Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

Construction - Real Estate

Rating :
69/99

BSE: 533150 | NSE: GODREJPROP

846.35
34.70 (4.28%)
22-Mar-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  816.00
  •  853.00
  •  806.20
  •  811.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1314819
  •  11127.97
  •  920.00
  •  460.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,354.92
  • 81.32
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,743.05
  • N/A
  • 7.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.83%
  • 2.48%
  • 10.89%
  • FII
  • DII
  • Others
  • 0.04%
  • 1.22%
  • 14.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.85
  • 9.88
  • -3.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.45
  • -5.21
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.70
  • 7.50
  • 17.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.09
  • 35.67
  • 61.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.97
  • 4.32
  • 5.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.96
  • 29.61
  • 35.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
340.06
267.43
27.16%
393.25
313.07
25.61%
996.73
800.54
24.51%
521.20
431.28
20.85%
Expenses
378.79
327.92
15.51%
404.89
299.76
35.07%
929.80
697.66
33.27%
628.64
364.94
72.26%
EBITDA
-38.73
-60.49
-
-11.64
13.31
-
66.93
102.88
-34.94%
-107.44
66.34
-
EBIDTM
-11.39%
-22.62%
-2.96%
4.25%
6.71%
12.85%
-20.61%
15.38%
Other Income
90.64
40.86
121.83%
93.82
35.93
161.12%
70.00
96.17
-27.21%
327.36
30.97
957.02%
Interest
54.22
37.75
43.63%
61.52
39.98
53.88%
59.02
31.75
85.89%
40.66
24.74
64.35%
Depreciation
3.79
4.22
-10.19%
3.48
4.04
-13.86%
3.32
3.57
-7.00%
4.31
4.03
6.95%
PBT
-6.10
-61.60
-
17.18
5.22
229.12%
74.59
163.73
-54.44%
174.95
68.54
155.25%
Tax
-5.62
-15.88
-
-17.01
3.58
-
28.79
55.84
-48.44%
34.30
18.93
81.19%
PAT
-0.48
-45.72
-
34.19
1.64
1,984.76%
45.80
107.89
-57.55%
140.65
49.61
183.51%
PATM
-0.14%
-17.10%
8.69%
0.52%
4.59%
13.48%
26.99%
11.50%
EPS
1.82
-2.53
-
0.90
0.01
8,900.00%
1.50
4.58
-67.25%
6.54
2.89
126.30%

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
2,251.24
1,889.20
1,582.93
2,122.61
1,843.09
1,179.21
1,037.12
770.05
451.50
242.70
205.26
Net Sales Growth
24.22%
19.35%
-25.43%
15.17%
56.30%
13.70%
34.68%
70.55%
86.03%
18.24%
 
Cost Of Goods Sold
1,924.36
1,468.66
1,080.90
1,734.16
1,486.41
838.08
691.56
578.32
324.00
200.02
121.11
Gross Profit
326.88
420.54
502.03
388.45
356.68
341.13
345.56
191.73
127.50
42.67
84.16
GP Margin
14.52%
22.26%
31.72%
18.30%
19.35%
28.93%
33.32%
24.90%
28.24%
17.58%
41.00%
Total Expenditure
2,342.12
1,893.60
1,330.24
1,985.97
1,585.85
900.81
751.32
612.07
346.45
224.86
134.84
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.44
0.35
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0.18%
0.17%
Employee Cost
-
138.42
92.84
44.98
38.61
25.30
17.69
6.19
7.31
7.96
0.82
% Of Sales
-
7.33%
5.87%
2.12%
2.09%
2.15%
1.71%
0.80%
1.62%
3.28%
0.40%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
26.18
14.05
10.73
10.15
7.69
% Of Sales
-
0%
0%
0%
0%
0%
2.52%
1.82%
2.38%
4.18%
3.75%
General & Admin Exp.
-
222.42
112.91
134.53
47.35
34.23
6.80
3.21
4.37
6.28
4.86
% Of Sales
-
11.77%
7.13%
6.34%
2.57%
2.90%
0.66%
0.42%
0.97%
2.59%
2.37%
Selling & Distn. Exp.
-
64.10
43.59
69.57
7.58
3.17
9.09
3.92
0.00
0.00
0.00
% Of Sales
-
3.39%
2.75%
3.28%
0.41%
0.27%
0.88%
0.51%
0%
0%
0%
Miscellaneous Exp.
-
0.00
0.00
2.73
5.90
0.03
0.01
6.37
0.04
0.00
0.00
% Of Sales
-
0%
0%
0.13%
0.32%
0.00%
0.00%
0.83%
0.01%
0%
0%
EBITDA
-90.88
-4.40
252.69
136.64
257.24
278.40
285.80
157.98
105.05
17.84
70.42
EBITDA Margin
-4.04%
-0.23%
15.96%
6.44%
13.96%
23.61%
27.56%
20.52%
23.27%
7.35%
34.31%
Other Income
581.82
501.47
118.45
129.45
83.47
79.23
10.45
49.76
107.41
147.69
92.37
Interest
215.42
150.13
103.82
40.57
4.73
4.48
3.00
5.31
4.43
0.55
52.70
Depreciation
14.90
16.13
14.50
14.19
10.01
5.77
4.39
3.88
3.97
2.60
1.15
PBT
260.62
330.81
252.82
211.33
325.97
347.38
288.86
198.55
204.06
162.37
108.94
Tax
40.46
101.87
77.70
67.91
90.39
111.09
91.57
69.76
61.38
38.18
32.31
Tax Rate
15.52%
30.79%
30.73%
32.13%
27.73%
31.98%
31.70%
35.13%
30.08%
23.51%
29.66%
PAT
220.16
228.94
175.12
142.22
190.91
159.44
138.44
97.93
130.86
123.03
75.69
PAT before Minority Interest
220.16
228.94
175.12
143.42
235.58
236.29
197.29
128.79
142.68
124.19
76.62
Minority Interest
0.00
0.00
0.00
-1.20
-44.67
-76.85
-58.85
-30.86
-11.82
-1.16
-0.93
PAT Margin
9.78%
12.12%
11.06%
6.70%
10.36%
13.52%
13.35%
12.72%
28.98%
50.69%
36.88%
PAT Growth
94.11%
30.73%
23.13%
-25.50%
19.74%
15.17%
41.37%
-25.16%
6.36%
62.54%
 
