Nifty
Sensex
:
:
18210.95
61143.33
-57.45 (-0.31%)
-206.93 (-0.34%)

Household & Personal Products

Rating :
50/99

BSE: 532424 | NSE: GODREJCP

964.00
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  937.00
  •  968.90
  •  935.10
  •  942.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  867692
  •  8229.08
  •  1138.00
  •  646.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 98,520.57
  • 56.78
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 99,616.68
  • N/A
  • 10.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.22%
  • 0.52%
  • 4.39%
  • FII
  • DII
  • Others
  • 26.21%
  • 4.44%
  • 1.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.53
  • 3.54
  • 2.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.78
  • 4.70
  • 2.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.00
  • 5.72
  • -9.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.59
  • 46.48
  • 40.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.67
  • 10.32
  • 9.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.23
  • 33.58
  • 32.89

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
2,894.45
2,327.34
24.37%
2,730.74
2,153.80
26.79%
3,055.42
2,778.05
9.98%
2,915.12
2,630.20
10.83%
Expenses
2,294.49
1,854.63
23.72%
2,181.74
1,677.26
30.08%
2,361.97
2,147.39
9.99%
2,242.27
2,058.30
8.94%
EBITDA
599.96
472.71
26.92%
549.00
476.54
15.21%
693.45
630.66
9.96%
672.85
571.90
17.65%
EBIDTM
20.73%
20.31%
20.10%
22.13%
22.70%
22.70%
23.08%
21.74%
Other Income
20.90
21.77
-4.00%
16.57
49.16
-66.29%
15.03
23.52
-36.10%
13.94
26.56
-47.52%
Interest
27.29
48.34
-43.55%
22.90
61.50
-62.76%
24.05
47.73
-49.61%
31.34
53.11
-40.99%
Depreciation
50.87
49.34
3.10%
54.48
53.17
2.46%
49.09
49.04
0.10%
50.94
47.73
6.73%
PBT
541.15
409.98
31.99%
424.37
337.60
25.70%
641.85
553.05
16.06%
604.17
494.08
22.28%
Tax
127.24
14.72
764.40%
58.57
107.49
-45.51%
139.95
108.42
29.08%
146.30
80.48
81.78%
PAT
413.91
395.26
4.72%
365.80
230.11
58.97%
501.90
444.63
12.88%
457.87
413.60
10.70%
PATM
14.30%
16.98%
13.40%
10.68%
16.43%
16.01%
15.71%
15.72%
EPS
4.05
3.86
4.92%
3.58
2.25
59.11%
4.91
4.35
12.87%
4.48
4.05
10.62%

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
11,595.73
11,028.62
9,910.80
10,314.34
9,847.43
9,267.91
8,423.88
8,276.36
7,602.41
6,416.30
4,866.16
Net Sales Growth
17.25%
11.28%
-3.91%
4.74%
6.25%
10.02%
1.78%
8.86%
18.49%
31.86%
 
