Nifty
Sensex
:
:
14491.75
48554.33
180.95 (1.26%)
670.95 (1.40%)

Cigarettes/Tobacco

Rating :
55/99

BSE: 500163 | NSE: GODFRYPHLP

883.15
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  900.00
  •  902.00
  •  880.10
  •  906.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  26878
  •  238.44
  •  1098.00
  •  845.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,587.68
  • 14.34
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,551.63
  • 2.72%
  • 1.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.55%
  • 0.58%
  • 12.23%
  • FII
  • DII
  • Others
  • 10.66%
  • 1.72%
  • 2.26%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.86
  • 4.30
  • 7.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.93
  • 12.83
  • 18.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.75
  • 17.82
  • 34.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.26
  • 28.17
  • 20.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.91
  • 2.92
  • 2.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.99
  • 13.53
  • 11.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
840.82
797.22
5.47%
822.21
750.81
9.51%
462.57
841.30
-45.02%
678.69
647.88
4.76%
Expenses
673.60
630.01
6.92%
668.00
608.74
9.73%
399.37
638.87
-37.49%
598.80
584.98
2.36%
EBITDA
167.22
167.21
0.01%
154.21
142.07
8.55%
63.20
202.43
-68.78%
79.89
62.90
27.01%
EBIDTM
19.89%
20.97%
18.76%
18.92%
13.66%
24.06%
11.77%
9.71%
Other Income
36.06
27.90
29.25%
23.85
31.43
-24.12%
41.03
17.19
138.69%
30.35
28.50
6.49%
Interest
7.01
7.69
-8.84%
7.09
7.81
-9.22%
7.31
7.40
-1.22%
7.33
0.22
3,231.82%
Depreciation
33.92
36.63
-7.40%
34.12
35.53
-3.97%
34.17
35.48
-3.69%
47.58
24.39
95.08%
PBT
162.35
150.79
7.67%
136.85
130.16
5.14%
62.75
176.74
-64.50%
55.33
66.79
-17.16%
Tax
39.25
36.90
6.37%
33.79
16.62
103.31%
7.18
58.32
-87.69%
16.90
18.45
-8.40%
PAT
123.10
113.89
8.09%
103.06
113.54
-9.23%
55.57
118.42
-53.07%
38.43
48.34
-20.50%
PATM
14.64%
14.29%
12.53%
15.12%
12.01%
14.08%
5.66%
7.46%
EPS
23.61
21.92
7.71%
19.89
21.83
-8.89%
10.59
22.82
-53.59%
7.44
9.28
-19.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,804.29
2,876.58
2,497.23
2,325.64
2,402.64
2,330.69
2,586.95
2,478.88
2,097.59
1,910.50
1,628.36
Net Sales Growth
-7.67%
15.19%
7.38%
-3.20%
3.09%
-9.91%
4.36%
18.18%
9.79%
17.33%
 
