Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Cigarettes/Tobacco

Rating :
72/99

BSE: 500163 | NSE: GODFRYPHLP

949.95
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  975.00
  •  975.00
  •  940.00
  •  962.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  119244
  •  1132.76
  •  1481.75
  •  673.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,931.10
  • 12.50
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,927.52
  • 1.05%
  • 2.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.19%
  • 0.96%
  • 11.44%
  • FII
  • DII
  • Others
  • 12.42%
  • 1.25%
  • 1.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.99
  • -0.86
  • 1.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.28
  • 1.11
  • 8.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.37
  • 5.65
  • 20.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.56
  • 25.61
  • 22.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.54
  • 2.54
  • 2.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.43
  • 14.49
  • 13.42

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
797.22
0.00
0
750.81
0.00
0
841.30
0.00
0
647.88
0.00
0
Expenses
630.01
0.00
0
608.74
0.00
0
638.87
0.00
0
584.98
0.00
0
EBITDA
167.21
0.00
0
142.07
0.00
0
202.43
0.00
0
62.90
0.00
0
EBIDTM
20.97%
0.00%
18.92%
0.00%
24.06%
0.00%
9.71%
0.00%
Other Income
27.90
0.00
0
31.43
0.00
0
17.19
0.00
0
28.50
0.00
0
Interest
7.69
0.00
0
7.81
0.00
0
7.40
0.00
0
0.22
0.00
0
Depreciation
36.63
0.00
0
35.53
0.00
0
35.48
0.00
0
24.39
0.00
0
PBT
150.79
0.00
0
130.16
0.00
0
176.74
0.00
0
66.79
0.00
0
Tax
36.90
0.00
0
16.62
0.00
0
58.32
0.00
0
18.45
0.00
0
PAT
113.89
0.00
0
113.54
0.00
0
118.42
0.00
0
48.34
0.00
0
PATM
14.29%
0.00%
15.12%
0.00%
14.08%
0.00%
7.46%
0.00%
EPS
21.92
0.00
0
21.83
0.00
0
22.82
0.00
0
9.28
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,037.21
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
1,383.87
Net Sales Growth
0.00%
7.38%
-3.20%
3.09%
-9.91%
4.36%
18.18%
9.79%
17.33%
17.67%
 
Cost Of Goods Sold
1,265.21
1,073.10
1,194.29
1,269.87
1,049.55
1,093.21
998.19
837.00
750.85
633.51
645.15
Gross Profit
1,772.00
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
738.72
GP Margin
58.34%
57.03%
48.65%
47.15%
54.97%
57.74%
59.73%
60.10%
60.70%
61.10%
53.38%
Total Expenditure
2,462.60
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
1,231.21
Power & Fuel Cost
-
42.91
32.02
30.33
28.99
30.59
31.55
28.79
18.90
15.93
14.17
% Of Sales
-
1.72%
1.38%
1.26%
1.24%
1.18%
1.27%
1.37%
0.99%
0.98%
1.02%
Employee Cost
-
280.70
238.98
246.39
250.82
262.13
229.95
211.68
175.21
152.32
115.55
% Of Sales
-
11.24%
10.28%
10.25%
10.76%
10.13%
9.28%
10.09%
9.17%
9.35%
8.35%
Manufacturing Exp.
-
90.79
71.79
45.36
43.17
45.09
48.40
40.27
35.39
32.63
25.44
% Of Sales
-
3.64%
3.09%
1.89%
1.85%
1.74%
1.95%
1.92%
1.85%
2.00%
1.84%
General & Admin Exp.
-
203.92
166.41
183.38
244.67
251.44
245.61
183.31
148.95
139.71
117.93
% Of Sales
-
8.17%
7.16%
7.63%
10.50%
9.72%
9.91%
8.74%
7.80%
8.58%
8.52%
Selling & Distn. Exp.
-
275.90
252.20
250.90
276.83
439.72
422.32
396.64
370.28
324.49
249.46
% Of Sales
-
11.05%
10.84%
10.44%
11.88%
17.00%
17.04%
18.91%
19.38%
19.93%
18.03%
Miscellaneous Exp.
-
126.90
111.64
123.30
113.15
98.12
115.24
72.95
84.77
54.06
249.46
% Of Sales
-
5.08%
4.80%
5.13%
4.85%
3.79%
4.65%
3.48%
4.44%
3.32%
4.59%
EBITDA
574.61
403.02
258.32
253.11
323.52
366.65
387.62
326.94
326.16
275.71
152.66
EBITDA Margin
18.92%
16.14%
11.11%
10.53%
13.88%
14.17%
15.64%
15.59%
17.07%
16.93%
11.03%
Other Income
105.02
79.12
54.58
47.23
36.92
31.80
26.69
29.38
29.67
23.17
61.73
Interest
23.12
0.97
1.67
3.56
10.13
19.15
29.00
26.93
31.65
13.62
6.91
Depreciation
132.03
98.57
98.43
97.84
106.79
108.19
91.05
92.55
66.87
43.92
37.56
PBT
524.48
382.60
212.79
198.93
243.52
271.10
294.26
236.84
257.30
241.35
169.92
Tax
130.29
122.78
73.99
62.31
74.21
88.59
84.07
67.40
76.25
75.48
50.20
Tax Rate
24.84%
32.09%
31.78%
31.32%
30.47%
32.68%
32.47%
28.46%
29.63%
31.27%
29.54%
PAT
394.19
259.87
158.86
136.99
169.32
182.76
175.25
169.60
181.33
166.12
120.02
PAT before Minority Interest
394.27
259.82
158.80
136.63
169.31
182.51
174.80
169.44
181.05
165.87
119.73
Minority Interest
0.08
0.05
0.06
0.36
0.01
0.25
0.45
0.16
0.28
0.25
0.29
PAT Margin
12.98%
10.41%
6.83%
5.70%
7.26%
7.06%
7.07%
8.09%
9.49%
10.20%
8.67%
PAT Growth
0.00%
63.58%
15.96%
-19.09%
-7.35%
4.29%
3.33%
-6.47%
9.16%
38.41%
 
