.33 ₹494.75 ₹643.18 46
EPV ₹1,363 ₹1,586 ₹1,782 59
Dividend Discount
Gordon GGM ₹1,010 ₹1,721 ₹2,577 70
DDM Multi-Stage ₹1,010 ₹1,492 ₹2,026 61
Multiples
P/E Multiple ₹1,923 ₹2,564 ₹3,204 63
P/S Multiple ₹1,286 ₹1,715 ₹2,143 58
P/B Multiple ₹706.45 ₹941.94 ₹1,177 55
EV/EBIT ₹2,270 ₹3,020 ₹3,770 53
EV/EBITDA ₹1,837 ₹2,443 ₹3,049 54
EV/Revenue ₹1,220 ₹1,735 ₹2,249 43
Asset-Based
NCAV (Graham) ₹156.99 ₹210.37 ₹313.98 50
Growth DCF
Growth DCF ₹975.91 ₹1,358 ₹1,879 72
Rev-Margin DCF ₹1,074 ₹1,667 ₹2,299 67
Economic Profit
Residual Income ₹734.69 ₹872.13 ₹3,280 76
ROIC Compounder ₹1,401 ₹1,678 ₹1,954 67
Growth Earnings
Growth-Adj P/E ₹1,457 ₹2,081 ₹2,706 68

Widest divergence: Growth Earnings (₹2,081) versus Asset-Based (₹210.37). Highest evidence: Residual Income (76).

Notify me when 507815 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹17.3B
Revenue growth (YoY) +11.7%
Net margin 15.2%
P/E ratio 68.5 as of Aug 15, 2026
Operating margin 20.0%
EPS (TTM) ₹80.93
More key figures
Dividend yield 0.9%
EPS growth (YoY) +54.3%

Figures from reported company fundamentals · as of Aug 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 70 · Market factors (momentum, volatility) 39

Profitability 93
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 90
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Gillette India Limited manufactures and sells grooming and oral care products in India and internationally. The company offers shaving system and cartridges, blades, toiletries, razors, and components; and toothbrushes and oral care products.

Full company description

Gillette India Limited manufactures and sells grooming and oral care products in India and internationally. The company offers shaving system and cartridges, blades, toiletries, razors, and components; and toothbrushes and oral care products. It also provides female personal care products under the Gillette Venus name; bear trimmers; and skin care and aftershave products. The company sells its products primarily under the Gillette and Oral-B brands. It markets and sells its products through mass merchandisers, grocery stores, membership club stores, drug stores, department stores, and high frequency stores. Gillette India Limited was incorporated in 1984 and is based in Mumbai, India. Gillette India Limited is a subsidiary of Procter & Gamble India Holdings B.V.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Gillette India Limited reported revenue of ₹22.3B in FY2025 versus ₹20.1B in FY2021, a compound +2.7%/yr. Reported net income was ₹4.2B in FY2025, compounding +7.7%/yr from FY2021.

Growth Quality 79/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
₹22.3B
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.2%
Avg. growth/yr (10Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.7%
Revenue +2.7%/yr
FY21 ₹20.1B
FY22 ₹22.6B
FY23 ₹24.8B
FY24 ₹26.3B
FY25 ₹22.3B
Net income +7.7%/yr
FY21 ₹3.1B
FY22 ₹2.9B
FY23 ₹3.6B
FY24 ₹4.1B
FY25 ₹4.2B

507815 screens 78% overvalued. Compare with Godrej Consumer Products Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Gillette India Limited Fair Value". https://www.fairvalue-calculator.com/stock/507815

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Personal Products stocks, each showing price versus our Fair Value estimate (as of Aug 15, 2026).

Stock Price Fair Value vs Fair Value
Godrej Consumer Products Limited 532424 ₹928.70 ₹329.76 -64%
Marico Limited 531642 ₹866.00 ₹200.14 -77%
Jyothy Labs Limited 532926 ₹199.85 ₹147.46 -26%
Pee Cee Cosma Sope Limited 524136 ₹389.75 ₹515.36 +32%
Ador Multiproducts Limited 523120 ₹74.86 ₹104.07 +39%
Hatsun Agro Product Limited 531531 ₹972.35 ₹362.14 -63%
Sundram Fasteners Limited 500403 ₹1,210 ₹240.89 -80%
EPL Limited 500135 ₹247.30 ₹111.65 -55%
V-Guard Industries Limited 532953 ₹343.45 ₹146.29 -57%
Finolex Industries Limited 500940 ₹161.30 ₹166.00 +3%

Compare Gillette India Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Gillette India Limited (507815) overvalued or undervalued?
As of Aug 15, 2026, our model estimates a fair value of ₹1,674 versus a price of ₹7,570, about −78% (overvalued).
What is the fair value of 507815?
Our model-based fair value for Gillette India Limited is ₹1,674 (as of Aug 15, 2026), built from audited fundamentals. The current price is ₹7,570.
What is the quality score of 507815?
Gillette India Limited has a Quality Score of 72/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Gillette India Limited (507815)?
Gillette India Limited reported trailing-twelve-month revenue of about ₹17.3B (latest available figure, as of Aug 15, 2026).
What is the net profit margin of 507815?
The net profit margin of Gillette India Limited is about 15.2%, meaning it keeps roughly 15.2% of revenue as net income. Based on the latest reported figures.
Does Gillette India Limited pay a dividend?
Gillette India Limited currently shows a dividend yield of about 0.88% relative to its recent price (as of Aug 15, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Gillette India Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.