Cost Of Goods Sold
5,249.66
4,929.42
4,261.68
4,554.33
4,274.36
4,132.52
3,867.24
3,861.14
3,570.95
3,029.96
2,320.60
Gross Profit
6,346.07
6,099.20
5,649.12
5,760.01
5,573.07
5,135.39
4,556.64
4,415.22
4,031.46
3,386.34
2,545.56
GP Margin
54.73%
55.30%
57.00%
55.84%
56.59%
55.41%
54.09%
53.35%
53.03%
52.78%
52.31%
Total Expenditure
9,080.47
8,629.35
7,757.05
8,182.77
7,776.08
7,361.22
6,779.03
6,898.74
6,433.12
5,424.05
4,004.01
Power & Fuel Cost
-
106.23
118.29
119.29
101.11
89.02
109.99
109.92
103.20
102.56
79.96
% Of Sales
-
0.96%
1.19%
1.16%
1.03%
0.96%
1.31%
1.33%
1.36%
1.60%
1.64%
Employee Cost
-
1,123.34
1,018.82
1,068.41
1,057.41
988.46
944.13
776.95
742.43
590.68
401.48
% Of Sales
-
10.19%
10.28%
10.36%
10.74%
10.67%
11.21%
9.39%
9.77%
9.21%
8.25%
Manufacturing Exp.
-
398.02
381.87
334.42
320.31
304.54
237.87
206.06
179.98
159.19
114.91
% Of Sales
-
3.61%
3.85%
3.24%
3.25%
3.29%
2.82%
2.49%
2.37%
2.48%
2.36%
General & Admin Exp.
-
245.86
287.24
349.47
315.48
305.69
257.11
204.06
199.62
167.64
131.64
% Of Sales
-
2.23%
2.90%
3.39%
3.20%
3.30%
3.05%
2.47%
2.63%
2.61%
2.71%
Selling & Distn. Exp.
-
1,562.10
1,479.71
1,534.77
1,458.72
1,342.01
1,206.23
1,613.08
1,498.46
1,237.52
864.70
% Of Sales
-
14.16%
14.93%
14.88%
14.81%
14.48%
14.32%
19.49%
19.71%
19.29%
17.77%
Miscellaneous Exp.
-
264.38
209.44
222.08
248.69
198.98
156.46
127.53
138.48
136.50
864.70
% Of Sales
-
2.40%
2.11%
2.15%
2.53%
2.15%
1.86%
1.54%
1.82%
2.13%
1.86%
EBITDA
2,515.26
2,399.27
2,153.75
2,131.57
2,071.35
1,906.69
1,644.85
1,377.62
1,169.29
992.25
862.15
EBITDA Margin
21.69%
21.75%
21.73%
20.67%
21.03%
20.57%
19.53%
16.65%
15.38%
15.46%
17.72%
Other Income
66.44
67.07
112.30
108.76
115.69
75.30
83.90
91.51
62.71
67.78
52.00
Interest
105.58
137.65
228.13
238.21
173.12
154.19
128.04
112.46
119.91
87.32
72.59
Depreciation
205.38
203.85
197.28
169.98
155.68
141.57
100.63
90.78
81.85
77.00
64.44
PBT
2,211.54
2,124.84
1,840.64
1,832.14
1,858.24
1,686.23
1,500.08
1,265.89
1,030.24
895.71
777.12
Tax
472.06
359.54
263.82
-256.20
404.70
379.16
336.05
272.29
210.37
179.18
226.05
Tax Rate
21.35%
17.28%
14.99%
-12.29%
19.86%
22.48%
28.81%
21.81%
20.43%
17.49%
23.13%
PAT
1,739.48
1,720.83
1,495.77
2,340.90
1,633.10
1,303.26
827.51
907.08
759.78
796.10
726.72
PAT before Minority Interest
1,739.48
1,720.83
1,495.77
2,340.90
1,633.10
1,307.15
830.52
976.43
819.30
845.43
751.24
Minority Interest
0.00
0.00
0.00
0.00
0.00
-3.89
-3.01
-69.35
-59.52
-49.33
-24.52
PAT Margin
15.00%
15.60%
15.09%
22.70%
16.58%
14.06%
9.82%
10.96%
9.99%
12.41%
14.93%
PAT Growth
17.25%
15.05%
-36.10%
43.34%
25.31%
57.49%
-8.77%
19.39%
-4.56%
9.55%
 
