Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Cigarettes/Tobacco

Rating :
60/99

BSE: 500163 | NSE: GODFRYPHLP

1197.35
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1145.00
  • 1214.40
  • 1145.00
  • 1135.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  235143
  •  2803.58
  •  1408.75
  •  933.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,894.81
  • 12.60
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,875.73
  • 2.47%
  • 1.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.83%
  • 0.52%
  • 12.50%
  • FII
  • DII
  • Others
  • 10.28%
  • 1.57%
  • 2.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.51
  • 2.94
  • -2.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.84
  • 19.65
  • 1.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.95
  • 22.49
  • 4.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.47
  • 15.65
  • 14.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.79
  • 2.37
  • 2.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.88
  • 10.82
  • 8.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
981.83
735.49
33.49%
853.17
835.83
2.07%
867.23
840.82
3.14%
772.72
822.21
-6.02%
Expenses
780.77
588.46
32.68%
689.28
679.08
1.50%
692.17
673.60
2.76%
625.35
668.00
-6.38%
EBITDA
201.06
147.03
36.75%
163.89
156.75
4.56%
175.06
167.22
4.69%
147.37
154.21
-4.44%
EBIDTM
20.48%
19.99%
19.21%
18.75%
20.19%
19.89%
19.07%
18.76%
Other Income
2.34
27.74
-91.56%
24.60
17.65
39.38%
26.94
36.06
-25.29%
34.79
23.85
45.87%
Interest
6.39
7.44
-14.11%
11.34
9.44
20.13%
7.59
7.01
8.27%
7.57
7.09
6.77%
Depreciation
38.45
35.00
9.86%
37.10
39.09
-5.09%
37.48
33.92
10.50%
35.63
34.12
4.43%
PBT
158.56
132.33
19.82%
140.05
125.87
11.27%
156.93
162.35
-3.34%
138.96
136.85
1.54%
Tax
27.51
19.93
38.03%
36.17
30.63
18.09%
40.06
39.25
2.06%
34.05
33.79
0.77%
PAT
131.05
112.40
16.59%
103.88
95.24
9.07%
116.87
123.10
-5.06%
104.91
103.06
1.80%
PATM
13.35%
15.28%
12.18%
11.39%
13.48%
14.64%
13.58%
12.53%
EPS
27.37
21.61
26.65%
19.95
18.32
8.90%
22.51
23.61
-4.66%
20.18
19.89
1.46%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
3,474.95
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
2,097.59
Net Sales Growth
7.44%
6.42%
-12.21%
15.19%
7.38%
-3.20%
3.09%
-9.91%
4.36%
18.18%
 