Unadjusted EPS
10.76
10.86
9.60
7.56
9.58
8.62
8.21
14.00
18.73
19.50
12.36

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
2,240.29
2,003.73
1,764.82
1,846.87
1,793.40
1,428.95
1,442.64
911.59
817.27
298.87
Share Capital
108.24
108.18
108.13
99.68
99.12
78.05
78.04
69.85
69.85
60.42
Total Reserves
2,127.40
1,891.86
1,652.83
1,742.41
1,733.53
1,348.41
1,363.56
841.74
747.42
238.45
Non-Current Liabilities
351.10
322.24
383.23
829.53
420.32
521.22
284.02
298.78
709.31
655.86
Secured Loans
0.00
474.76
500.00
561.58
82.38
29.57
28.41
103.90
383.15
465.98
Unsecured Loans
500.00
0.00
0.00
5.48
203.71
346.09
160.21
81.02
326.43
190.36
Long Term Provisions
11.33
6.54
5.49
265.53
135.30
149.55
97.24
111.03
0.00
0.00
Current Liabilities
4,369.98
4,695.63
4,308.15
4,871.47
4,060.82
2,912.51
3,112.53
1,193.04
335.99
220.61
Trade Payables
312.63
517.06
594.89
713.55
704.30
820.01
944.24
214.12
72.86
30.51
Other Current Liabilities
804.54
656.84
1,087.54
1,218.89
956.89
609.11
212.98
102.41
89.28
70.04
Short Term Borrowings
3,202.86
3,505.65
2,617.46
2,722.73
2,142.94
1,287.62
1,824.62
731.96
0.00
0.00
Short Term Provisions
49.95
16.08
8.26
216.30
256.69
195.77
130.69
144.55
173.85
120.06
Total Liabilities
6,961.37
7,021.60
6,456.20
7,775.77
6,477.60
4,968.60
4,885.89
2,418.24
1,865.54
1,177.02
Net Block
110.15
102.06
106.69
117.25
63.74
50.55
45.50
46.08
27.61
35.95
Gross Block
152.84
129.21
120.73
147.25
86.21
68.04
59.13
56.00
33.96
39.84
Accumulated Depreciation
42.69
27.15
14.04
30.00
22.47
17.49
13.63
9.92
6.35
3.89
Non Current Assets
1,376.49
712.84
602.79
649.33
394.77
399.35
231.19
214.09
27.83
39.20
Capital Work in Progress
71.49
0.03
0.53
72.51
61.79
35.58
19.48
1.38
0.22
3.25
Non Current Investment
979.35
393.75
297.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
215.49
216.24
197.01
431.28
265.87
302.41
163.17
160.20
0.00
0.00
Other Non Current Assets
0.01
0.76
1.13
28.29
3.37
10.81
3.03
6.43
0.00
0.00
Current Assets
5,584.88
6,308.76
5,853.41
7,126.44
6,082.83
4,569.25
4,654.70
2,204.14
1,837.70
1,137.80
Current Investments
543.84
366.26
366.51
0.00
0.00
0.00
0.00
0.00
207.80
0.00
Inventories
2,343.69
3,966.12
3,923.08
4,727.11
3,726.79
3,235.19
2,738.40
1,015.45
725.09
475.86
Sundry Debtors
192.48
230.84
171.88
169.68
159.96
104.97
248.63
41.13
179.80
138.55
Cash & Bank
314.73
110.42
105.64
695.41
871.01
170.72
532.27
163.17
95.50
26.87
Other Current Assets
2,190.14
727.15
593.68
546.73
1,325.07
1,058.38
1,135.40
984.39
629.51
496.50
Short Term Loans & Adv.
1,318.59
907.97
692.62
987.51
1,030.84
817.72
806.72
734.06
624.32
492.52
Net Current Assets
1,214.90
1,613.13
1,545.26
2,254.97
2,022.01
1,656.74
1,542.16
1,011.11
1,501.71
917.19
Total Assets
6,961.37
7,021.60
6,456.20
7,775.77
6,477.60
4,968.60
4,885.90
2,418.24
1,865.53
1,177.00

