Nifty
Sensex
:
:
22147.90
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)

Chemicals

Rating :
61/99

BSE: 500164 | NSE: GODREJIND

840.00
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  839.35
  •  848.35
  •  834.95
  •  839.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  105314
  •  885.88
  •  911.95
  •  432.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,282.02
  • 42.10
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 51,401.39
  • N/A
  • 3.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.16%
  • 0.72%
  • 4.80%
  • FII
  • DII
  • Others
  • 10.17%
  • 2.84%
  • 14.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.77
  • 8.40
  • 21.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.01
  • 19.05
  • 36.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.38
  • 124.14
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.90
  • 25.11
  • 25.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.43
  • 2.51
  • 2.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.79
  • 17.05
  • 17.56

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
3,590.08
3,842.55
-6.57%
3,937.61
4,021.04
-2.07%
4,505.66
4,024.55
11.95%
4,852.11
4,444.87
9.16%
Expenses
3,310.77
3,469.38
-4.57%
3,672.10
3,800.61
-3.38%
4,264.01
3,707.81
15.00%
4,252.23
3,954.63
7.53%
EBITDA
279.31
373.17
-25.15%
265.51
220.43
20.45%
241.65
316.74
-23.71%
599.88
490.24
22.36%
EBIDTM
7.78%
9.71%
6.74%
5.48%
5.36%
7.87%
12.36%
11.03%
Other Income
253.67
316.19
-19.77%
319.26
254.88
25.26%
387.74
217.91
77.94%
233.13
282.51
-17.48%
Interest
347.60
247.79
40.28%
333.11
223.24
49.22%
302.71
188.16
60.88%
283.51
175.38
61.65%
Depreciation
95.61
77.93
22.69%
89.30
75.63
18.07%
85.57
71.57
19.56%
79.38
72.22
9.91%
PBT
89.77
363.64
-75.31%
162.36
176.44
-7.98%
241.11
274.92
-12.30%
470.12
507.62
-7.39%
Tax
51.25
78.67
-34.85%
75.90
4.37
1,636.84%
94.45
60.34
56.53%
116.56
131.56
-11.40%
PAT
38.52
284.97
-86.48%
86.46
172.07
-49.75%
146.66
214.58
-31.65%
353.56
376.06
-5.98%
PATM
1.07%
7.42%
2.20%
4.28%
3.25%
5.33%
7.29%
8.46%
EPS
3.16
9.35
-66.20%
2.59
4.64
-44.18%
5.29
6.06
-12.71%
8.91
6.75
32.00%

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
16,885.46
16,740.25
14,130.15
9,333.51
11,377.75
11,186.97
9,075.67
8,365.13
7,453.59
9,229.89
7,917.93
Net Sales Growth
3.38%
18.47%
51.39%
-17.97%
1.71%
23.26%
8.49%
12.23%
-19.25%
16.57%
 
