Nifty
Sensex
:
:
14330.45
47921.76
-504.40 (-3.40%)
-1669.56 (-3.37%)

Household & Personal Products

Rating :
52/99

BSE: 532424 | NSE: GODREJCP

739.10
09-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  743.00
  •  745.70
  •  736.10
  •  739.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  655947
  •  4860.97
  •  808.35
  •  484.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 75,536.17
  • 47.66
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 78,284.36
  • 1.08%
  • 8.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.23%
  • 1.44%
  • 5.47%
  • FII
  • DII
  • Others
  • 26.77%
  • 2.32%
  • 0.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.37
  • 3.30
  • 0.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.59
  • 5.54
  • 0.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.26
  • 12.57
  • -2.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.66
  • 45.74
  • 40.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.56
  • 10.32
  • 9.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.48
  • 32.73
  • 32.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
3,055.42
2,778.05
9.98%
2,915.12
2,630.20
10.83%
2,327.34
2,348.75
-0.91%
2,153.80
2,452.58
-12.18%
Expenses
2,361.97
2,147.39
9.99%
2,242.27
2,058.30
8.94%
1,854.63
1,893.15
-2.03%
1,677.26
1,874.66
-10.53%
EBITDA
693.45
630.66
9.96%
672.85
571.90
17.65%
472.71
455.60
3.76%
476.54
577.92
-17.54%
EBIDTM
22.70%
22.70%
23.08%
21.74%
20.31%
19.40%
14.01%
14.01%
Other Income
15.03
23.52
-36.10%
13.94
26.56
-47.52%
21.77
21.39
1.78%
49.16
29.14
68.70%
Interest
24.05
47.73
-49.61%
31.34
53.11
-40.99%
48.34
55.07
-12.22%
61.50
57.48
6.99%
Depreciation
49.09
49.04
0.10%
50.94
47.73
6.73%
49.34
47.34
4.22%
53.17
42.59
24.84%
PBT
641.85
553.05
16.06%
604.17
494.08
22.28%
409.98
374.86
9.37%
337.60
500.33
-32.52%
Tax
139.95
108.42
29.08%
146.30
80.48
81.78%
14.72
-32.57
-
107.49
-434.67
-
PAT
501.90
444.63
12.88%
457.87
413.60
10.70%
395.26
407.43
-2.99%
230.11
935.00
-75.39%
PATM
16.43%
16.01%
15.71%
15.72%
16.98%
17.35%
7.11%
7.11%
EPS
4.91
4.35
12.87%
4.48
4.05
10.62%
3.86
3.99
-3.26%
28.29
28.29
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
10,451.68
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
3,693.60
Net Sales Growth
2.37%
-3.91%
4.74%
6.25%
10.02%
1.78%
8.86%
18.49%
31.86%
31.75%
 