Unadjusted EPS
75.85
50.06
30.60
26.39
32.63
35.26
168.81
163.50
174.54
159.76
110.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
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
681.43
Share Capital
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
Total Reserves
2,028.32
1,782.95
1,650.05
1,565.50
1,302.26
1,173.90
1,047.02
925.66
794.86
671.03
Non-Current Liabilities
56.44
72.09
73.74
84.57
67.32
129.70
211.45
259.23
196.04
116.77
Secured Loans
0.00
0.00
0.00
26.50
31.25
97.07
166.13
231.88
168.17
114.55
Unsecured Loans
0.82
0.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
23.57
52.74
63.42
57.98
52.64
41.30
40.03
33.13
27.39
0.00
Current Liabilities
737.67
562.74
433.02
454.48
672.25
616.82
545.89
458.74
381.19
285.95
Trade Payables
289.63
171.00
156.93
121.18
147.65
149.35
159.85
121.52
102.20
212.82
Other Current Liabilities
390.17
340.01
213.43
260.41
284.09
349.77
263.03
239.62
196.09
1.79
Short Term Borrowings
41.18
26.83
47.45
54.70
175.30
55.42
59.25
34.37
24.68
0.00
Short Term Provisions
16.69
24.90
15.21
18.20
65.20
62.27
63.76
63.24
58.22
71.35
Total Liabilities
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
1,086.72
Net Block
685.66
641.27
694.89
694.74
674.98
706.52
741.38
566.82
323.67
286.86
Gross Block
1,075.99
936.78
896.48
799.30
1,250.07
1,171.83
1,138.96
877.43
571.74
498.37
Accumulated Depreciation
390.33
295.51
201.59
104.57
575.09
465.31
397.58
310.60
248.08
211.51
Non Current Assets
1,779.10
1,496.09
1,193.21
1,143.19
1,075.76
1,055.86
933.84
881.08
633.48
540.19
Capital Work in Progress
14.34
18.08
13.24
48.76
65.42
45.61
16.33
139.00
182.03
73.51
Non Current Investment
998.23
760.03
420.08
353.39
267.98
252.08
128.02
126.69
80.70
179.82
Long Term Loans & Adv.
55.98
53.12
41.53
21.92
63.48
51.39
47.87
48.32
46.79
0.00
Other Non Current Assets
24.90
23.60
23.47
24.38
3.90
0.26
0.23
0.25
0.29
0.00
Current Assets
1,086.53
968.72
1,014.46
1,015.89
980.85
876.38
882.79
774.98
751.33
546.54
Current Investments
242.10
173.21
92.17
56.46
5.03
74.80
157.97
198.57
241.26
15.01
Inventories
641.55
585.35
651.70
737.86
743.58
590.17
543.35
381.68
353.96
365.36
Sundry Debtors
68.64
85.83
178.98
107.93
129.82
103.53
79.30
74.95
45.39
49.29
Cash & Bank
45.58
43.62
31.47
31.19
27.73
26.10
24.47
24.15
53.99
36.30
Other Current Assets
88.66
17.10
26.41
52.60
74.69
81.78
77.71
95.63
56.73
80.58
Short Term Loans & Adv.
69.56
63.62
33.73
29.84
44.73
59.15
59.78
80.41
37.22
80.58
Net Current Assets
