Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Cigarettes/Tobacco

Rating :
79/99

BSE: 500163 | NSE: GODFRYPHLP

4264.75
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4300.00
  •  4424.95
  •  4250.00
  •  4275.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  98722
  •  4273.24
  •  4424.95
  •  1620.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,186.59
  • 25.13
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,206.92
  • 1.31%
  • 5.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.58%
  • 0.64%
  • 12.17%
  • FII
  • DII
  • Others
  • 10.76%
  • 1.49%
  • 2.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.69
  • 7.36
  • 12.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.56
  • 14.80
  • 8.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.70
  • 21.58
  • 22.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.92
  • 14.46
  • 14.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.80
  • 2.53
  • 2.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.04
  • 9.62
  • 10.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,197.13
974.40
22.86%
1,487.54
1,112.04
33.77%
1,374.55
1,191.56
15.36%
1,245.39
981.83
26.84%
Expenses
1,009.19
822.34
22.72%
1,259.80
902.29
39.62%
1,150.95
950.87
21.04%
992.54
780.77
27.12%
EBITDA
187.94
152.06
23.60%
227.74
209.75
8.58%
223.60
240.69
-7.10%
252.85
201.06
25.76%
EBIDTM
15.70%
15.61%
15.31%
18.86%
16.27%
20.20%
20.30%
20.48%
Other Income
66.37
44.04
50.70%
57.20
78.58
-27.21%
38.00
43.09
-11.81%
52.69
2.34
2,151.71%
Interest
7.05
9.25
-23.78%
5.74
6.62
-13.29%
6.60
6.75
-2.22%
6.75
6.39
5.63%
Depreciation
36.42
37.42
-2.67%
36.28
38.71
-6.28%
36.48
39.05
-6.58%
36.77
38.45
-4.37%
PBT
210.84
149.43
41.10%
242.92
243.00
-0.03%
218.52
237.98
-8.18%
262.02
158.56
65.25%
Tax
54.33
38.89
39.70%
60.12
55.96
7.43%
55.51
59.79
-7.16%
41.05
27.51
49.22%
PAT
156.51
110.54
41.59%
182.80
187.04
-2.27%
163.01
178.19
-8.52%
220.97
131.05
68.62%
PATM
13.07%
11.34%
12.29%
16.82%
11.86%
14.95%
17.74%
13.35%
EPS
41.18
28.29
45.56%
40.84
38.32
6.58%
38.86
38.81
0.13%
48.93
27.37
78.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
5,304.61
3,562.49
2,687.57
2,525.34
2,876.58
2,497.23
2,325.64
2,402.64
2,330.69
2,586.95
2,478.88
Net Sales Growth
24.53%
32.55%
6.42%
-12.21%
15.19%
7.38%
-3.20%
3.09%
-9.91%
4.36%
 