Cost Of Goods Sold
1,345.89
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
837.00
Gross Profit
2,129.06
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
1,260.59
GP Margin
61.27%
54.39%
51.56%
56.16%
57.03%
48.65%
47.15%
54.97%
57.74%
59.73%
60.10%
Total Expenditure
2,787.57
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
1,770.65
Power & Fuel Cost
-
38.70
36.76
47.95
42.91
32.02
30.33
28.99
30.59
31.55
28.79
% Of Sales
-
1.44%
1.46%
1.67%
1.72%
1.38%
1.26%
1.24%
1.18%
1.27%
1.37%
Employee Cost
-
278.27
266.63
270.30
274.15
238.98
246.39
250.82
262.13
229.95
211.68
% Of Sales
-
10.35%
10.56%
9.40%
10.98%
10.28%
10.25%
10.76%
10.13%
9.28%
10.09%
Manufacturing Exp.
-
104.71
94.96
106.24
90.79
71.79
45.36
43.17
45.09
48.40
40.27
% Of Sales
-
3.90%
3.76%
3.69%
3.64%
3.09%
1.89%
1.85%
1.74%
1.95%
1.92%
General & Admin Exp.
-
68.44
62.89
158.13
210.47
166.41
183.38
244.67
251.44
245.61
183.31
% Of Sales
-
2.55%
2.49%
5.50%
8.43%
7.16%
7.63%
10.50%
9.72%
9.91%
8.74%
Selling & Distn. Exp.
-
213.72
190.87
295.13
275.90
252.20
250.90
276.83
439.72
422.32
396.64
% Of Sales
-
7.95%
7.56%
10.26%
11.05%
10.84%
10.44%
11.88%
17.00%
17.04%
18.91%
Miscellaneous Exp.
-
124.62
108.70
146.02
126.90
111.64
123.30
113.15
98.12
115.24
396.64
% Of Sales
-
4.64%
4.30%
5.08%
5.08%
4.80%
5.13%
4.85%
3.79%
4.65%
3.48%
EBITDA
687.38
633.35
541.38
591.59
403.02
258.32
253.11
323.52
366.65
387.62
326.94
EBITDA Margin
19.78%
23.57%
21.44%
20.57%
16.14%
11.11%
10.53%
13.88%
14.17%
15.64%
15.59%
Other Income
88.67
114.07
118.59
106.87
79.12
54.58
47.23
36.92
31.80
26.69
29.38
Interest
32.89
33.94
30.85
30.23
0.97
1.67
3.56
10.13
19.15
29.00
26.93
Depreciation
148.66
145.21
141.30
155.22
98.57
98.43
97.84
106.79
108.19
91.05
92.55
PBT
594.50
568.27
487.82
513.02
382.60
212.79
198.93
243.52
271.10
294.26
236.84
Tax
137.79
130.22
110.84
128.74
122.78
73.99
62.31
74.21
88.59
84.07
67.40
Tax Rate
23.18%
22.92%
22.72%
25.09%
32.09%
31.78%
31.32%
30.47%
32.68%
32.47%
28.46%
PAT
456.71
438.10
377.04
384.38
259.87
158.86
136.99
169.32
182.76
175.25
169.60
PAT before Minority Interest
456.76
438.05
376.98
384.28
259.82
158.80
136.63
169.31
182.51
174.80
169.44
Minority Interest
0.05
0.05
0.06
0.10
0.05
0.06
0.36
0.01
0.25
0.45
0.16
PAT Margin
13.14%
16.30%
14.93%
13.36%
10.41%
6.83%
5.70%
7.26%
7.06%
7.07%
8.09%
PAT Growth
5.28%
16.19%
-1.91%
47.91%
63.58%
15.96%
-19.09%
-7.35%
4.29%
3.33%
 
