Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Cigarettes/Tobacco

Rating :
66/99

BSE: 500163 | NSE: GODFRYPHLP

3020.10
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2990.00
  •  3035.00
  •  2923.25
  •  3010.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  72681
  •  2183.24
  •  3035.00
  •  1620.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,714.12
  • 19.26
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,718.25
  • 1.46%
  • 3.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.58%
  • 0.71%
  • 13.00%
  • FII
  • DII
  • Others
  • 10.13%
  • 1.54%
  • 2.04%

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
  • 16.98
  • 14.46
  • 14.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.78
  • 2.44
  • 2.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.96
  • 9.54
  • 9.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,487.54
1,112.04
33.77%
1,374.55
1,191.56
15.36%
1,245.39
981.83
26.84%
974.40
853.17
14.21%
Expenses
1,259.80
902.29
39.62%
1,150.95
950.87
21.04%
992.54
780.77
27.12%
822.34
689.28
19.30%
EBITDA
227.74
209.75
8.58%
223.60
240.69
-7.10%
252.85
201.06
25.76%
152.06
163.89
-7.22%
EBIDTM
15.31%
18.86%
16.27%
20.20%
20.30%
20.48%
15.61%
19.21%
Other Income
57.20
78.58
-27.21%
38.00
43.09
-11.81%
52.69
2.34
2,151.71%
44.04
24.60
79.02%
Interest
5.74
6.62
-13.29%
6.60
6.75
-2.22%
6.75
6.39
5.63%
9.25
11.34
-18.43%
Depreciation
36.28
38.71
-6.28%
36.48
39.05
-6.58%
36.77
38.45
-4.37%
37.42
37.10
0.86%
PBT
242.92
243.00
-0.03%
218.52
237.98
-8.18%
262.02
158.56
65.25%
149.43
140.05
6.70%
Tax
60.12
55.96
7.43%
55.51
59.79
-7.16%
41.05
27.51
49.22%
38.89
36.17
7.52%
PAT
182.80
187.04
-2.27%
163.01
178.19
-8.52%
220.97
131.05
68.62%
110.54
103.88
6.41%
PATM
12.29%
16.82%
11.86%
14.95%
17.74%
13.35%
11.34%
12.18%
EPS
40.84
38.32
6.58%
38.86
38.81
0.13%
48.93
27.37
78.77%
28.29
19.95
41.80%

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
5,081.88
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
22.79%
32.55%
6.42%
-12.21%
15.19%
7.38%
-3.20%
3.09%
-9.91%
4.36%
 
Cost Of Goods Sold
2,338.95
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
2,742.93
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
53.97%
49.99%
54.39%
51.56%
56.16%
57.03%
48.65%
47.15%
54.97%
57.74%
59.73%
Total Expenditure
4,225.63
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
856.25
803.55
633.35
541.38
591.59
403.02
258.32
253.11
323.52
366.65
387.62
EBITDA Margin
16.85%
22.56%
23.57%
21.44%
20.57%
16.14%
11.11%
10.53%
13.88%
14.17%
15.64%
Other Income
191.93
168.06
114.07
118.59
106.87
79.12
54.58
47.23
36.92
31.80
26.69
Interest
28.34
29.01
33.94
30.85
30.23
0.97
1.67
3.56
10.13
19.15
29.00
Depreciation
146.95
153.63
145.21
141.30
155.22
98.57
98.43
97.84
106.79
108.19
91.05
PBT
872.89
788.97
568.27
487.82
513.02
382.60
212.79
198.93
243.52
271.10
294.26
Tax
195.57
182.16
130.22
110.84
128.74
122.78
73.99
62.31
74.21
88.59
84.07
Tax Rate
22.40%
23.09%
22.92%
22.72%
25.09%
32.09%
31.78%
31.32%
30.47%
32.68%
32.47%
PAT
677.32
690.47
438.07
377.04
384.38
259.87
158.86
136.99
169.32
182.76
175.25
PAT before Minority Interest
677.36
690.43
438.02
376.98
384.28
259.82
158.80
136.63
169.31
182.51
174.80
Minority Interest
0.04
0.04
0.05
0.06
0.10
0.05
0.06
0.36
0.01
0.25
0.45
PAT Margin
13.33%
19.38%
16.30%
14.93%
13.36%
10.41%
6.83%
5.70%
7.26%
7.06%
7.07%
PAT Growth
12.86%
57.62%
16.19%
-1.91%
47.91%
63.58%
15.96%
-19.09%
-7.35%
4.29%
 
EPS
130.25
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

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.