Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Cigarettes/Tobacco

Rating :
51/99

BSE: 500163 | NSE: GODFRYPHLP

1070.90
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1062.10
  •  1084.60
  •  1061.95
  •  1062.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  95977
  •  1028.66
  •  1110.00
  •  841.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,527.21
  • 14.68
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,557.02
  • 2.26%
  • 2.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.83%
  • 0.69%
  • 12.49%
  • FII
  • DII
  • Others
  • 10.26%
  • 1.63%
  • 2.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.83
  • 1.00
  • 0.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.20
  • 16.42
  • 6.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.59
  • 22.44
  • 13.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.10
  • 27.25
  • 16.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.87
  • 2.83
  • 2.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.95
  • 13.15
  • 10.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
835.83
678.69
23.15%
840.82
797.22
5.47%
822.21
750.81
9.51%
462.57
841.30
-45.02%
Expenses
679.08
598.80
13.41%
673.60
630.01
6.92%
668.00
608.74
9.73%
399.37
638.87
-37.49%
EBITDA
156.75
79.89
96.21%
167.22
167.21
0.01%
154.21
142.07
8.55%
63.20
202.43
-68.78%
EBIDTM
18.75%
11.77%
19.89%
20.97%
18.76%
18.92%
13.66%
24.06%
Other Income
17.65
30.35
-41.85%
36.06
27.90
29.25%
23.85
31.43
-24.12%
41.03
17.19
138.69%
Interest
9.44
7.33
28.79%
7.01
7.69
-8.84%
7.09
7.81
-9.22%
7.31
7.40
-1.22%
Depreciation
39.09
47.58
-17.84%
33.92
36.63
-7.40%
34.12
35.53
-3.97%
34.17
35.48
-3.69%
PBT
125.87
55.33
127.49%
162.35
150.79
7.67%
136.85
130.16
5.14%
62.75
176.74
-64.50%
Tax
30.63
16.90
81.24%
39.25
36.90
6.37%
33.79
16.62
103.31%
7.18
58.32
-87.69%
PAT
95.24
38.43
147.83%
123.10
113.89
8.09%
103.06
113.54
-9.23%
55.57
118.42
-53.07%
PATM
11.39%
5.66%
14.64%
14.29%
12.53%
15.12%
12.01%
14.08%
EPS
18.32
7.44
146.24%
23.61
21.92
7.71%
19.89
21.83
-8.89%
10.59
22.82
-53.59%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
-
2,525.34
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
Net Sales Growth
-
-12.21%
15.19%
7.38%
-3.20%
3.09%
-9.91%
4.36%
18.18%
9.79%
 
