Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Agriculture

Rating :
51/99

BSE: 540743 | NSE: GODREJAGRO

520.30
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  517.50
  •  522.00
  •  515.95
  •  513.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  114397
  •  595.21
  •  598.00
  •  265.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,989.66
  • 31.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,581.25
  • 1.06%
  • 5.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.07%
  • 1.61%
  • 6.98%
  • FII
  • DII
  • Others
  • 15.35%
  • 1.95%
  • 4.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.34
  • 10.13
  • 10.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.41
  • 8.24
  • 1.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.69
  • 9.87
  • 11.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 31.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,723.91
1,851.12
-6.87%
1,554.17
1,702.58
-8.72%
1,627.68
1,390.91
17.02%
1,782.66
1,454.11
22.59%
Expenses
1,550.75
1,731.39
-10.43%
1,388.23
1,560.71
-11.05%
1,501.41
1,316.04
14.09%
1,682.05
1,353.13
24.31%
EBITDA
173.16
119.73
44.63%
165.94
141.87
16.97%
126.27
74.87
68.65%
100.61
100.98
-0.37%
EBIDTM
10.04%
6.47%
14.01%
14.01%
14.01%
14.01%
5.64%
6.94%
Other Income
8.31
11.33
-26.65%
8.26
10.22
-19.18%
15.94
10.65
49.67%
9.33
4.85
92.37%
Interest
9.60
12.51
-23.26%
12.80
10.15
26.11%
8.20
7.45
10.07%
10.78
9.82
9.78%
Depreciation
39.07
37.46
4.30%
36.62
35.10
4.33%
38.44
25.68
49.69%
37.07
26.39
40.47%
PBT
132.80
81.09
63.77%
124.78
106.84
16.79%
85.65
140.69
-39.12%
62.09
69.62
-10.82%
Tax
34.54
-21.27
-
33.78
35.60
-5.11%
16.87
19.08
-11.58%
16.83
24.37
-30.94%
PAT
98.26
102.36
-4.01%
91.00
71.24
27.74%
68.78
121.61
-43.44%
45.26
45.25
0.02%
PATM
5.70%
5.53%
7.11%
7.11%
7.11%
7.11%
2.54%
3.11%
EPS
5.12
5.33
-3.94%
4.74
3.71
27.76%
3.58
6.33
-43.44%
2.36
2.36
0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
6,688.42
6,964.63
5,917.81
5,185.61
4,911.09
4,298.25
3,795.08
Net Sales Growth
4.53%
17.69%
14.12%
5.59%
14.26%
13.26%
 
Cost Of Goods Sold
11,968.37
5,376.06
4,573.60
3,970.20
3,790.51
3,141.66
2,815.86
Gross Profit
-5,279.95
1,588.57
1,344.21
1,215.41
1,120.57
1,156.60
979.23
GP Margin
-78.94%
22.81%
22.71%
23.44%
22.82%
26.91%
25.80%
Total Expenditure
6,122.44
6,476.14
5,461.97
4,742.57
4,473.07
3,969.46
3,491.08
Power & Fuel Cost
-
126.26
101.76
85.73
76.86
64.08
42.95
% Of Sales
-
1.81%
1.72%
1.65%
1.57%
1.49%
1.13%
Employee Cost
-
354.05
294.42
276.34
232.75
168.12
146.87
% Of Sales
-
5.08%
4.98%
5.33%
4.74%
3.91%
3.87%
Manufacturing Exp.
-
247.25
159.66
155.64
129.34
114.10
92.24
% Of Sales
-
3.55%
2.70%
3.00%
2.63%
2.65%
2.43%
General & Admin Exp.
-
22.71
25.01
28.65
27.72
138.62
94.84
% Of Sales
-
0.33%
0.42%
0.55%
0.56%
3.23%
2.50%
Selling & Distn. Exp.
-
173.67
155.70
107.62
103.13
265.37
240.09
% Of Sales
-
2.49%
2.63%
2.08%
2.10%
6.17%
6.33%
Miscellaneous Exp.
-
176.14
151.82
118.39
112.76
77.52
58.23
% Of Sales
-
2.53%
2.57%
2.28%
2.30%
1.80%
1.53%
EBITDA
565.98
488.49
455.84
443.04
438.02
328.79
304.00
EBITDA Margin
8.46%
7.01%
7.70%
8.54%
8.92%
7.65%
8.01%
Other Income
41.84
46.82
53.11
31.81
59.00
54.62
14.63
Interest
41.38
41.63
33.89
45.31
86.34
61.30
33.50
Depreciation
151.20
148.07
98.17
85.92
74.66
62.23
45.90
PBT
405.32
345.61
376.89
343.62
336.01
259.88
239.23
Tax
102.02
48.05
127.97
120.71
101.65
68.93
62.70
Tax Rate
25.17%
14.31%
27.51%
33.94%
28.55%
27.18%
22.89%
PAT
303.30
293.25
316.93
213.13
230.26
183.17
211.18
PAT before Minority Interest
295.28
287.64
337.22
234.96
254.36
184.68
211.18
Minority Interest
-8.02
5.61
-20.29
-21.83
-24.10
-1.51
0.00
PAT Margin
4.53%
4.21%
5.36%
4.11%
4.69%
4.26%
5.56%
PAT Growth
-10.91%
-7.47%
48.70%
-7.44%
25.71%
-13.26%
 