Cost Of Goods Sold
8,365.12
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
1,708.03
Gross Profit
2,086.56
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
1,985.57
GP Margin
19.96%
57.00%
55.84%
56.59%
55.41%
54.09%
53.35%
53.03%
52.78%
52.31%
53.76%
Total Expenditure
8,136.13
7,757.05
8,182.77
7,767.94
7,361.22
6,779.03
6,898.74
6,433.12
5,424.05
4,004.01
3,035.56
Power & Fuel Cost
-
118.29
119.29
101.11
89.02
109.99
109.92
103.20
102.56
79.96
53.39
% Of Sales
-
1.19%
1.16%
1.03%
0.96%
1.31%
1.33%
1.36%
1.60%
1.64%
1.45%
Employee Cost
-
1,018.82
1,068.41
1,057.41
988.46
944.13
776.95
742.43
590.68
401.48
284.51
% Of Sales
-
10.28%
10.36%
10.74%
10.67%
11.21%
9.39%
9.77%
9.21%
8.25%
7.70%
Manufacturing Exp.
-
363.35
334.42
320.31
304.54
237.87
206.06
179.98
159.19
114.91
96.06
% Of Sales
-
3.67%
3.24%
3.25%
3.29%
2.82%
2.49%
2.37%
2.48%
2.36%
2.60%
General & Admin Exp.
-
328.19
349.47
315.48
305.69
257.11
204.06
199.62
167.64
131.64
130.97
% Of Sales
-
3.31%
3.39%
3.20%
3.30%
3.05%
2.47%
2.63%
2.61%
2.71%
3.55%
Selling & Distn. Exp.
-
1,456.52
1,534.77
1,458.72
1,342.01
1,206.23
1,613.08
1,498.46
1,237.52
864.70
634.62
% Of Sales
-
14.70%
14.88%
14.81%
14.48%
14.32%
19.49%
19.71%
19.29%
17.77%
17.18%
Miscellaneous Exp.
-
210.20
222.08
240.55
198.98
156.46
127.53
138.48
136.50
90.72
634.62
% Of Sales
-
2.12%
2.15%
2.44%
2.15%
1.86%
1.54%
1.82%
2.13%
1.86%
3.46%
EBITDA
2,315.55
2,153.75
2,131.57
2,079.49
1,906.69
1,644.85
1,377.62
1,169.29
992.25
862.15
658.04
EBITDA Margin
22.15%
21.73%
20.67%
21.12%
20.57%
19.53%
16.65%
15.38%
15.46%
17.72%
17.82%
Other Income
99.90
112.30
108.76
107.55
75.30
83.90
91.51
62.71
67.78
52.00
52.24
Interest
165.23
228.13
238.21
173.12
154.19
128.04
112.46
119.91
87.32
72.59
48.58
Depreciation
202.54
197.28
169.98
155.68
141.57
100.63
90.78
81.85
77.00
64.44
49.92
PBT
1,993.60
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
611.78
Tax
408.46
263.82
-256.20
404.70
379.16
336.05
272.29
210.37
179.18
226.05
138.21
Tax Rate
20.49%
14.99%
-12.29%
19.86%
22.48%
28.81%
21.81%
20.43%
17.49%
23.13%
21.17%
PAT
1,585.14
1,495.77
2,340.90
1,633.10
1,303.26
827.51
907.08
759.78
796.10
726.72
514.71
PAT before Minority Interest
1,585.14
1,495.77
2,340.90
1,633.10
1,307.15
830.52
976.43
819.30
845.43
751.24
514.71
Minority Interest
0.00
0.00
0.00
0.00
-3.89
-3.01
-69.35
-59.52
-49.33
-24.52
0.00
PAT Margin
15.17%
15.09%
22.70%
16.58%
14.06%
9.82%
10.96%
9.99%
12.41%
14.93%
13.94%
PAT Growth
-27.97%
-36.10%
43.34%
25.31%
57.49%
-8.77%
19.39%
-4.56%
9.55%
41.19%
 