Cost Of Goods Sold
-
1,223.15
1,261.23
1,073.10
1,194.29
1,269.87
1,049.55
1,093.21
998.19
837.00
750.85
Gross Profit
-
1,302.19
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
GP Margin
-
51.56%
56.16%
57.03%
48.65%
47.15%
54.97%
57.74%
59.73%
60.10%
60.70%
Total Expenditure
-
1,983.96
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
Power & Fuel Cost
-
36.76
47.95
42.91
32.02
30.33
28.99
30.59
31.55
28.79
18.90
% Of Sales
-
1.46%
1.67%
1.72%
1.38%
1.26%
1.24%
1.18%
1.27%
1.37%
0.99%
Employee Cost
-
266.63
270.30
274.15
238.98
246.39
250.82
262.13
229.95
211.68
175.21
% Of Sales
-
10.56%
9.40%
10.98%
10.28%
10.25%
10.76%
10.13%
9.28%
10.09%
9.17%
Manufacturing Exp.
-
94.96
106.24
90.79
71.79
45.36
43.17
45.09
48.40
40.27
35.39
% Of Sales
-
3.76%
3.69%
3.64%
3.09%
1.89%
1.85%
1.74%
1.95%
1.92%
1.85%
General & Admin Exp.
-
62.89
158.13
210.47
166.41
183.38
244.67
251.44
245.61
183.31
148.95
% Of Sales
-
2.49%
5.50%
8.43%
7.16%
7.63%
10.50%
9.72%
9.91%
8.74%
7.80%
Selling & Distn. Exp.
-
190.87
295.13
275.90
252.20
250.90
276.83
439.72
422.32
396.64
370.28
% Of Sales
-
7.56%
10.26%
11.05%
10.84%
10.44%
11.88%
17.00%
17.04%
18.91%
19.38%
Miscellaneous Exp.
-
108.70
146.02
126.90
111.64
123.30
113.15
98.12
115.24
72.95
370.28
% Of Sales
-
4.30%
5.08%
5.08%
4.80%
5.13%
4.85%
3.79%
4.65%
3.48%
4.44%
EBITDA
-
541.38
591.59
403.02
258.32
253.11
323.52
366.65
387.62
326.94
326.16
EBITDA Margin
-
21.44%
20.57%
16.14%
11.11%
10.53%
13.88%
14.17%
15.64%
15.59%
17.07%
Other Income
-
118.59
106.87
79.12
54.58
47.23
36.92
31.80
26.69
29.38
29.67
Interest
-
30.85
30.23
0.97
1.67
3.56
10.13
19.15
29.00
26.93
31.65
Depreciation
-
141.30
155.22
98.57
98.43
97.84
106.79
108.19
91.05
92.55
66.87
PBT
-
487.82
513.02
382.60
212.79
198.93
243.52
271.10
294.26
236.84
257.30
Tax
-
110.84
128.74
122.78
73.99
62.31
74.21
88.59
84.07
67.40
76.25
Tax Rate
-
22.72%
25.09%
32.09%
31.78%
31.32%
30.47%
32.68%
32.47%
28.46%
29.63%
PAT
-
377.04
384.38
259.87
158.86
136.99
169.32
182.76
175.25
169.60
181.33
PAT before Minority Interest
-
376.98
384.28
259.82
158.80
136.63
169.31
182.51
174.80
169.44
181.05
Minority Interest
-
0.06
0.10
0.05
0.06
0.36
0.01
0.25
0.45
0.16
0.28
PAT Margin
-
14.93%
13.36%
10.41%
6.83%
5.70%
7.26%
7.06%
7.07%
8.09%
9.49%
PAT Growth
-
-1.91%
47.91%
63.58%
15.96%
-19.09%
-7.35%
4.29%
3.33%
-6.47%
 