EPS
17.01
16.83
14.63
22.89
15.97
12.74
8.09
8.87
7.43
7.79
7.11

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
9,438.90
7,898.36
7,266.92
6,258.31
5,301.95
4,266.96
4,310.69
3,775.40
3,313.04
2,803.97
Share Capital
102.25
102.23
102.22
68.13
34.06
34.05
34.04
34.04
34.03
34.03
Total Reserves
9,329.12
7,783.44
7,152.35
6,178.61
5,258.06
4,224.63
4,267.94
3,736.12
3,275.51
2,768.14
Non-Current Liabilities
31.44
1,865.30
2,462.06
3,429.49
4,290.94
2,687.16
2,949.13
2,348.76
2,468.76
1,557.02
Secured Loans
0.21
0.27
0.30
0.00
0.00
0.00
0.00
0.00
410.60
703.88
Unsecured Loans
479.90
2,144.77
2,604.48
2,380.32
3,108.25
2,449.03
2,023.03
1,590.83
1,455.55
824.24
Long Term Provisions
114.72
116.98
108.25
98.24
80.57
34.71
957.21
773.21
611.49
22.26
Current Liabilities
4,135.69
4,546.56
3,891.78
4,175.97
3,347.36
2,714.60
2,665.69
2,748.15
2,315.50
1,548.40
Trade Payables
2,159.64
2,480.49
2,539.88
2,353.10
1,723.90
1,485.08
1,088.12
1,234.42
1,034.81
770.23
Other Current Liabilities
1,570.94
1,443.18
994.72
1,596.39
1,325.18
944.52
1,302.71
1,298.15
1,104.40
690.19
Short Term Borrowings
279.41
518.70
270.94
154.33
232.55
181.89
146.66
111.48
82.44
35.92
Short Term Provisions
125.70
104.19
86.24
72.15
65.73
103.11
128.20
104.10
93.85
52.06
Total Liabilities
13,606.03
14,310.22
13,620.76
13,863.77
12,940.25
9,678.74
10,087.55
9,097.41
8,306.81
5,997.62
Net Block
8,904.77
9,231.40
8,670.26
8,315.00
8,082.89
5,931.41
5,550.95
5,121.36
4,496.06
3,691.79
Gross Block
9,822.36
9,892.20
9,127.17
8,673.75
8,290.99
6,024.09
6,333.09
5,803.50
5,065.98
4,185.74
Accumulated Depreciation
917.59
660.80
456.91
358.75
208.10
92.68
782.14
682.14
569.92
493.95
Non Current Assets
9,133.62
9,501.88
8,932.35
8,694.99
8,562.20
6,185.94
6,935.12
6,230.94
5,422.03
3,978.66
Capital Work in Progress
57.43
57.04
52.06
83.88
97.43
43.66
224.61
167.07
140.85
37.58
Non Current Investment
21.93
34.80
34.67
141.52
251.75
34.95
34.31
34.27
0.00
0.00
Long Term Loans & Adv.
145.59
141.19
168.52
143.96
123.78
169.86
1,125.19
906.80
696.89
195.13
Other Non Current Assets
3.90
37.45
6.84
10.63
6.35
6.06
0.06
1.44
88.23
54.16
Current Assets
4,472.41
4,808.34
4,688.41
5,168.78
4,378.05
3,492.80
3,152.43
2,866.47
2,884.78
2,018.96
Current Investments
657.17
637.18
481.31
855.76
681.79
154.55
151.38
102.00
121.18
0.00
Inventories
1,716.25
1,703.12
1,558.59
1,577.72
1,412.50
1,306.98
1,071.71
1,082.13
1,047.09
783.91
Sundry Debtors
1,004.50
1,157.25
1,292.90
1,245.50
1,028.74
1,118.01
804.58
732.05
728.76
472.53
Cash & Bank
672.21
770.16
894.72
960.21
912.66
753.79
894.22
704.79
747.60
639.87
Other Current Assets
422.28
165.44
161.45
205.46
342.36
159.47
230.54
245.50
240.15
122.65
Short Term Loans & Adv.
347.75
375.19
299.44
324.13
134.47
144.24
137.43
143.52
147.29
60.51
Net Current Assets
336.72
261.78
796.63
992.81
1,030.69
778.20
486.74
118.32
569.28
470.56
Total Assets
13,606.03
14,310.22
13,620.76
13,863.77
12,940.25
9,678.74
10,087.55
9,097.41
8,306.81
5,997.62