EPS
87.83
84.25
72.51
73.92
49.98
30.55
26.34
32.56
35.15
33.70
32.62

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
1,057.42
Share Capital
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
Total Reserves
2,917.18
2,571.67
2,176.93
2,028.32
1,782.95
1,650.05
1,565.50
1,302.26
1,173.90
1,047.02
Non-Current Liabilities
346.36
353.61
366.12
56.44
72.09
73.74
84.57
67.32
129.70
211.45
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
26.50
31.25
97.07
166.13
Unsecured Loans
1.10
1.00
0.91
0.82
0.74
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
27.18
28.78
26.89
23.57
52.74
63.42
57.98
52.64
41.30
40.03
Current Liabilities
822.29
790.64
713.13
737.67
562.74
433.02
454.48
672.25
616.82
545.89
Trade Payables
252.87
233.19
254.02
289.63
171.00
156.93
121.18
147.65
149.35
159.85
Other Current Liabilities
520.55
512.75
426.34
390.17
340.01
213.43
260.41
284.09
349.77
263.03
Short Term Borrowings
29.78
14.90
11.14
41.18
26.83
47.45
54.70
175.30
55.42
59.25
Short Term Provisions
19.09
29.80
21.62
16.69
24.90
15.21
18.20
65.20
62.27
63.76
Total Liabilities
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
1,816.63
Net Block
947.24
1,024.78
1,005.52
685.66
641.27
694.89
694.74
674.98
706.52
741.38
Gross Block
1,744.98
1,691.62
1,543.87
1,075.99
936.78
896.48
799.30
1,250.07
1,171.83
1,138.96
Accumulated Depreciation
797.74
666.84
538.35
390.33
295.51
201.59
104.57
575.09
465.31
397.58
Non Current Assets
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
933.84
Capital Work in Progress
41.61
26.41
17.28
14.34
18.08
13.24
48.76
65.42
45.61
16.33
Non Current Investment
1,409.10
1,100.85
1,131.40
998.23
760.03
420.08
353.39
267.98
252.08
128.02
Long Term Loans & Adv.
54.72
55.65
83.20
55.98
53.12
41.53
21.92
63.48
51.39
47.87
Other Non Current Assets
0.32
0.28
0.99
24.90
23.60
23.47
24.38
3.90
0.26
0.23
Current Assets
1,648.61
1,523.76
1,056.74
1,086.53
968.72
1,014.46
1,015.89
980.85
876.38
882.79
Current Investments
469.92
462.08
128.66
242.10
173.21
92.17
56.46
5.03
74.80
157.97
Inventories
828.71
743.11
687.95
641.55
585.35
651.70
737.86
743.58
590.17
543.35
Sundry Debtors
154.64
122.99
68.87
68.64
85.83
178.98
107.93
129.82
103.53
79.30
Cash & Bank
49.97
46.10
48.10
45.58
43.62
31.47
31.19
27.73
26.10
24.47
Other Current Assets
145.37
22.90
16.41
19.10
80.72
60.14
82.44
74.69
81.78
77.71
Short Term Loans & Adv.
115.66
126.58
106.75
69.56
63.62
33.73
29.84
44.73
59.15
59.78
Net Current Assets
826.32
733.12
343.61
348.87
405.98
581.43
561.41
308.61
259.56
336.90
Total Assets
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
1,816.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
478.60
309.83
375.02
361.90
515.76
245.30
319.13
63.47
295.78
190.85
PBT
568.23
487.30
513.51
383.04
232.79
199.18
243.87
271.10
258.87
236.84
Adjustment
71.12
53.92
103.58
31.66
56.09
56.02
91.64
104.00
116.47
94.49
Changes in Working Capital
-20.85
-133.45
-118.19
76.15
299.62
46.79
54.76
-220.11
9.73
-79.57
Cash after chg. in Working capital
618.50
407.77
498.91
490.85
588.49
301.99
390.26
154.99
385.07
251.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-139.90
-97.94
-123.89
-128.96
-72.73
-56.68
-75.46
-94.43
-92.78
-64.49
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
4.33
2.91
3.48
0.00
Cash From Investing Activity
-234.32
-297.58
-71.59
-309.86
-404.87
-124.57
-118.88
-32.30
-140.19
-85.61
Net Fixed Assets
-66.77
-152.31
-465.23
-130.75
-43.71
-58.93
415.65
-96.03
-63.05
-132.43
Net Investments
-268.91
-285.64
-46.97
-247.47
-398.80
-104.06
-78.46
32.91
-36.76
39.80
Others
101.36
140.37
440.61
68.36
37.64
38.42
-456.07
30.82
-40.38
7.02
Cash from Financing Activity
-237.98
-15.94
-303.33
-43.42
-99.12
-124.86
-197.45
-30.63
-158.09
-105.94
Net Cash Inflow / Outflow
6.30
-3.70
0.10
8.61
11.77
-4.12
2.80
0.54
-2.49
-0.70
Opening Cash & Equivalents
27.85
31.54
31.44
22.82
11.06
15.19
10.54
9.99
12.50
13.20
Closing Cash & Equivalent
34.14
27.85
31.54
31.44
22.82
11.06
13.33
10.53
9.99
12.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
563.06
496.61
420.69
392.11
344.92
319.35
303.09
252.46
227.78
203.37
ROA
11.18%
10.73%
12.47%
9.75%
6.80%
6.26%
8.03%
9.15%
9.33%
9.76%
ROE
15.90%
15.81%
18.19%
13.56%
9.20%
8.44%
11.72%
14.62%
15.60%
17.00%
ROCE
21.44%
21.36%
25.38%
19.66%
13.19%
11.77%
15.39%
19.27%
20.68%
20.08%
Fixed Asset Turnover
1.89
1.84
2.41
2.69
3.27
5.20
4.16
3.68
3.63
3.61
Receivable days
15.60
11.75
7.95
10.42
16.14
11.87
10.17
9.56
7.96
7.73
Inventory Days
88.31
87.62
76.90
82.73
75.42
57.48
63.36
54.65
49.33
46.34
Payable days
72.37
72.69
45.90
44.68
33.88
27.51
27.68
26.69
31.07
30.59
Cash Conversion Cycle
31.54
26.67
38.96
48.46
57.68
41.84
45.85
37.52
26.22
23.47
Total Debt/Equity
0.01
0.03
0.01
0.02
0.02
0.04
0.08
0.21
0.20
0.29
Interest Cover
17.74
16.81
17.97
396.29
140.48
56.81
25.03
15.16
9.93
9.80

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.