EPS
15.50
14.63
22.89
15.97
12.75
8.09
8.87
7.43
7.79
7.11
5.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
1,725.16
Share Capital
102.23
102.22
68.13
34.06
34.05
34.04
34.04
34.03
34.03
32.36
Total Reserves
7,783.44
7,152.35
6,190.18
5,267.89
4,224.63
4,267.94
3,736.12
3,275.51
2,768.14
1,692.80
Non-Current Liabilities
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
1,370.15
Secured Loans
0.27
0.30
0.00
0.00
0.00
0.00
0.00
410.60
703.88
1,067.18
Unsecured Loans
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
274.86
Long Term Provisions
116.98
108.25
98.24
80.57
34.71
957.21
773.21
611.49
22.26
17.57
Current Liabilities
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
1,394.66
Trade Payables
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
333.13
Other Current Liabilities
1,443.18
994.72
1,596.39
1,325.18
944.52
1,302.71
1,298.15
1,104.40
690.19
917.32
Short Term Borrowings
518.70
270.94
154.33
232.55
181.89
146.66
111.48
82.44
35.92
126.72
Short Term Provisions
104.19
86.24
72.15
65.73
103.11
128.20
104.10
93.85
52.06
17.49
Total Liabilities
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
4,489.97
Net Block
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
3,077.68
Gross Block
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
3,455.14
Accumulated Depreciation
660.80
456.91
358.75
208.10
92.68
782.14
682.14
569.92
493.95
377.46
Non Current Assets
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
3,252.90
Capital Work in Progress
57.04
52.06
83.88
97.43
43.66
224.61
167.07
140.85
37.58
8.02
Non Current Investment
34.80
34.67
141.52
251.75
34.95
34.31
34.27
0.00
0.00
0.00
Long Term Loans & Adv.
141.19
168.52
143.96
123.78
169.86
1,125.19
906.80
696.89
195.13
135.62
Other Non Current Assets
37.45
6.84
10.63
6.35
6.06
0.06
1.44
88.23
54.16
31.58
Current Assets
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
1,237.07
Current Investments
637.18
481.31
855.76
681.79
154.55
151.38
102.00
121.18
0.00
0.00
Inventories
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
439.41
Sundry Debtors
1,157.25
1,292.90
1,245.50
1,028.74
1,118.01
804.58
732.05
728.76
472.53
383.99
Cash & Bank
770.16
894.72
960.21
912.66
753.79
894.22
704.79
747.60
639.87
226.91
Other Current Assets
540.63
161.45
205.46
207.89
159.47
230.54
245.50
240.15
122.65
186.76
Short Term Loans & Adv.
366.63
299.44
324.13
134.47
144.24
222.96
244.42
147.29
60.51
120.51
Net Current Assets
261.78
796.63
992.81
1,030.69
778.20
486.74
118.32
569.28
470.56
-157.59
Total Assets
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
4,489.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
1,588.11
1,728.85
1,723.35
1,860.22
839.09
1,026.73
1,115.87
820.12
1,098.51
206.13
PBT
1,841.45
1,832.77
1,859.32
1,687.05
1,502.82
1,265.89
1,030.24
895.71
777.12
611.78
Adjustment
364.58
348.61
287.75
259.93
152.84
116.00
167.50
99.95
107.14
69.89
Changes in Working Capital
-261.31
0.57
-15.54
340.62
-459.64
-72.06
156.48
-56.92
224.11
-374.72
Cash after chg. in Working capital
1,944.72
2,181.95
2,131.53
2,287.60
1,196.02
1,309.83
1,354.22
938.74
1,108.37
306.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-344.05
-435.07
-392.75
-407.29
-336.03
-257.33
-237.78
-206.64
-210.03
-141.96
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
-12.56
-18.03
-15.43
-20.09
-20.90
-25.77
0.00
88.02
0.00
0.00
Cash From Investing Activity
-533.26
251.55
-339.83
-2,169.76
-494.64
-1,235.97
-494.78
-865.18
-856.35
-2,369.86
Net Fixed Assets
-95.02
-72.41
-108.88
-80.53
452.00
-77.39
-65.40
-155.75
-25.92
-1,193.96
Net Investments
-168.38
477.66
-247.55
-1,043.40
-311.30
-133.22
-596.94
-376.59
-831.40
159.82
Others
-269.86
-153.70
16.60
-1,045.83
-635.34
-1,025.36
167.56
-332.84
0.97
-1,335.72
Cash from Financing Activity
-1,295.33
-2,038.73
-1,384.01
664.65
-187.46
-12.04
-620.49
281.68
-7.26
2,236.89
Net Cash Inflow / Outflow
-240.48
-58.33
-0.49
355.11
156.99
-221.28
0.60
236.62
234.90
73.16
Opening Cash & Equivalents
862.21
898.02
895.05
579.08
403.93
625.06
624.46
387.84
216.44
300.83
Closing Cash & Equivalent
602.87
862.21
898.02
895.05
560.92
403.93
625.06
624.46
451.34
216.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
77.14
70.97
61.24
51.89
41.69
42.13
36.92
32.42
27.45
17.77
ROA
10.71%
17.03%
12.19%
11.56%
8.40%
10.18%
9.41%
11.82%
14.33%
17.04%
ROE
19.76%
34.65%
28.25%
27.34%
19.40%
24.19%
23.15%
27.67%
33.19%
38.41%
ROCE
18.02%
22.76%
23.19%
22.36%
18.25%
20.66%
19.29%
21.28%
24.98%
29.74%
Fixed Asset Turnover
1.04
1.16
1.17
1.34
1.42
1.41
1.44
1.43
1.31
1.81
Receivable days
45.12
44.91
41.75
40.77
40.09
32.80
34.08
33.10
31.35
24.13
Inventory Days
60.06
55.49
54.89
51.65
49.60
45.98
49.67
50.44
44.77
34.02
Payable days
120.91
116.82
101.89
81.80
71.30
64.13
67.76
61.48
49.85
29.77
Cash Conversion Cycle
-15.73
-16.42
-5.24
10.63
18.38
14.65
15.99
22.05
26.27
28.38
Total Debt/Equity
0.45
0.47
0.56
0.75
0.68
0.63
0.63
0.74
0.67
1.16
Interest Cover
8.71
9.75
12.77
11.94
10.11
12.10
9.59
12.73
14.46
14.44

News Update:


  • Godrej Consumer Products reports 13% rise in Q3 consolidated net profit
    8th Feb 2021, 15:35 PM

    Total income of the company increased by 9.60% at Rs 3070.45 crore for Q3FY21

    Read More
  • Godrej Consumer Products joins hand with Health Department of Assam
    7th Jan 2021, 15:11 PM

    This is one of the multiple initiatives undertaken by GCPL to help provide support to healthcare workers and COVID-19 patients

    Read More
  • GCPL expects low double-digit sales growth in Q3FY21
    6th Jan 2021, 10:25 AM

    Besides, the company has also witnessed a sharp recovery in its hair colour segment, which is expected to deliver mid-teen growth

    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.