EPS
15.79
15.27
16.50
11.09
11.99
9.54
10.99

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,838.14
1,648.98
1,411.37
1,008.78
Share Capital
192.04
192.03
192.03
185.13
Total Reserves
1,641.99
1,454.06
1,217.63
822.03
Non-Current Liabilities
241.39
296.19
201.11
235.69
Secured Loans
0.00
0.00
0.26
0.58
Unsecured Loans
42.78
64.21
13.88
19.98
Long Term Provisions
8.28
6.70
6.44
5.01
Current Liabilities
2,210.24
1,883.86
1,653.06
1,709.11
Trade Payables
1,288.51
1,240.06
897.34
840.85
Other Current Liabilities
278.19
266.66
320.40
203.27
Short Term Borrowings
575.69
323.53
388.66
639.25
Short Term Provisions
67.85
53.61
46.66
25.74
Total Liabilities
4,672.23
4,229.99
3,534.82
3,207.65
Net Block
2,178.45
2,069.90
1,496.21
1,477.47
Gross Block
2,640.60
2,389.09
1,717.60
1,610.40
Accumulated Depreciation
462.15
319.19
221.39
132.94
Non Current Assets
2,527.95
2,359.14
1,957.32
1,785.94
Capital Work in Progress
153.21
93.59
190.41
50.44
Non Current Investment
129.17
116.51
195.23
175.46
Long Term Loans & Adv.
58.48
74.07
71.61
72.94
Other Non Current Assets
8.64
5.07
3.86
9.63
Current Assets
2,144.28
1,870.85
1,577.50
1,421.71
Current Investments
0.00
0.00
0.00
0.00
Inventories
885.83
898.74
762.86
738.07
Sundry Debtors
853.86
734.89
620.41
521.95
Cash & Bank
50.81
29.84
31.82
62.30
Other Current Assets
353.78
115.51
58.47
27.27
Short Term Loans & Adv.
84.08
91.87
103.94
72.13
Net Current Assets
-65.96
-13.01
-75.56
-287.40
Total Assets
4,672.23
4,229.99
3,534.82
3,207.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
239.78
447.74
353.82
897.30
PBT
348.63
477.30
355.67
374.56
Adjustment
208.48
16.86
129.01
91.04
Changes in Working Capital
-220.42
63.32
-47.12
511.66
Cash after chg. in Working capital
336.69
557.48
437.56
977.26
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-96.91
-109.74
-83.74
-79.96
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-255.16
-237.22
-252.80
-63.34
Net Fixed Assets
-202.79
-154.93
-129.98
Net Investments
-44.95
-14.93
-26.48
Others
-7.42
-67.36
-96.34
Cash from Financing Activity
36.36
-216.56
-124.99
-811.55
Net Cash Inflow / Outflow
20.98
-6.04
-23.97
22.42
Opening Cash & Equivalents
27.77
29.82
53.82
31.40
Closing Cash & Equivalent
48.75
27.77
29.85
53.82

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
95.50
85.72
73.41
54.40
71.60
58.42
ROA
6.46%
8.69%
6.97%
8.13%
7.59%
11.65%
ROE
16.53%
22.07%
19.44%
30.46%
30.69%
39.05%
ROCE
16.67%
25.80%
22.95%
25.49%
22.77%
31.75%
Fixed Asset Turnover
2.85
3.00
3.13
3.00
3.44
4.55
Receivable days
40.46
40.10
40.05
37.34
32.73
27.46
Inventory Days
45.44
49.16
52.62
54.95
50.43
42.67
Payable days
21.81
25.15
26.93
26.67
25.59
23.60
Cash Conversion Cycle
64.09
64.11
65.74
65.63
57.56
46.53
Total Debt/Equity
0.35
0.24
0.29
0.66
1.55
0.62
Interest Cover
9.06
14.73
8.85
5.12
5.14
9.18

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.