Cost Of Goods Sold
1,147.02
1,261.23
1,073.10
1,194.29
1,269.87
1,049.55
1,093.21
998.19
837.00
750.85
633.51
Gross Profit
1,657.27
1,615.35
1,424.14
1,131.35
1,132.77
1,281.14
1,493.74
1,480.69
1,260.59
1,159.65
994.85
GP Margin
59.10%
56.16%
57.03%
48.65%
47.15%
54.97%
57.74%
59.73%
60.10%
60.70%
61.10%
Total Expenditure
2,339.77
2,284.99
2,094.21
2,067.32
2,149.53
2,007.17
2,220.30
2,091.26
1,770.65
1,584.34
1,352.65
Power & Fuel Cost
-
47.95
42.91
32.02
30.33
28.99
30.59
31.55
28.79
18.90
15.93
% Of Sales
-
1.67%
1.72%
1.38%
1.26%
1.24%
1.18%
1.27%
1.37%
0.99%
0.98%
Employee Cost
-
270.30
274.15
238.98
246.39
250.82
262.13
229.95
211.68
175.21
152.32
% Of Sales
-
9.40%
10.98%
10.28%
10.25%
10.76%
10.13%
9.28%
10.09%
9.17%
9.35%
Manufacturing Exp.
-
106.24
90.79
71.79
45.36
43.17
45.09
48.40
40.27
35.39
32.63
% Of Sales
-
3.69%
3.64%
3.09%
1.89%
1.85%
1.74%
1.95%
1.92%
1.85%
2.00%
General & Admin Exp.
-
158.13
210.47
166.41
183.38
244.67
251.44
245.61
183.31
148.95
139.71
% Of Sales
-
5.50%
8.43%
7.16%
7.63%
10.50%
9.72%
9.91%
8.74%
7.80%
8.58%
Selling & Distn. Exp.
-
295.13
275.90
252.20
250.90
276.83
439.72
422.32
396.64
370.28
324.49
% Of Sales
-
10.26%
11.05%
10.84%
10.44%
11.88%
17.00%
17.04%
18.91%
19.38%
19.93%
Miscellaneous Exp.
-
146.02
126.90
111.64
123.30
113.15
98.12
115.24
72.95
84.77
324.49
% Of Sales
-
5.08%
5.08%
4.80%
5.13%
4.85%
3.79%
4.65%
3.48%
4.44%
3.32%
EBITDA
464.52
591.59
403.02
258.32
253.11
323.52
366.65
387.62
326.94
326.16
275.71
EBITDA Margin
16.56%
20.57%
16.14%
11.11%
10.53%
13.88%
14.17%
15.64%
15.59%
17.07%
16.93%
Other Income
131.29
106.87
79.12
54.58
47.23
36.92
31.80
26.69
29.38
29.67
23.17
Interest
28.74
30.23
0.97
1.67
3.56
10.13
19.15
29.00
26.93
31.65
13.62
Depreciation
149.79
155.22
98.57
98.43
97.84
106.79
108.19
91.05
92.55
66.87
43.92
PBT
417.28
513.02
382.60
212.79
198.93
243.52
271.10
294.26
236.84
257.30
241.35
Tax
97.12
128.74
122.78
73.99
62.31
74.21
88.59
84.07
67.40
76.25
75.48
Tax Rate
23.27%
25.09%
32.09%
31.78%
31.32%
30.47%
32.68%
32.47%
28.46%
29.63%
31.27%
PAT
320.16
384.38
259.87
158.86
136.99
169.32
182.76
175.25
169.60
181.33
166.12
PAT before Minority Interest
320.23
384.28
259.82
158.80
136.63
169.31
182.51
174.80
169.44
181.05
165.87
Minority Interest
0.07
0.10
0.05
0.06
0.36
0.01
0.25
0.45
0.16
0.28
0.25
PAT Margin
11.42%
13.36%
10.41%
6.83%
5.70%
7.26%
7.06%
7.07%
8.09%
9.49%
10.20%
PAT Growth
-18.78%
47.91%
63.58%
15.96%
-19.09%
-7.35%
4.29%
3.33%
-6.47%
9.16%
 