Cost Of Goods Sold
7,589.64
4,420.84
8,431.32
3,584.58
6,988.47
7,899.99
7,067.55
5,106.23
3,903.27
7,450.96
6,289.89
Gross Profit
9,295.82
12,319.41
5,698.83
5,748.93
4,389.28
3,286.98
2,008.12
3,258.90
3,550.32
1,778.93
1,628.04
GP Margin
55.05%
73.59%
40.33%
61.59%
38.58%
29.38%
22.13%
38.96%
47.63%
19.27%
20.56%
Total Expenditure
15,499.11
15,230.03
13,086.68
9,020.03
10,583.69
10,555.56
9,423.66
7,724.20
7,063.06
8,744.48
7,473.57
Power & Fuel Cost
-
321.92
262.96
209.35
231.41
203.60
184.08
171.51
156.76
164.98
165.49
% Of Sales
-
1.92%
1.86%
2.24%
2.03%
1.82%
2.03%
2.05%
2.10%
1.79%
2.09%
Employee Cost
-
943.04
768.79
806.96
691.83
626.92
574.16
474.52
364.86
322.52
294.24
% Of Sales
-
5.63%
5.44%
8.65%
6.08%
5.60%
6.33%
5.67%
4.90%
3.49%
3.72%
Manufacturing Exp.
-
8,238.60
2,564.83
3,616.89
1,733.07
968.78
804.39
1,329.54
2,045.57
158.46
146.49
% Of Sales
-
49.21%
18.15%
38.75%
15.23%
8.66%
8.86%
15.89%
27.44%
1.72%
1.85%
General & Admin Exp.
-
144.25
128.03
104.14
140.92
127.58
161.74
148.15
93.98
130.14
111.66
% Of Sales
-
0.86%
0.91%
1.12%
1.24%
1.14%
1.78%
1.77%
1.26%
1.41%
1.41%
Selling & Distn. Exp.
-
595.34
431.83
286.19
332.62
291.93
234.83
208.78
219.77
324.86
296.62
% Of Sales
-
3.56%
3.06%
3.07%
2.92%
2.61%
2.59%
2.50%
2.95%
3.52%
3.75%
Miscellaneous Exp.
-
566.04
498.92
411.92
465.37
436.76
396.91
285.47
278.85
192.56
296.62
% Of Sales
-
3.38%
3.53%
4.41%
4.09%
3.90%
4.37%
3.41%
3.74%
2.09%
2.14%
EBITDA
1,386.35
1,510.22
1,043.47
313.48
794.06
631.41
-347.99
640.93
390.53
485.41
444.36
EBITDA Margin
8.21%
9.02%
7.38%
3.36%
6.98%
5.64%
-3.83%
7.66%
5.24%
5.26%
5.61%
Other Income
1,193.80
1,022.11
934.52
661.26
572.01
483.24
1,178.16
168.87
207.58
125.93
142.30
Interest
1,266.93
942.70
623.14
468.93
493.49
516.33
413.15
401.82
343.04
191.73
118.88
Depreciation
349.86
304.52
273.59
242.34
241.79
172.98
175.27
148.14
117.21
93.23
70.44
PBT
963.36
1,285.11
1,081.26
263.47
630.79
425.34
241.75
259.84
137.86
326.38
397.34
Tax
338.16
259.94
289.93
226.15
271.44
222.22
112.50
167.41
108.69
136.55
171.20
Tax Rate
35.10%
20.23%
29.07%
85.42%
33.03%
43.26%
44.33%
59.24%
58.25%
26.32%
36.68%
PAT
625.20
974.78
653.73
-17.83
292.66
17.23
-5.23
-87.18
-84.31
195.89
152.52
PAT before Minority Interest
114.40
1,420.64
992.43
38.59
550.37
291.43
141.30
115.19
77.91
382.24
295.52
Minority Interest
-510.80
-445.86
-338.70
-56.42
-257.71
-274.20
-146.53
-202.37
-162.22
-186.35
-143.00
PAT Margin
3.70%
5.82%
4.63%
-0.19%
2.57%
0.15%
-0.06%
-1.04%
-1.13%
2.12%
1.93%
PAT Growth
-40.33%
49.11%
-
-
1,598.55%
-
-
-
-
28.44%
 