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
1,157.55
-343.95
489.79
-940.75
-688.83
121.38
-1,226.37
-444.72
-342.39
-371.70
PBT
330.81
252.82
227.67
325.97
347.38
288.86
198.55
204.06
162.37
108.94
Adjustment
-187.03
19.04
-80.89
-55.80
-62.98
0.48
-32.73
-98.17
-144.19
-38.39
Changes in Working Capital
1,082.16
-455.49
447.95
-1,094.16
-850.59
-63.67
-1,321.42
-496.93
-323.95
-399.32
Cash after chg. in Working capital
1,225.94
-183.63
594.73
-823.99
-566.19
225.67
-1,155.60
-391.04
-305.77
-328.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-68.39
-160.32
-104.94
-116.76
-122.64
-104.29
-70.77
-53.68
-36.61
-42.93
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-976.16
-195.89
186.09
-96.06
-184.99
-14.78
28.06
80.65
12.93
86.91
Net Fixed Assets
-23.25
-6.08
26.12
-17.39
-58.44
-26.24
-24.39
-6.41
-5.80
-5.13
Net Investments
-577.26
-48.68
-160.28
-241.72
-145.92
-64.64
-40.65
183.03
-192.05
-0.03
Others
-375.65
-141.13
320.25
163.05
19.37
76.10
93.10
-95.97
210.78
92.07
Cash from Financing Activity
-492.87
314.65
-554.36
852.38
1,566.30
-442.41
1,564.09
198.47
398.08
303.04
Net Cash Inflow / Outflow
-311.48
-225.19
121.52
-184.43
692.48
-335.81
365.78
-165.60
68.63
18.24
Opening Cash & Equivalents
-188.51
36.68
-89.39
860.16
167.68
503.48
137.70
303.30
26.87
8.63
Closing Cash & Equivalent
-499.99
-188.51
36.68
675.73
860.16
167.68
503.48
137.70
95.50
26.87

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.)
103.27
92.44
81.43
92.40
92.45
84.93
85.84
60.64
54.37
22.98
ROA
3.27%
2.60%
2.02%
3.31%
4.13%
4.00%
3.53%
6.66%
8.16%
6.97%
ROE
10.81%
9.31%
7.96%
12.82%
14.50%
13.76%
10.95%
16.51%
22.25%
28.34%
ROCE
8.06%
6.56%
4.93%
6.82%
9.42%
8.80%
7.57%
12.32%
13.13%
21.99%
Fixed Asset Turnover
13.40
12.67
15.84
15.79
15.29
16.31
13.38
10.04
6.58
5.15
Receivable days
40.89
46.43
29.37
32.64
41.00
62.22
68.67
89.30
239.39
483.90
Inventory Days
609.54
909.57
743.74
837.09
1077.47
1051.16
889.65
703.53
903.08
676.30
Payable days
89.27
164.61
127.41
166.06
301.42
429.75
348.64
151.36
84.19
70.00
Cash Conversion Cycle
561.16
791.39
645.69
703.68
817.05
683.63
609.68
641.48
1058.27
1090.20
Total Debt/Equity
1.66
1.99
1.77
1.89
1.40
1.18
1.45
1.04
0.87
2.20
Interest Cover
3.20
3.44
6.21
69.92
78.54
97.25
38.40
47.10
294.02
3.07

Top Investors:

News Update:


  • Godrej Properties to develop six new projects in Pune
    4th Feb 2019, 08:58 AM

    The total land that will be developed comprises of over 300 acres located across the prime markets of west and east Pune

    Read More
  • Godrej Properties turns black in Q3
    28th Jan 2019, 12:44 PM

    Total consolidated income of the company increased by 39.71% at Rs 430.70 crore for Q3FY19

    Read More
  • Godrej Properties - Quarterly Results
    28th Jan 2019, 12:16 PM

    Read More

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.