Cost Of Goods Sold
2,445.00
1,781.50
1,225.77
1,223.15
1,261.23
1,073.10
1,194.29
1,269.87
1,049.55
1,093.21
998.19
Gross Profit
2,859.61
1,781.00
1,461.80
1,302.19
1,615.35
1,424.14
1,131.35
1,132.77
1,281.14
1,493.74
1,480.69
GP Margin
53.91%
49.99%
54.39%
51.56%
56.16%
57.03%
48.65%
47.15%
54.97%
57.74%
59.73%
Total Expenditure
4,412.48
2,758.94
2,054.22
1,983.96
2,284.99
2,094.21
2,067.32
2,149.53
2,007.17
2,220.30
2,091.26
Power & Fuel Cost
-
47.08
38.70
36.76
47.95
42.91
32.02
30.33
28.99
30.59
31.55
% Of Sales
-
1.32%
1.44%
1.46%
1.67%
1.72%
1.38%
1.26%
1.24%
1.18%
1.27%
Employee Cost
-
308.37
278.27
266.63
270.30
274.15
238.98
246.39
250.82
262.13
229.95
% Of Sales
-
8.66%
10.35%
10.56%
9.40%
10.98%
10.28%
10.25%
10.76%
10.13%
9.28%
Manufacturing Exp.
-
123.97
106.37
94.96
106.24
90.79
71.79
45.36
43.17
45.09
48.40
% Of Sales
-
3.48%
3.96%
3.76%
3.69%
3.64%
3.09%
1.89%
1.85%
1.74%
1.95%
General & Admin Exp.
-
82.36
68.44
62.89
158.13
210.47
166.41
183.38
244.67
251.44
245.61
% Of Sales
-
2.31%
2.55%
2.49%
5.50%
8.43%
7.16%
7.63%
10.50%
9.72%
9.91%
Selling & Distn. Exp.
-
248.27
212.06
190.87
295.13
275.90
252.20
250.90
276.83
439.72
422.32
% Of Sales
-
6.97%
7.89%
7.56%
10.26%
11.05%
10.84%
10.44%
11.88%
17.00%
17.04%
Miscellaneous Exp.
-
167.40
124.62
108.70
146.02
126.90
111.64
123.30
113.15
98.12
422.32
% Of Sales
-
4.70%
4.64%
4.30%
5.08%
5.08%
4.80%
5.13%
4.85%
3.79%
4.65%
EBITDA
892.13
803.55
633.35
541.38
591.59
403.02
258.32
253.11
323.52
366.65
387.62
EBITDA Margin
16.82%
22.56%
23.57%
21.44%
20.57%
16.14%
11.11%
10.53%
13.88%
14.17%
15.64%
Other Income
214.26
168.06
114.07
118.59
106.87
79.12
54.58
47.23
36.92
31.80
26.69
Interest
26.14
29.01
33.94
30.85
30.23
0.97
1.67
3.56
10.13
19.15
29.00
Depreciation
145.95
153.63
145.21
141.30
155.22
98.57
98.43
97.84
106.79
108.19
91.05
PBT
934.30
788.97
568.27
487.82
513.02
382.60
212.79
198.93
243.52
271.10
294.26
Tax
211.01
182.16
130.22
110.84
128.74
122.78
73.99
62.31
74.21
88.59
84.07
Tax Rate
22.58%
23.09%
22.92%
22.72%
25.09%
32.09%
31.78%
31.32%
30.47%
32.68%
32.47%
PAT
723.29
690.47
438.07
377.04
384.38
259.87
158.86
136.99
169.32
182.76
175.25
PAT before Minority Interest
722.36
690.43
438.02
376.98
384.28
259.82
158.80
136.63
169.31
182.51
174.80
Minority Interest
-0.93
0.04
0.05
0.06
0.10
0.05
0.06
0.36
0.01
0.25
0.45
PAT Margin
13.64%
19.38%
16.30%
14.93%
13.36%
10.41%
6.83%
5.70%
7.26%
7.06%
7.07%
PAT Growth
19.19%
57.62%
16.19%
-1.91%
47.91%
63.58%
15.96%
-19.09%
-7.35%
4.29%
 
