Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Cigarettes/Tobacco

Rating :
57/99

BSE: 500163 | NSE: GODFRYPHLP

842.95
-24.70 (-2.85%)
16-Nov-2018 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  867.00
  •  875.00
  •  838.55
  •  867.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  190040
  •  1601.94
  •  1080.00
  •  640.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,378.15
  • 18.85
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,362.10
  • 0.95%
  • 2.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.19%
  • 0.96%
  • 11.49%
  • FII
  • DII
  • Others
  • 0.14%
  • 1.46%
  • 13.76%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.40
  • -1.38
  • -0.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.97
  • -7.33
  • -4.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.97
  • -1.19
  • -2.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.60
  • 25.57
  • 36.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.12
  • 3.07
  • 3.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.25
  • 13.74
  • 17.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
2,325.64
2,402.64
2,330.69
2,586.95
2,478.88
2,097.59
1,910.50
1,628.36
1,383.87
1,132.10
Net Sales Growth
-
-3.20%
3.09%
-9.91%
4.36%
18.18%
9.79%
17.33%
17.67%
22.24%
 
Cost Of Goods Sold
-
1,194.29
1,269.87
1,049.55
1,093.21
998.19
837.00
750.85
633.51
645.15
480.29
Gross Profit
-
1,131.35
1,132.77
1,281.14
1,493.74
1,480.69
1,260.59
1,159.65
994.85
738.72
651.80
GP Margin
-
48.65%
47.15%
54.97%
57.74%
59.73%
60.10%
60.70%
61.10%
53.38%
57.57%
Total Expenditure
-
2,067.32
2,149.53
2,007.17
2,220.30
2,091.26
1,770.65
1,584.34
1,352.65
1,231.21
981.55
Power & Fuel Cost
-
32.02
30.33
28.99
30.59
31.55
28.79
18.90
15.93
14.17
12.90
% Of Sales
-
1.38%
1.26%
1.24%
1.18%
1.27%
1.37%
0.99%
0.98%
1.02%
1.14%
Employee Cost
-
224.78
246.39
250.82
262.13
229.95
211.68
175.21
152.32
115.55
104.82
% Of Sales
-
9.67%
10.25%
10.76%
10.13%
9.28%
10.09%
9.17%
9.35%
8.35%
9.26%
Manufacturing Exp.
-
50.06
45.36
43.17
45.09
48.40
40.27
35.39
32.63
25.44
20.47
% Of Sales
-
2.15%
1.89%
1.85%
1.74%
1.95%
1.92%
1.85%
2.00%
1.84%
1.81%
General & Admin Exp.
-
179.11
183.38
244.67
251.44
245.61
183.31
148.95
139.71
117.93
102.85
% Of Sales
-
7.70%
7.63%
10.50%
9.72%
9.91%
8.74%
7.80%
8.58%
8.52%
9.08%
Selling & Distn. Exp.
-
254.87
250.90
276.83
439.72
422.32
396.64
370.28
324.49
249.46
186.62
% Of Sales
-
10.96%
10.44%
11.88%
17.00%
17.04%
18.91%
19.38%
19.93%
18.03%
16.48%
Miscellaneous Exp.
-
132.19
123.30
113.15
98.12
115.24
72.95
84.77
54.06
63.51
186.62
% Of Sales
-
5.68%
5.13%
4.85%
3.79%
4.65%
3.48%
4.44%
3.32%
4.59%
6.50%
EBITDA
-
258.32
253.11
323.52
366.65
387.62
326.94
326.16
275.71
152.66
150.55
EBITDA Margin
-
11.11%
10.53%
13.88%
14.17%
15.64%
15.59%
17.07%
16.93%
11.03%
13.30%
Other Income
-
54.58
47.23
36.92
31.80
26.69
29.38
29.67
23.17
61.73
52.23
Interest
-
1.67
3.56
10.13
19.15
29.00
26.93
31.65
13.62
6.91
5.87
Depreciation
-
98.43
97.84
106.79
108.19
91.05
92.55
66.87
43.92
37.56
31.05
PBT
-
212.79
198.93
243.52
271.10
294.26
236.84
257.30
241.35
169.92
165.85
Tax
-
73.99
62.31
74.21
88.59
84.07
67.40
76.25
75.48
50.20
57.62
Tax Rate
-
31.78%
31.32%
30.47%
32.68%
32.47%
28.46%
29.63%
31.27%
29.54%
34.74%
PAT
-
158.86
136.99
169.32
182.76
175.25
169.60
181.33
166.12
120.02
108.52
PAT before Minority Interest
-
158.80
136.63
169.31
182.51
174.80
169.44
181.05
165.87
119.73
108.23
Minority Interest
-
0.06
0.36
0.01
0.25
0.45
0.16
0.28
0.25
0.29
0.29
PAT Margin
-
6.83%
5.70%
7.26%
7.06%
7.07%
8.09%
9.49%
10.20%
8.67%
9.59%
PAT Growth
-
15.96%
-19.09%
-7.35%
4.29%
3.33%
-6.47%
9.16%
38.41%
10.60%
 
