Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Cigarettes/Tobacco

Rating :
59/99

BSE: 500163 | NSE: GODFRYPHLP

948.90
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  950.05
  •  954.70
  •  940.25
  •  946.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  56717
  •  538.16
  •  1481.75
  •  732.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,935.00
  • 15.36
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,898.95
  • 2.53%
  • 2.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.19%
  • 0.66%
  • 11.32%
  • FII
  • DII
  • Others
  • 11.45%
  • 2.44%
  • 1.94%

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
  • 20.27
  • 29.95
  • 26.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.01
  • 3.20
  • 2.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.15
  • 14.38
  • 12.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
462.57
841.30
-45.02%
678.69
647.88
4.76%
797.22
697.33
14.32%
750.81
664.92
12.92%
Expenses
399.37
638.87
-37.49%
598.80
584.98
2.36%
630.01
576.39
9.30%
608.74
544.92
11.71%
EBITDA
63.20
202.43
-68.78%
79.89
62.90
27.01%
167.21
120.94
38.26%
142.07
120.00
18.39%
EBIDTM
13.66%
24.06%
11.77%
9.71%
20.97%
17.34%
18.92%
18.05%
Other Income
41.03
17.19
138.69%
30.35
28.50
6.49%
27.90
23.89
16.79%
31.43
16.26
93.30%
Interest
7.31
7.40
-1.22%
7.33
0.22
3,231.82%
7.69
0.42
1,730.95%
7.81
0.07
11,057.14%
Depreciation
34.17
35.48
-3.69%
47.58
24.39
95.08%
36.63
24.20
51.36%
35.53
25.60
38.79%
PBT
62.75
176.74
-64.50%
55.33
66.79
-17.16%
150.79
120.21
25.44%
130.16
110.59
17.70%
Tax
7.18
58.32
-87.69%
16.90
18.45
-8.40%
36.90
38.37
-3.83%
16.62
38.26
-56.56%
PAT
55.57
118.42
-53.07%
38.43
48.34
-20.50%
113.89
81.84
39.16%
113.54
72.33
56.97%
PATM
12.01%
14.08%
5.66%
7.46%
14.29%
11.74%
15.12%
10.88%
EPS
10.69
22.77
-53.05%
7.39
9.30
-20.54%
21.90
15.74
39.14%
21.83
13.91
56.94%

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
2,689.29
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
-5.69%
15.19%
7.38%
-3.20%
3.09%
-9.91%
4.36%
18.18%
9.79%
17.33%
 
Cost Of Goods Sold
1,098.33
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
1,590.96
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
59.16%
56.16%
57.03%
48.65%
47.15%
54.97%
57.74%
59.73%
60.10%
60.70%
61.10%
Total Expenditure
2,236.92
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
280.70
238.98
246.39
250.82
262.13
229.95
211.68
175.21
152.32
% Of Sales
-
9.40%
11.24%
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
203.92
166.41
183.38
244.67
251.44
245.61
183.31
148.95
139.71
% Of Sales
-
5.50%
8.17%
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
452.37
591.59
403.02
258.32
253.11
323.52
366.65
387.62
326.94
326.16
275.71
EBITDA Margin
16.82%
20.57%
16.14%
11.11%
10.53%
13.88%
14.17%
15.64%
15.59%
17.07%
16.93%
Other Income
130.71
106.87
79.12
54.58
47.23
36.92
31.80
26.69
29.38
29.67
23.17
Interest
30.14
30.23
0.97
1.67
3.56
10.13
19.15
29.00
26.93
31.65
13.62
Depreciation
153.91
155.22
98.57
98.43
97.84
106.79
108.19
91.05
92.55
66.87
43.92
PBT
399.03
513.02
382.60
212.79
198.93
243.52
271.10
294.26
236.84
257.30
241.35
Tax
77.60
128.74
122.78
73.99
62.31
74.21
88.59
84.07
67.40
76.25
75.48
Tax Rate
19.45%
25.09%
32.09%
31.78%
31.32%
30.47%
32.68%
32.47%
28.46%
29.63%
31.27%
PAT
321.43
384.38
259.87
158.86
136.99
169.32
182.76
175.25
169.60
181.33
166.12
PAT before Minority Interest
321.51
384.28
259.82
158.80
136.63
169.31
182.51
174.80
169.44
181.05
165.87
Minority Interest
0.08
0.10
0.05
0.06
0.36
0.01
0.25
0.45
0.16
0.28
0.25
PAT Margin
11.95%
13.36%
10.41%
6.83%
5.70%
7.26%
7.06%
7.07%
8.09%
9.49%
10.20%
PAT Growth
0.16%
47.91%
63.58%
15.96%
-19.09%
-7.35%
4.29%
3.33%
-6.47%
9.16%
 
EPS
61.81
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
382.60
232.79
199.18
243.87
271.10
258.87
236.84
257.30
241.35
Adjustment
103.58
32.10
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 resumes manufacturing operation of cigarettes at Navi Mumbai plant
    9th Sep 2020, 10:35 AM

    The company has resumed manufacturing operation of cigarettes for domestic sale as well in accordance with the guidelines of Unlock-4

    Read More
  • Godfrey Phillips - Quarterly Results
    30th Jun 2020, 16:40 PM

    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.