EPS
18.57
28.95
19.42
-0.53
8.69
0.51
-0.16
-2.59
-2.50
5.82
4.53

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
7,984.28
7,126.56
7,553.30
5,788.33
4,346.44
3,334.42
3,195.62
3,001.71
3,227.25
2,734.06
Share Capital
33.66
33.66
33.66
33.65
33.64
33.63
33.61
33.60
33.59
33.12
Total Reserves
7,940.47
7,084.39
7,511.42
5,745.20
4,302.71
3,293.12
3,154.81
2,890.13
3,104.06
2,751.92
Non-Current Liabilities
7,069.87
5,464.92
3,190.21
442.07
874.12
462.78
1,515.87
1,644.20
2,311.89
1,259.31
Secured Loans
4,103.76
1,103.91
6.28
7.35
506.99
532.91
501.66
545.59
595.95
119.12
Unsecured Loans
2,980.16
4,349.04
3,104.32
605.28
689.21
419.38
1,006.60
1,028.76
1,132.21
1,041.32
Long Term Provisions
43.01
42.05
39.08
34.07
26.95
25.33
17.11
14.66
513.83
12.26
Current Liabilities
22,134.99
15,069.86
12,043.16
10,157.39
10,188.82
11,067.81
8,744.92
8,206.39
7,315.52
6,162.97
Trade Payables
4,868.81
3,729.02
3,404.12
2,180.40
1,878.24
1,628.43
1,691.23
1,148.96
1,793.35
1,973.04
Other Current Liabilities
7,092.89
2,563.79
1,861.80
1,798.34
2,587.20
4,019.07
1,414.83
1,837.75
1,698.42
1,311.05
Short Term Borrowings
9,986.44
8,576.63
6,647.61
6,037.42
5,626.47
5,311.78
5,592.31
5,188.97
3,723.60
2,781.00
Short Term Provisions
186.85
200.42
129.63
141.23
96.91
108.53
46.55
30.71
100.15
97.88
Total Liabilities
43,505.70
33,615.81
28,603.78
19,950.13
17,621.52
16,222.23
14,931.00
14,132.97
14,003.19
11,208.24
Net Block
4,949.52
4,645.64
4,537.64
4,071.08
3,681.69
3,166.26
3,159.58
2,836.91
1,837.11
1,649.94
Gross Block
6,579.19
5,995.49
5,618.07
4,908.30
4,242.32
3,599.56
3,419.90
2,955.65
2,472.26
2,200.21
Accumulated Depreciation
1,629.67
1,349.85
1,080.43
837.22
560.63
433.30
260.32
118.74
635.15
550.27
Non Current Assets
17,405.81
13,149.84
10,986.61
9,376.84
8,891.66
7,502.82
6,545.30
6,063.18
5,431.97
3,919.60
Capital Work in Progress
941.89
483.07
443.61
334.08
201.85
270.51
54.34
274.08
774.68
465.58
Non Current Investment
5,910.21
5,448.15
4,913.38
4,532.63
4,582.12
3,720.54
2,960.16
2,624.55
2,004.13
1,550.64
Long Term Loans & Adv.
5,220.12
2,223.29
329.29
426.48
419.54
324.54
363.09
313.59
783.73
247.63
Other Non Current Assets
64.87
24.71
762.69
12.57
6.46
20.97
8.13
14.05
32.32
5.81
Current Assets
26,099.89
20,465.97
17,617.17
10,573.29
8,729.86
8,719.41
8,385.70
8,069.79
8,571.22
7,288.64
Current Investments
2,098.75
4,161.07
5,038.60
2,061.57
1,052.10
556.99
369.33
427.39
686.70
785.41
Inventories
13,976.91
7,718.66
6,187.42
3,187.56
3,410.18
4,819.00
5,020.34
4,879.48
5,355.05
4,354.39
Sundry Debtors
1,500.21
1,676.04
1,523.05
1,551.72
1,160.29
1,001.60
905.86
855.60
633.85
543.18
Cash & Bank
2,954.99
1,823.94
852.15
978.46
944.73
504.26
234.93
200.92
242.13
306.00
Other Current Assets
5,569.03
1,446.09
1,020.99
638.65
2,162.56
1,837.56
1,855.24
1,706.40
1,653.49
1,299.66
Short Term Loans & Adv.
4,047.34
3,640.17
2,994.96
2,155.33
1,408.26
1,379.66
941.95
797.89
1,070.49
978.43
Net Current Assets
3,964.90
5,396.11
5,574.01
415.90
-1,458.96
-2,348.40
-359.22
-136.60
1,255.70
1,125.67
Total Assets
43,505.70
33,615.81
28,603.78
19,950.13
17,621.52
16,222.23
14,931.00
14,132.97
14,003.19
11,208.24