348.87
405.98
581.43
561.41
308.61
259.56
336.90
316.24
370.14
260.59
Total Assets
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
1,086.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
361.90
515.76
245.30
319.13
63.47
295.78
190.85
202.09
256.47
83.66
PBT
382.60
232.79
199.18
243.87
271.10
258.87
236.84
257.30
241.35
169.92
Adjustment
32.10
56.09
56.02
91.64
104.00
116.47
94.49
95.19
33.07
5.48
Changes in Working Capital
76.15
299.62
46.79
54.76
-220.11
9.73
-79.57
-66.22
53.96
-51.82
Cash after chg. in Working capital
490.85
588.49
301.99
390.26
154.99
385.07
251.76
286.27
328.38
123.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-128.96
-72.73
-56.68
-75.46
-94.43
-92.78
-64.49
-88.64
-75.55
-42.43
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.13
0.00
Extra & Other Items
0.00
0.00
0.00
4.33
2.91
3.48
0.00
0.00
0.00
0.00
Cash From Investing Activity
-309.86
-404.87
-124.57
-118.88
-32.30
-140.19
-85.61
-204.51
-312.54
-60.21
Net Fixed Assets
-130.75
-43.71
-58.93
415.65
-96.03
-63.05
-132.43
-259.18
-179.11
-86.48
Net Investments
-247.47
-398.80
-104.06
-78.46
32.91
-36.76
39.80
-35.18
-128.29
14.99
Others
68.36
37.64
38.42
-456.07
30.82
-40.38
7.02
89.85
-5.14
11.28
Cash from Financing Activity
-43.42
-99.12
-124.86
-197.45
-30.63
-158.09
-105.94
3.86
73.75
-5.95
Net Cash Inflow / Outflow
8.61
11.77
-4.12
2.80
0.54
-2.49
-0.70
1.44
17.69
17.51
Opening Cash & Equivalents
22.82
11.06
15.19
10.54
9.99
12.50
13.20
11.76
36.30
18.91
Closing Cash & Equivalent
31.44
22.82
11.06
13.33
10.53
9.99
12.50
13.20
53.99
36.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
392.11
344.92
319.35
303.09
252.46
227.78
203.37
180.03
154.42
130.61
ROA
9.75%
6.80%
6.26%
8.03%
9.15%
9.33%
9.76%
11.91%
13.42%
11.44%
ROE
13.56%
9.20%
8.44%
11.72%
14.62%
15.60%
17.00%
20.82%
22.38%
18.80%
ROCE
19.66%
13.19%
11.77%
15.39%
19.27%
20.68%
20.08%
25.19%
27.99%
23.84%
Fixed Asset Turnover
2.69
3.27
5.20
4.16
3.68
3.63
3.61
4.67
5.76
5.72
Receivable days
10.42
16.14
11.87
10.17
9.56
7.96
7.73
6.48
5.60
5.57
Inventory Days
82.73
75.42
57.48
63.36
54.65
49.33
46.34
39.64
42.58
51.37
Payable days
44.68
33.88
27.51
27.68
26.69
31.07
30.59
28.48
47.77
75.05
Cash Conversion Cycle
48.46
57.68
41.84
45.85
37.52
26.22
23.47
17.65
0.42
-18.11
Total Debt/Equity
0.02
0.02
0.04
0.08
0.21
0.20
0.29
0.35
0.28
0.17
Interest Cover
396.29
140.48
56.81
25.03
15.16
9.93
9.80
9.13
18.72
25.60

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.