EPS
139.09
132.78
84.24
72.51
73.92
49.98
30.55
26.34
32.56
35.15
33.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
3,547.93
2,927.58
2,582.07
2,187.33
2,038.72
1,793.35
1,660.45
1,575.90
1,312.66
1,184.30
Share Capital
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
Total Reserves
3,537.53
2,917.18
2,571.67
2,176.93
2,028.32
1,782.95
1,650.05
1,565.50
1,302.26
1,173.90
Non-Current Liabilities
375.20
346.36
353.61
366.12
56.44
72.09
73.74
84.57
67.32
129.70
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.50
31.25
97.07
Unsecured Loans
1.22
1.10
1.00
0.91
0.82
0.74
0.00
0.00
0.00
0.00
Long Term Provisions
24.49
27.18
28.78
26.89
23.57
52.74
63.42
57.98
52.64
41.30
Current Liabilities
1,039.78
822.29
790.64
713.13
737.67
562.74
433.02
454.48
672.25
616.82
Trade Payables
365.49
252.87
233.19
254.02
289.63
171.00
156.93
121.18
147.65
149.35
Other Current Liabilities
620.28
520.55
512.75
426.34
390.17
340.01
213.43
260.41
284.09
349.77
Short Term Borrowings
34.63
29.78
14.90
11.14
41.18
26.83
47.45
54.70
175.30
55.42
Short Term Provisions
19.38
19.09
29.80
21.62
16.69
24.90
15.21
18.20
65.20
62.27
Total Liabilities
4,968.23
4,101.59
3,731.73
3,295.15
2,865.63
2,464.82
2,207.67
2,159.09
2,056.61
1,932.24
Net Block
897.03
947.24
1,024.78
1,005.52
685.66
641.27
694.89
694.74
674.98
706.52
Gross Block
1,739.40
1,744.98
1,691.62
1,543.87
1,075.99
936.78
896.48
799.30
1,250.07
1,171.83
Accumulated Depreciation
841.24
797.74
666.84
538.35
390.33
295.51
201.59
104.57
575.09
465.31
Non Current Assets
3,548.80
2,452.98
2,207.97
2,238.41
1,779.10
1,496.09
1,193.21
1,143.19
1,075.76
1,055.86
Capital Work in Progress
22.11
41.61
26.41
17.28
14.34
18.08
13.24
48.76
65.42
45.61
Non Current Investment
2,530.48
1,373.83
1,100.85
1,131.40
998.23
760.03
420.08
353.39
267.98
252.08
Long Term Loans & Adv.
63.92
54.72
55.65
83.20
55.98
53.12
41.53
21.92
63.48
51.39
Other Non Current Assets
0.67
0.32
0.28
0.99
24.90
23.60
23.47
24.38
3.90
0.26
Current Assets
1,419.43
1,648.61
1,523.76
1,056.74
1,086.53
968.72
1,014.46
1,015.89
980.85
876.38
Current Investments
138.44
469.92
462.08
128.66
242.10
173.21
92.17
56.46
5.03
74.80
Inventories
928.15
828.71
743.11
687.95
641.55
585.35
651.70
737.86
743.58
590.17
Sundry Debtors
149.52
154.64
122.99
68.87
68.64
85.83
178.98
107.93
129.82
103.53
Cash & Bank
40.30
49.97
46.10
48.10
45.58
43.62
31.47
31.19
27.73
26.10
Other Current Assets
163.02
29.71
22.90
16.41
88.66
80.72
60.14
82.44
74.69
81.78
Short Term Loans & Adv.
141.46
115.66
126.58
106.75
69.56
63.62
33.73
29.84
44.73
59.15
Net Current Assets
379.65
826.32
733.12
343.61
348.87
405.98
581.43
561.41
308.61
259.56
Total Assets
4,968.23
4,101.59
3,731.73
3,295.15
2,865.63
2,464.81
2,207.67
2,159.08
2,056.61
1,932.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
735.92
478.60
309.83
375.02
361.90
515.76
245.30
319.13
63.47
295.78
PBT
788.97
568.27
487.30
513.51
383.04
232.79
199.18
243.87
271.10
258.87
Adjustment
42.91
70.68
53.92
103.58
31.66
56.09
56.02
91.64
104.00
116.47
Changes in Working Capital
93.00
-20.46
-133.45
-118.19
76.15
299.62
46.79
54.76
-220.11
9.73
Cash after chg. in Working capital
924.88
618.50
407.77
498.91
490.85
588.49
301.99
390.26
154.99
385.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-188.96
-139.90
-97.94
-123.89
-128.96
-72.73
-56.68
-75.46
-94.43
-92.78
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
4.33
2.91
3.48
Cash From Investing Activity
-540.75
-234.32
-297.58
-71.59
-309.86
-404.87
-124.57
-118.88
-32.30
-140.19
Net Fixed Assets
26.88
-66.77
-152.31
-465.23
-130.75
-43.71
-58.93
415.65
-96.03
-63.05
Net Investments
-645.25
-234.92
-285.64
-46.97
-247.47
-398.80
-104.06
-78.46
32.91
-36.76
Others
77.62
67.37
140.37
440.61
68.36
37.64
38.42
-456.07
30.82
-40.38
Cash from Financing Activity
-206.28
-237.98
-15.94
-303.33
-43.42
-99.12
-124.86
-197.45
-30.63
-158.09
Net Cash Inflow / Outflow
-11.11
6.30
-3.70
0.10
8.61
11.77
-4.12
2.80
0.54
-2.49
Opening Cash & Equivalents
34.14
27.85
31.54
31.44
22.82
11.06
15.19
10.54
9.99
12.50
Closing Cash & Equivalent
23.03
34.14
27.85
31.54
31.44
22.82
11.06
13.33
10.53
9.99

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
682.37
563.06
496.61
420.69
392.11
344.92
319.35
303.09
252.46
227.78
ROA
15.22%
11.18%
10.73%
12.47%
9.75%
6.80%
6.26%
8.03%
9.15%
9.33%
ROE
21.32%
15.90%
15.81%
18.19%
13.56%
9.20%
8.44%
11.72%
14.62%
15.60%
ROCE
27.56%
21.44%
21.36%
25.38%
19.66%
13.19%
11.77%
15.39%
19.27%
20.68%
Fixed Asset Turnover
2.46
1.89
1.84
2.41
2.69
3.27
5.20
4.16
3.68
3.63
Receivable days
12.95
15.60
11.75
7.95
10.42
16.14
11.87
10.17
9.56
7.96
Inventory Days
74.78
88.31
87.62
76.90
82.73
75.42
57.48
63.36
54.65
49.33
Payable days
63.35
72.37
72.69
45.90
44.68
33.88
27.51
27.68
26.69
31.07
Cash Conversion Cycle
24.38
31.54
26.67
38.96
48.46
57.68
41.84
45.85
37.52
26.22
Total Debt/Equity
0.01
0.01
0.03
0.01
0.02
0.02
0.04
0.08
0.21
0.20
Interest Cover
31.08
17.74
16.81
17.97
396.29
140.48
56.81
25.03
15.16
9.93

News Update:


  • Godfrey Phillips India reports 46% rise in Q4 consolidated net profit
    30th May 2024, 15:15 PM

    Total consolidated income of the company increased by 24.06% at Rs 1,263.50 crore for Q4FY24

    Read More
  • Godfrey Phillips - Quarterly Results
    30th May 2024, 14:16 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.