Unadjusted EPS
-
30.60
26.39
32.63
35.26
168.81
163.50
174.54
159.76
110.66
104.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,793.35
1,660.45
1,575.90
1,312.66
1,184.30
1,057.42
936.06
805.26
681.43
596.68
Share Capital
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
Total Reserves
1,782.95
1,650.05
1,565.50
1,302.26
1,173.90
1,047.02
925.66
794.86
671.03
586.28
Non-Current Liabilities
72.09
73.74
84.57
67.32
129.70
211.45
259.23
196.04
116.77
94.04
Secured Loans
0.00
0.00
26.50
31.25
97.07
166.13
231.88
168.17
114.55
95.29
Unsecured Loans
0.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
52.74
63.42
57.98
52.64
41.30
40.03
33.13
27.39
0.00
0.00
Current Liabilities
562.74
433.02
454.48
672.25
616.82
545.89
458.74
381.19
285.95
313.56
Trade Payables
171.00
156.93
121.18
147.65
149.35
159.85
121.52
102.20
212.82
241.10
Other Current Liabilities
340.01
213.43
260.41
284.09
349.77
263.03
239.62
196.09
1.79
0.94
Short Term Borrowings
26.83
47.45
54.70
175.30
55.42
59.25
34.37
24.68
0.00
0.00
Short Term Provisions
24.90
15.21
18.20
65.20
62.27
63.76
63.24
58.22
71.35
71.52
Total Liabilities
2,464.82
2,207.67
2,159.09
2,056.61
1,932.24
1,816.63
1,656.07
1,384.81
1,086.72
1,007.15
Net Block
641.27
694.89
694.74
674.98
706.52
741.38
566.82
323.67
286.86
233.28
Gross Block
936.78
896.48
799.30
1,250.07
1,171.83
1,138.96
877.43
571.74
498.37
413.90
Accumulated Depreciation
295.51
201.59
104.57
575.09
465.31
397.58
310.60
248.08
211.51
180.61
Non Current Assets
1,496.09
1,193.21
1,143.19
1,075.76
1,055.86
933.84
881.08
633.48
540.19
511.53
Capital Work in Progress
18.08
13.24
48.76
65.42
45.61
16.33
139.00
182.03
73.51
62.71
Non Current Investment
760.03
420.08
353.39
267.98
252.08
128.02
126.69
80.70
179.82
215.54
Long Term Loans & Adv.
53.12
41.53
21.92
63.48
51.39
47.87
48.32
46.79
0.00
0.00
Other Non Current Assets
23.60
23.47
24.38
3.90
0.26
0.23
0.25
0.29
0.00
0.00
Current Assets
968.72
1,014.46
1,015.89
980.85
876.38
882.79
774.98
751.33
546.54
495.58
Current Investments
173.21
92.17
56.46
5.03
74.80
157.97
198.57
241.26
15.01
0.00
Inventories
585.35
651.70
737.86
743.58
590.17
543.35
381.68
353.96
365.36
368.62
Sundry Debtors
85.83
178.98
107.93
129.82
103.53
79.30
74.95
45.39
49.29
30.35
Cash & Bank
43.62
31.47
31.19
27.73
26.10
24.47
24.15
53.99
36.30
18.91
Other Current Assets
80.71
26.41
52.60
29.96
81.78
77.71
95.63
56.73
80.58
77.70
Short Term Loans & Adv.
62.97
33.73
29.84
44.73
59.15
59.78
80.41
37.22
80.58
77.70
Net Current Assets