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
2,029.63
1,588.11
1,728.85
1,723.35
1,860.22
847.37
1,026.73
1,115.87
820.12
1,098.51
PBT
2,080.36
1,760.40
1,832.77
1,859.32
1,687.05
1,500.18
1,265.89
1,030.24
895.71
777.12
Adjustment
391.63
424.51
348.61
287.75
259.93
168.65
116.00
167.50
99.95
107.14
Changes in Working Capital
-45.21
-252.75
0.57
-15.54
340.62
-464.53
-72.06
156.48
-56.92
224.11
Cash after chg. in Working capital
2,426.78
1,932.16
2,181.95
2,131.53
2,287.60
1,204.30
1,309.83
1,354.22
938.74
1,108.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-397.15
-344.05
-435.07
-392.75
-407.29
-336.03
-257.33
-237.78
-206.64
-210.03
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
-18.03
-15.43
-20.09
-20.90
-25.77
-0.57
88.02
200.17
Cash From Investing Activity
-315.50
-533.26
251.55
-339.83
-2,169.76
-602.25
-1,235.97
-494.78
-865.18
-856.35
Net Fixed Assets
-104.97
-105.11
-72.41
-108.88
-80.53
452.00
-77.39
-65.40
-155.75
-25.92
Net Investments
-975.00
-168.38
477.66
-247.55
-1,043.40
-311.30
-133.22
-596.94
-376.59
-831.40
Others
764.47
-259.77
-153.70
16.60
-1,045.83
-742.95
-1,025.36
167.56
-332.84
0.97
Cash from Financing Activity
-1,816.22
-1,295.33
-2,038.73
-1,384.01
664.65
-202.47
-12.04
-620.49
281.68
-7.26
Net Cash Inflow / Outflow
-102.09
-240.48
-58.33
-0.49
355.11
42.65
-221.28
0.60
236.62
234.90
Opening Cash & Equivalents
600.96
856.46
898.02
895.05
579.08
554.93
625.06
624.46
387.84
216.44
Closing Cash & Equivalent
523.77
600.96
862.21
898.02
895.05
612.59
403.93
625.06
624.46
451.34

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.)
92.24
77.14
70.97
61.13
51.79
41.69
42.13
36.92
32.42
27.45
ROA
12.33%
10.71%
17.03%
12.19%
11.56%
8.40%
10.18%
9.41%
11.82%
14.33%
ROE
19.87%
19.76%
34.65%
28.31%
27.37%
19.40%
24.19%
23.15%
27.67%
33.19%
ROCE
19.61%
18.02%
22.76%
23.19%
22.36%
18.25%
20.66%
19.29%
21.28%
24.98%
Fixed Asset Turnover
1.12
1.04
1.16
1.17
1.34
1.42
1.41
1.44
1.43
1.31
Receivable days
35.77
45.12
44.91
41.75
40.77
40.09
32.80
34.08
33.10
31.35
Inventory Days
56.58
60.06
55.49
54.89
51.65
49.60
45.98
49.67
50.44
44.77
Payable days
100.68
120.25
116.82
101.89
81.80
71.30
64.13
67.76
61.48
49.85
Cash Conversion Cycle
-8.32
-15.07
-16.42
-5.24
10.63
18.38
14.65
15.99
22.05
26.27
Total Debt/Equity
0.19
0.45
0.47
0.56
0.76
0.68
0.63
0.63
0.74
0.67
Interest Cover
16.11
8.71
9.75
12.77
11.94
10.11
12.10
9.59
12.73
14.46

News Update:


  • Godrej Consumer Products forays into baby care segment
    7th Oct 2021, 11:19 AM

    The company is targeting the rapidly growing online baby care market, which is estimated to be around Rs 500 crore

    Read More
  • Godrej Consumer Products to deliver high single-digit sales growth in Q2
    6th Oct 2021, 09:45 AM

    During the quarter, demand trends in categories across the key countries it operates in remained steady

    Read More
  • Godrej Consumer Products looking at clocking double-digit growth in FY22
    13th Sep 2021, 09:50 AM

    The company is also expanding its reach in the rural areas, where it has added 30 percent, new stockists, after the pandemic

    Read More
  • Godrej Consumer Products urges people to stay protected against mosquito-borne diseases
    21st Aug 2021, 13:03 PM

    On World Mosquito Day, Goodknight is running a special Rs 20 discount on Goodknight Gold Flash

    Read More
  • Godrej Consumer Products signs Saif Ali Khan as brand ambassador for Godrej Expert Easy Shampoo Hair Colour
    28th Jul 2021, 14:47 PM

    This shampoo hair colour is a modern and convenient way of hair colouring

    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.