Nifty
Sensex
:
:
18064.80
60658.64
-113.30 (-0.62%)
-264.86 (-0.43%)

Cigarettes/Tobacco

Rating :
60/99

BSE: 500163 | NSE: GODFRYPHLP

1205.75
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1287.00
  •  1301.25
  •  1171.20
  •  1285.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  106357
  •  1306.64
  •  1377.00
  •  841.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,278.79
  • 14.66
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,308.59
  • 1.99%
  • 2.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.83%
  • 0.60%
  • 12.47%
  • FII
  • DII
  • Others
  • 10.36%
  • 1.63%
  • 2.11%

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
  • 20.07
  • 24.89
  • 15.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.86
  • 2.72
  • 2.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.94
  • 12.63
  • 10.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
735.49
462.57
59.00%
835.83
678.69
23.15%
840.82
797.22
5.47%
822.21
750.81
9.51%
Expenses
588.46
399.37
47.35%
679.08
598.80
13.41%
673.60
630.01
6.92%
668.00
608.74
9.73%
EBITDA
147.03
63.20
132.64%
156.75
79.89
96.21%
167.22
167.21
0.01%
154.21
142.07
8.55%
EBIDTM
19.99%
13.66%
18.75%
11.77%
19.89%
20.97%
18.76%
18.92%
Other Income
27.74
41.03
-32.39%
17.65
30.35
-41.85%
36.06
27.90
29.25%
23.85
31.43
-24.12%
Interest
7.44
7.31
1.78%
9.44
7.33
28.79%
7.01
7.69
-8.84%
7.09
7.81
-9.22%
Depreciation
35.00
34.17
2.43%
39.09
47.58
-17.84%
33.92
36.63
-7.40%
34.12
35.53
-3.97%
PBT
132.33
62.75
110.88%
125.87
55.33
127.49%
162.35
150.79
7.67%
136.85
130.16
5.14%
Tax
19.93
7.17
177.96%
30.63
16.90
81.24%
39.25
36.90
6.37%
33.79
16.62
103.31%
PAT
112.40
55.58
102.23%
95.24
38.43
147.83%
123.10
113.89
8.09%
103.06
113.54
-9.23%
PATM
15.28%
12.02%
11.39%
5.66%
14.64%
14.29%
12.53%
15.12%
EPS
21.61
10.60
103.87%
18.32
7.44
146.24%
23.61
21.92
7.71%
19.89
21.83
-8.89%

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
3,234.35
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
20.27%
-12.21%
15.19%
7.38%
-3.20%
3.09%
-9.91%
4.36%
18.18%
9.79%
 
Cost Of Goods Sold
1,295.64
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
1,938.71
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
59.94%
51.56%
56.16%
57.03%
48.65%
47.15%
54.97%
57.74%
59.73%
60.10%
60.70%
Total Expenditure
2,609.14
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
625.21
541.38
591.59
403.02
258.32
253.11
323.52
366.65
387.62
326.94
326.16
EBITDA Margin
19.33%
21.44%
20.57%
16.14%
11.11%
10.53%
13.88%
14.17%
15.64%
15.59%
17.07%
Other Income
105.30
118.59
106.87
79.12
54.58
47.23
36.92
31.80
26.69
29.38
29.67
Interest
30.98
30.85
30.23
0.97
1.67
3.56
10.13
19.15
29.00
26.93
31.65
Depreciation
142.13
141.30
155.22
98.57
98.43
97.84
106.79
108.19
91.05
92.55
66.87
PBT
557.40
487.82
513.02
382.60
212.79
198.93
243.52
271.10
294.26
236.84
257.30
Tax
123.60
110.84
128.74
122.78
73.99
62.31
74.21
88.59
84.07
67.40
76.25
Tax Rate
22.17%
22.72%
25.09%
32.09%
31.78%
31.32%
30.47%
32.68%
32.47%
28.46%
29.63%
PAT
433.80
377.04
384.38
259.87
158.86
136.99
169.32
182.76
175.25
169.60
181.33
PAT before Minority Interest
433.86
376.98
384.28
259.82
158.80
136.63
169.31
182.51
174.80
169.44
181.05
Minority Interest
0.06
0.06
0.10
0.05
0.06
0.36
0.01
0.25
0.45
0.16
0.28
PAT Margin
13.41%
14.93%
13.36%
10.41%
6.83%
5.70%
7.26%
7.06%
7.07%
8.09%
9.49%
PAT Growth
34.96%
-1.91%
47.91%
63.58%
15.96%
-19.09%
-7.35%
4.29%
3.33%
-6.47%
 
EPS
83.42
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

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.