405.98
581.43
561.41
308.61
259.56
336.90
316.24
370.14
260.59
182.02
Total Assets
2,464.81
2,207.67
2,159.08
2,056.61
1,932.24
1,816.63
1,656.06
1,384.81
1,086.73
1,007.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
516.21
245.30
319.13
63.47
295.78
190.85
202.09
256.47
83.66
56.32
PBT
233.04
199.18
243.87
271.10
258.87
236.84
257.30
241.35
169.92
165.85
Adjustment
55.84
56.02
91.64
104.00
116.47
94.49
95.19
33.07
5.48
26.36
Changes in Working Capital
300.06
46.79
54.76
-220.11
9.73
-79.57
-66.22
53.96
-51.82
-71.91
Cash after chg. in Working capital
588.94
301.99
390.26
154.99
385.07
251.76
286.27
328.38
123.58
120.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-72.73
-56.68
-75.46
-94.43
-92.78
-64.49
-88.64
-75.55
-42.43
-65.14
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.13
0.00
0.00
Extra & Other Items
0.00
0.00
4.33
2.91
3.48
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-404.87
-124.57
-118.88
-32.30
-140.19
-85.61
-204.51
-312.54
-60.21
13.27
Net Fixed Assets
-43.71
-58.93
415.65
-96.03
-63.05
-132.43
-259.18
-179.11
-86.48
-132.19
Net Investments
-398.80
-104.06
-78.46
32.91
-36.76
39.80
-35.18
-128.29
14.99
119.72
Others
37.64
38.42
-456.07
30.82
-40.38
7.02
89.85
-5.14
11.28
25.74
Cash from Financing Activity
-99.56
-124.86
-197.45
-30.63
-158.09
-105.94
3.86
73.75
-5.95
-60.19
Net Cash Inflow / Outflow
11.77
-4.12
2.80
0.54
-2.49
-0.70
1.44
17.69
17.51
9.40
Opening Cash & Equivalents
11.06
15.19
10.54
9.99
12.50
13.20
11.76
36.30
18.91
9.51
Closing Cash & Equivalent
22.82
11.06
13.33
10.53
9.99
12.50
13.20
53.99
36.30
18.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
344.92
319.35
303.09
252.46
227.78
203.37
180.03
154.42
130.61
114.30
ROA
6.80%
6.26%
8.03%
9.15%
9.33%
9.76%
11.91%
13.42%
11.44%
11.52%
ROE
9.20%
8.44%
11.72%
14.62%
15.60%
17.00%
20.82%
22.38%
18.80%
19.49%
ROCE
13.19%
11.77%
15.39%
19.27%
20.68%
20.08%
25.19%
27.99%
23.84%
26.23%
Fixed Asset Turnover
3.15
5.20
4.16
3.68
3.63
3.61
4.67
5.76
5.72
6.21
Receivable days
16.72
11.87
10.17
9.56
7.96
7.73
6.48
5.60
5.57
4.30
Inventory Days
78.10
57.48
63.36
54.65
49.33
46.34
39.64
42.58
51.37
49.07
Payable days
34.28
27.51
27.68
26.69
31.07
30.59
28.48
47.77
75.05
88.24
Cash Conversion Cycle
60.54
41.84
45.85
37.52
26.22
23.47
17.65
0.42
-18.11
-34.88
Total Debt/Equity
0.02
0.04
0.08
0.21
0.20
0.29
0.35
0.28
0.17
0.16
Interest Cover
140.48
56.81
25.03
15.16
9.93
9.80
9.13
18.72
25.60
29.25

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.