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
-4,409.38
-1,756.19
-672.16
392.01
1,240.35
1,689.00
569.40
198.55
-1,049.56
-393.85
PBT
1,680.58
1,282.36
617.20
1,082.96
1,085.95
596.86
626.23
431.68
518.79
466.72
Adjustment
96.21
55.29
-209.85
-102.65
-332.68
-122.23
91.15
8.78
9.78
9.66
Changes in Working Capital
-5,893.92
-2,723.37
-970.49
-458.76
643.62
1,374.80
101.33
-85.54
-1,399.62
-698.26
Cash after chg. in Working capital
-4,117.13
-1,385.72
-563.14
521.55
1,396.89
1,849.43
818.71
354.92
-871.05
-221.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-292.25
-370.47
-109.02
-129.54
-156.54
-160.43
-249.31
-156.37
-178.51
-171.97
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
0.00
0.00
0.00
Cash From Investing Activity
1,775.26
42.76
-5,152.05
-1,874.31
-1,373.46
-1,015.83
-234.49
-187.66
-458.11
-901.64
Net Fixed Assets
-179.39
434.58
-413.03
-278.43
-17.39
-31.41
-70.74
257.16
-339.37
-124.98
Net Investments
-1,000.94
-1,548.60
-1,384.28
243.23
103.09
-48.75
-288.47
-245.24
-329.52
-709.01
Others
2,955.59
1,156.78
-3,354.74
-1,839.11
-1,459.16
-935.67
124.72
-199.58
210.78
-67.65
Cash from Financing Activity
3,534.62
1,915.93
5,772.23
1,349.19
1,055.71
-959.26
-528.03
2.34
1,409.47
1,420.22
Net Cash Inflow / Outflow
900.50
202.50
-51.98
-133.11
922.60
-286.09
-193.12
13.23
-98.20
124.73
Opening Cash & Equivalents
600.37
394.36
441.57
574.44
-361.35
-75.26
117.60
57.29
286.67
161.16
Closing Cash & Equivalent
1,576.96
600.37
394.36
441.57
574.44
-361.35
-75.52
73.67
187.91
286.67

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.)
236.90
211.47
224.16
171.73
128.90
98.92
94.87
87.02
93.41
84.02
ROA
3.68%
3.19%
0.16%
2.93%
1.72%
0.91%
0.79%
0.55%
3.09%
2.86%
ROE
18.83%
13.54%
0.58%
10.88%
7.61%
4.34%
3.77%
2.57%
12.91%
10.18%
ROCE
10.72%
9.77%
4.81%
10.75%
9.49%
6.35%
6.56%
5.51%
8.87%
9.13%
Fixed Asset Turnover
2.71
2.60
1.81
2.49
2.92
2.60
2.66
2.78
3.99
4.06
Receivable days
33.98
40.55
58.88
42.63
34.43
38.15
37.90
36.01
22.90
23.22
Inventory Days
232.11
176.27
179.53
103.72
131.04
196.80
212.99
247.41
190.05
183.94
Payable days
307.91
127.52
198.19
35.82
34.99
44.55
55.85
59.20
50.56
60.24
Cash Conversion Cycle
-41.81
89.30
40.22
110.54
130.48
190.41
195.04
224.22
162.39
146.91
Total Debt/Equity
2.44
2.02
1.32
1.25
1.64
2.08
2.37
2.44
1.88
1.50
Interest Cover
2.78
3.06
1.56
2.67
1.99
1.61
1.70
1.54
3.71
4.93

News Update:


  • Godrej Industries makes further investment in Godrej Capital
    1st Mar 2024, 09:16 AM

    Consequently, the company now holds 89.48% of the total paid up share capital of Godrej Capital

    Read More
  • Godrej Industries - Quarterly Results
    9th Feb 2024, 17:48 PM

    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.