Nifty
Sensex
:
:
10710.80
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)

Cigarettes/Tobacco

Rating :
75/99

BSE: 500163 | NSE: GODFRYPHLP

992.70
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  955.10
  •  1024.00
  •  941.00
  •  943.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  807643
  •  8032.35
  •  1209.90
  •  640.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,152.34
  • 17.23
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,148.76
  • 1.01%
  • 2.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.19%
  • 1.05%
  • 10.88%
  • FII
  • DII
  • Others
  • 0.12%
  • 1.37%
  • 14.39%

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
  • 20.40
  • 25.68
  • 26.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.08
  • 3.08
  • 3.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.40
  • 14.25
  • 15.55

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
841.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
638.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
202.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
24.06%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
17.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
7.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
35.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
176.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
58.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
118.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
14.08%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
22.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
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
-
7.38%
-3.20%
3.09%
-9.91%
4.36%
18.18%
9.79%
17.33%
17.67%
 
Cost Of Goods Sold
-
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
-
1,424.14
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
-
57.03%
48.65%
47.15%
54.97%
57.74%
59.73%
60.10%
60.70%
61.10%
53.38%
Total Expenditure
-
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
224.78
246.39
250.82
262.13
229.95
211.68
175.21
152.32
115.55
% Of Sales
-
11.24%
9.67%
10.25%
10.76%
10.13%
9.28%
10.09%
9.17%
9.35%
8.35%
Manufacturing Exp.
-
90.79
50.06
45.36
43.17
45.09
48.40
40.27
35.39
32.63
25.44
% Of Sales
-
3.64%
2.15%
1.89%
1.85%
1.74%
1.95%
1.92%
1.85%
2.00%
1.84%
General & Admin Exp.
-
203.92
179.11
183.38
244.67
251.44
245.61
183.31
148.95
139.71
117.93
% Of Sales
-
8.17%
7.70%
7.63%
10.50%
9.72%
9.91%
8.74%
7.80%
8.58%
8.52%
Selling & Distn. Exp.
-
275.90
254.87
250.90
276.83
439.72
422.32
396.64
370.28
324.49
249.46
% Of Sales
-
11.05%
10.96%
10.44%
11.88%
17.00%
17.04%
18.91%
19.38%
19.93%
18.03%
Miscellaneous Exp.
-
126.90
132.19
123.30
113.15
98.12
115.24
72.95
84.77
54.06
249.46
% Of Sales
-
5.08%
5.68%
5.13%
4.85%
3.79%
4.65%
3.48%
4.44%
3.32%
4.59%
EBITDA
-
403.02
258.32
253.11
323.52
366.65
387.62
326.94
326.16
275.71
152.66
EBITDA Margin
-
16.14%
11.11%
10.53%
13.88%
14.17%
15.64%
15.59%
17.07%
16.93%
11.03%
Other Income
-
79.12
54.58
47.23
36.92
31.80
26.69
29.38
29.67
23.17
61.73
Interest
-
0.97
1.67
3.56
10.13
19.15
29.00
26.93
31.65
13.62
6.91
Depreciation
-
98.57
98.43
97.84
106.79
108.19
91.05
92.55
66.87
43.92
37.56
PBT
-
382.60
212.79
198.93
243.52
271.10
294.26
236.84
257.30
241.35
169.92
Tax
-
122.78
73.99
62.31
74.21
88.59
84.07
67.40
76.25
75.48
50.20
Tax Rate
-
32.09%
31.78%
31.32%
30.47%
32.68%
32.47%
28.46%
29.63%
31.27%
29.54%
PAT
-
259.87
158.86
136.99
169.32
182.76
175.25
169.60
181.33
166.12
120.02
PAT before Minority Interest
-
259.82
158.80
136.63
169.31
182.51
174.80
169.44
181.05
165.87
119.73
Minority Interest
-
0.05
0.06
0.36
0.01
0.25
0.45
0.16
0.28
0.25
0.29
PAT Margin
-
10.41%
6.83%
5.70%
7.26%
7.06%
7.07%
8.09%
9.49%
10.20%
8.67%
PAT Growth
-
63.58%
15.96%
-19.09%
-7.35%
4.29%
3.33%
-6.47%
9.16%
38.41%
 
Unadjusted EPS
-
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
17.74
26.41
52.60
74.69
81.78
77.71
95.63
56.73
80.58
Short Term Loans & Adv.
69.56
62.97
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
516.21
245.30
319.13
63.47
295.78
190.85
202.09
256.47
83.66
PBT
382.60
233.04
199.18
243.87
271.10
258.87
236.84
257.30
241.35
169.92
Adjustment
32.10
55.84
56.02
91.64
104.00
116.47
94.49
95.19
33.07
5.48
Changes in Working Capital
76.15
300.06
46.79
54.76
-220.11
9.73
-79.57
-66.22
53.96
-51.82
Cash after chg. in Working capital
490.85
588.94
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
-99.56
-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
3.15
5.20
4.16
3.68
3.63
3.61
4.67
5.76
5.72
Receivable days
10.42
16.72
11.87
10.17
9.56
7.96
7.73
6.48
5.60
5.57
Inventory Days
82.73
78.10
57.48
63.36
54.65
49.33
46.34
39.64
42.58
51.37
Payable days
44.68
34.28
27.51
27.68
26.69
31.07
30.59
28.48
47.77
75.05
Cash Conversion Cycle
48.46
60.54
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

News Update:


  • Godfrey Phillips - Quarterly Results
    10th Aug 2019, 12:52 PM

    Read More
  • Godfrey Phillips India recognized as one of India’s Best Companies to Work for 2019
    4th Jul 2019, 10:32 AM

    The recognition is a testament to the rich culture of the organization that values respect, transparency, collaboration and empowerment

    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.