EPS
61.57
73.92
49.98
30.55
26.34
32.56
35.15
33.70
32.62
34.87
31.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,187.33
2,038.72
1,793.35
1,660.45
1,575.90
1,312.66
1,184.30
1,057.42
936.06
805.26
Share Capital
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
Total Reserves
2,176.93
2,028.32
1,782.95
1,650.05
1,565.50
1,302.26
1,173.90
1,047.02
925.66
794.86
Non-Current Liabilities
340.68
56.44
72.09
73.74
84.57
67.32
129.70
211.45
259.23
196.04
Secured Loans
0.00
0.00
0.00
0.00
26.50
31.25
97.07
166.13
231.88
168.17
Unsecured Loans
0.91
0.82
0.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
26.89
23.57
52.74
63.42
57.98
52.64
41.30
40.03
33.13
27.39
Current Liabilities
738.57
737.67
562.74
433.02
454.48
672.25
616.82
545.89
458.74
381.19
Trade Payables
254.02
289.63
171.00
156.93
121.18
147.65
149.35
159.85
121.52
102.20
Other Current Liabilities
451.79
390.17
340.01
213.43
260.41
284.09
349.77
263.03
239.62
196.09
Short Term Borrowings
11.14
41.18
26.83
47.45
54.70
175.30
55.42
59.25
34.37
24.68
Short Term Provisions
21.62
16.69
24.90
15.21
18.20
65.20
62.27
63.76
63.24
58.22
Total Liabilities
3,295.15
2,865.63
2,464.82
2,207.67
2,159.09
2,056.61
1,932.24
1,816.63
1,656.07
1,384.81
Net Block
1,005.52
685.66
641.27
694.89
694.74
674.98
706.52
741.38
566.82
323.67
Gross Block
1,543.87
1,075.99
936.78
896.48
799.30
1,250.07
1,171.83
1,138.96
877.43
571.74
Accumulated Depreciation
538.35
390.33
295.51
201.59
104.57
575.09
465.31
397.58
310.60
248.08
Non Current Assets
2,238.41
1,779.10
1,496.09
1,193.21
1,143.19
1,075.76
1,055.86
933.84
881.08
633.48
Capital Work in Progress
17.28
14.34
18.08
13.24
48.76
65.42
45.61
16.33
139.00
182.03
Non Current Investment
1,131.40
998.23
760.03
420.08
353.39
267.98
252.08
128.02
126.69
80.70
Long Term Loans & Adv.
83.20
55.98
53.12
41.53
21.92
63.48
51.39
47.87
48.32
46.79
Other Non Current Assets
0.99
24.90
23.60
23.47
24.38
3.90
0.26
0.23
0.25
0.29
Current Assets
1,056.74
1,086.53
968.72
1,014.46
1,015.89
980.85
876.38
882.79
774.98
751.33
Current Investments
128.66
242.10
173.21
92.17
56.46
5.03
74.80
157.97
198.57
241.26
Inventories
687.95
641.55
585.35
651.70
737.86
743.58
590.17
543.35
381.68
353.96
Sundry Debtors
68.87
68.64
85.83
178.98
107.93
129.82
103.53
79.30
74.95
45.39
Cash & Bank
48.10
45.58
43.62
31.47
31.19
27.73
26.10
24.47
24.15
53.99
Other Current Assets
123.16
19.10
17.10
26.41
82.44
74.69
81.78
77.71
95.63
56.73
Short Term Loans & Adv.
106.75
69.56
63.62
33.73
29.84
44.73
59.15
59.78
80.41
37.22
Net Current Assets
318.17
348.87
405.98
581.43
561.41
308.61
259.56
336.90
316.24
370.14
Total Assets
3,295.15
2,865.63
2,464.81
2,207.67
2,159.08
2,056.61
1,932.24
1,816.63
1,656.06
1,384.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
375.02
361.90
515.76
245.30
319.13
63.47
295.78
190.85
202.09
256.47
PBT
513.51
383.04
232.79
199.18
243.87
271.10
258.87
236.84
257.30
241.35
Adjustment
103.58
31.66
56.09
56.02
91.64
104.00
116.47
94.49
95.19
33.07
Changes in Working Capital
-118.19
76.15
299.62
46.79
54.76
-220.11
9.73
-79.57
-66.22
53.96
Cash after chg. in Working capital
498.91
490.85
588.49
301.99
390.26
154.99
385.07
251.76
286.27
328.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-123.89
-128.96
-72.73
-56.68
-75.46
-94.43
-92.78
-64.49
-88.64
-75.55
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.13
Extra & Other Items
0.00
0.00
0.00
0.00
4.33
2.91
3.48
0.00
0.00
0.00
Cash From Investing Activity
-71.59
-309.86
-404.87
-124.57
-118.88
-32.30
-140.19
-85.61
-204.51
-312.54
Net Fixed Assets
-465.23
-130.75
-43.71
-58.93
415.65
-96.03
-63.05
-132.43
-259.18
-179.11
Net Investments
-46.97
-247.47
-398.80
-104.06
-78.46
32.91
-36.76
39.80
-35.18
-128.29
Others
440.61
68.36
37.64
38.42
-456.07
30.82
-40.38
7.02
89.85
-5.14
Cash from Financing Activity
-303.33
-43.42
-99.12
-124.86
-197.45
-30.63
-158.09
-105.94
3.86
73.75
Net Cash Inflow / Outflow
0.10
8.61
11.77
-4.12
2.80
0.54
-2.49
-0.70
1.44
17.69
Opening Cash & Equivalents
31.44
22.82
11.06
15.19
10.54
9.99
12.50
13.20
11.76
36.30
Closing Cash & Equivalent
31.54
31.44
22.82
11.06
13.33
10.53
9.99
12.50
13.20
53.99

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
420.69
392.11
344.92
319.35
303.09
252.46
227.78
203.37
180.03
154.42
ROA
12.47%
9.75%
6.80%
6.26%
8.03%
9.15%
9.33%
9.76%
11.91%
13.42%
ROE
18.19%
13.56%
9.20%
8.44%
11.72%
14.62%
15.60%
17.00%
20.82%
22.38%
ROCE
25.38%
19.66%
13.19%
11.77%
15.39%
19.27%
20.68%
20.08%
25.19%
27.99%
Fixed Asset Turnover
2.41
2.69
3.27
5.20
4.16
3.68
3.63
3.61
4.67
5.76
Receivable days
7.95
10.42
16.14
11.87
10.17
9.56
7.96
7.73
6.48
5.60
Inventory Days
76.90
82.73
75.42
57.48
63.36
54.65
49.33
46.34
39.64
42.58
Payable days
45.78
44.68
33.88
27.51
27.68
26.69
31.07
30.59
28.48
47.77
Cash Conversion Cycle
39.08
48.46
57.68
41.84
45.85
37.52
26.22
23.47
17.65
0.42
Total Debt/Equity
0.01
0.02
0.02
0.04
0.08
0.21
0.20
0.29
0.35
0.28
Interest Cover
17.97
396.29
140.48
56.81
25.03
15.16
9.93
9.80
9.13
18.72

News Update:


  • Godfrey Phillips gets nod for winding up of wholly owned subsidiary
    15th Feb 2021, 09:47 AM

    The Board of Directors in its meeting held on February 13, 2021 has approved the same

    Read More
  • Income Tax department conducts search at office premises of Godfrey Phillips India
    8th Feb 2021, 15:10 PM

    The Company has extended full cooperation to the authorities

    Read More

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