EPS
-
72.51
73.92
49.98
30.55
26.34
32.56
35.15
33.70
32.62
34.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
2,582.07
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
Share Capital
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
Total Reserves
2,571.67
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
Non-Current Liabilities
353.61
366.12
56.44
72.09
73.74
84.57
67.32
129.70
211.45
259.23
Secured Loans
0.00
0.00
0.00
0.00
0.00
26.50
31.25
97.07
166.13
231.88
Unsecured Loans
1.00
0.91
0.82
0.74
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
28.78
26.89
23.57
52.74
63.42
57.98
52.64
41.30
40.03
33.13
Current Liabilities
790.64
713.13
737.67
562.74
433.02
454.48
672.25
616.82
545.89
458.74
Trade Payables
233.19
254.02
289.63
171.00
156.93
121.18
147.65
149.35
159.85
121.52
Other Current Liabilities
512.75
426.34
390.17
340.01
213.43
260.41
284.09
349.77
263.03
239.62
Short Term Borrowings
14.90
11.14
41.18
26.83
47.45
54.70
175.30
55.42
59.25
34.37
Short Term Provisions
29.80
21.62
16.69
24.90
15.21
18.20
65.20
62.27
63.76
63.24
Total Liabilities
3,731.73
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
Net Block
1,024.78
1,005.52
685.66
641.27
694.89
694.74
674.98
706.52
741.38
566.82
Gross Block
1,691.62
1,543.87
1,075.99
936.78
896.48
799.30
1,250.07
1,171.83
1,138.96
877.43
Accumulated Depreciation
666.84
538.35
390.33
295.51
201.59
104.57
575.09
465.31
397.58
310.60
Non Current Assets
2,207.97
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
Capital Work in Progress
26.41
17.28
14.34
18.08
13.24
48.76
65.42
45.61
16.33
139.00
Non Current Investment
1,100.85
1,131.40
998.23
760.03
420.08
353.39
267.98
252.08
128.02
126.69
Long Term Loans & Adv.
55.65
83.20
55.98
53.12
41.53
21.92
63.48
51.39
47.87
48.32
Other Non Current Assets
0.28
0.99
24.90
23.60
23.47
24.38
3.90
0.26
0.23
0.25
Current Assets
1,523.76
1,056.74
1,086.53
968.72
1,014.46
1,015.89
980.85
876.38
882.79
774.98
Current Investments
462.08
128.66
242.10
173.21
92.17
56.46
5.03
74.80
157.97
198.57
Inventories
743.11
687.95
641.55
585.35
651.70
737.86
743.58
590.17
543.35
381.68
Sundry Debtors
122.99
68.87
68.64
85.83
178.98
107.93
129.82
103.53
79.30
74.95
Cash & Bank
46.10
48.10
45.58
43.62
31.47
31.19
27.73
26.10
24.47
24.15
Other Current Assets
149.48
16.41
19.10
17.10
60.14
82.44
74.69
81.78
77.71
95.63
Short Term Loans & Adv.
126.58
106.75
69.56
63.62
33.73
29.84
44.73
59.15
59.78
80.41
Net Current Assets
733.12
343.61
348.87
405.98
581.43
561.41
308.61
259.56
336.90
316.24
Total Assets
3,731.73
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
309.83
375.02
361.90
515.76
245.30
319.13
63.47
295.78
190.85
202.09
PBT
487.30
513.51
383.04
232.79
199.18
243.87
271.10
258.87
236.84
257.30
Adjustment
53.92
103.58
31.66
56.09
56.02
91.64
104.00
116.47
94.49
95.19
Changes in Working Capital
-133.45
-118.19
76.15
299.62
46.79
54.76
-220.11
9.73
-79.57
-66.22
Cash after chg. in Working capital
407.77
498.91
490.85
588.49
301.99
390.26
154.99
385.07
251.76
286.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-97.94
-123.89
-128.96
-72.73
-56.68
-75.46
-94.43
-92.78
-64.49
-88.64
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
4.33
2.91
3.48
0.00
0.00
Cash From Investing Activity
-297.58
-71.59
-309.86
-404.87
-124.57
-118.88
-32.30
-140.19
-85.61
-204.51
Net Fixed Assets
-152.31
-465.23
-130.75
-43.71
-58.93
415.65
-96.03
-63.05
-132.43
-259.18
Net Investments
-285.64
-46.97
-247.47
-398.80
-104.06
-78.46
32.91
-36.76
39.80
-35.18
Others
140.37
440.61
68.36
37.64
38.42
-456.07
30.82
-40.38
7.02
89.85
Cash from Financing Activity
-15.94
-303.33
-43.42
-99.12
-124.86
-197.45
-30.63
-158.09
-105.94
3.86
Net Cash Inflow / Outflow
-3.70
0.10
8.61
11.77
-4.12
2.80
0.54
-2.49
-0.70
1.44
Opening Cash & Equivalents
31.54
31.44
22.82
11.06
15.19
10.54
9.99
12.50
13.20
11.76
Closing Cash & Equivalent
27.85
31.54
31.44
22.82
11.06
13.33
10.53
9.99
12.50
13.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
496.61
420.69
392.11
344.92
319.35
303.09
252.46
227.78
203.37
180.03
ROA
10.73%
12.47%
9.75%
6.80%
6.26%
8.03%
9.15%
9.33%
9.76%
11.91%
ROE
15.81%
18.19%
13.56%
9.20%
8.44%
11.72%
14.62%
15.60%
17.00%
20.82%
ROCE
21.36%
25.38%
19.66%
13.19%
11.77%
15.39%
19.27%
20.68%
20.08%
25.19%
Fixed Asset Turnover
1.84
2.41
2.69
3.27
5.20
4.16
3.68
3.63
3.61
4.67
Receivable days
11.75
7.95
10.42
16.14
11.87
10.17
9.56
7.96
7.73
6.48
Inventory Days
87.62
76.90
82.73
75.42
57.48
63.36
54.65
49.33
46.34
39.64
Payable days
43.42
45.90
44.68
33.88
27.51
27.68
26.69
31.07
30.59
28.48
Cash Conversion Cycle
55.95
38.96
48.46
57.68
41.84
45.85
37.52
26.22
23.47
17.65
Total Debt/Equity
0.03
0.01
0.02
0.02
0.04
0.08
0.21
0.20
0.29
0.35
Interest Cover
16.81
17.97
396.29
140.48
56.81
25.03
15.16
9.93
9.80
9.13

News Update:


  • Godfrey Phillips India ranks in Top 30 Best Companies to Work for - 2021
    23rd Jun 2021, 14:50 PM

    Participating for the third year, Godfrey Phillips India received a ranking of 28th this year

    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.