Nifty
:
15791.75
Sensex
:
52529.98
-77.50 (-0.49%)
-243.07 (-0.46%)
Nifty
Sensex
:
:
15791.75
52529.98
-77.50 (-0.49%)
-243.07 (-0.46%)

Godrej Industries Ltd.

Chemicals

Rating :
48/99

BSE: 500164 | NSE: GODREJIND

NSE BSE
548.60
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  551.85
  •  554.40
  •  544.30
  •  551.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  130148
  •  716.36
  •  611.55
  •  345.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,478.98
  • 55.23
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,747.46
  • N/A
  • 2.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.19%
  • 0.67%
  • 5.87%
  • FII
  • DII
  • Others
  • 7.79%
  • 4.20%
  • 14.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.09
  • 8.83
  • 7.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.50
  • 15.25
  • 4.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.80
  • -2.07
  • -49.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.16
  • 36.07
  • 32.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.80
  • 4.02
  • 3.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.23
  • 22.76
  • 18.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
2,610.69
3,120.67
-16.34%
2,356.47
2,696.31
-12.60%
2,386.29
2,628.71
-9.22%
1,980.06
2,845.06
-30.40%
Expenses
2,626.66
2,909.15
-9.71%
2,264.17
2,537.71
-10.78%
2,252.57
2,477.58
-9.08%
1,876.64
2,556.04
-26.58%
EBITDA
-15.97
211.52
-
92.30
158.60
-41.80%
133.72
151.13
-11.52%
103.42
289.02
-64.22%
EBIDTM
-0.61%
6.78%
3.92%
5.88%
5.60%
5.75%
5.22%
10.16%
Other Income
174.58
157.37
10.94%
165.12
158.56
4.14%
182.87
161.00
13.58%
138.69
95.63
45.03%
Interest
124.38
117.28
6.05%
112.95
120.30
-6.11%
117.24
129.02
-9.13%
114.35
124.32
-8.02%
Depreciation
62.76
61.13
2.67%
61.51
58.98
4.29%
60.80
57.54
5.67%
57.28
56.19
1.94%
PBT
-28.53
180.56
-
82.96
137.88
-39.83%
138.55
125.57
10.34%
70.48
204.14
-65.47%
Tax
98.43
107.07
-8.07%
39.37
58.44
-32.63%
50.34
20.47
145.92%
39.11
85.47
-54.24%
PAT
-126.96
73.49
-
43.59
79.44
-45.13%
88.21
105.10
-16.07%
31.37
118.67
-73.57%
PATM
-4.86%
2.35%
1.85%
2.95%
3.70%
4.00%
1.58%
4.17%
EPS
-0.47
0.79
-
3.92
3.36
16.67%
4.45
9.23
-51.79%
2.03
3.07
-33.88%

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
9,333.51
11,377.75
11,186.97
9,075.67
8,365.13
7,453.59
9,229.89
7,917.93
6,964.32
5,612.09
4,349.75
Net Sales Growth
-17.33%
1.71%
23.26%
8.49%
12.23%
-19.25%
16.57%
13.69%
24.09%
29.02%
 
Cost Of Goods Sold
4,375.80
6,988.47
7,899.99
7,067.55
5,106.23
3,903.27
7,450.96
6,289.89
5,537.43
4,390.43
3,331.46
Gross Profit
4,957.71
4,389.28
3,286.98
2,008.12
3,258.90
3,550.32
1,778.93
1,628.04
1,426.89
1,221.66
1,018.29
GP Margin
53.12%
38.58%
29.38%
22.13%
38.96%
47.63%
19.27%
20.56%
20.49%
21.77%
23.41%
Total Expenditure
9,020.04
10,583.69
10,555.56
9,423.66
7,724.20
7,063.06
8,744.48
7,473.57
6,590.94
5,346.52
4,125.85
Power & Fuel Cost
-
231.41
203.60
184.08
171.51
156.76
164.98
165.49
141.74
122.43
102.42
% Of Sales
-
2.03%
1.82%
2.03%
2.05%
2.10%
1.79%
2.09%
2.04%
2.18%
2.35%
Employee Cost
-
691.83
626.92
574.16
474.52
364.86
322.52
294.24
269.75
258.95
218.91
% Of Sales
-
6.08%
5.60%
6.33%
5.67%
4.90%
3.49%
3.72%
3.87%
4.61%
5.03%
Manufacturing Exp.
-
1,733.07
968.78
804.39
1,329.54
2,045.57
158.46
146.49
159.11
141.55
118.43
% Of Sales
-
15.23%
8.66%
8.86%
15.89%
27.44%
1.72%
1.85%
2.28%
2.52%
2.72%
General & Admin Exp.
-
140.92
127.58
161.74
148.15
93.98
130.14
111.66
121.96
119.99
114.39
% Of Sales
-
1.24%
1.14%
1.78%
1.77%
1.26%
1.41%
1.41%
1.75%
2.14%
2.63%
Selling & Distn. Exp.
-
332.62
291.93
234.83
208.78
219.77
324.86
296.62
244.09
186.10
145.26
% Of Sales
-
2.92%
2.61%
2.59%
2.50%
2.95%
3.52%
3.75%
3.50%
3.32%
3.34%
Miscellaneous Exp.
-
465.37
436.76
396.91
285.47
278.85
192.56
169.18
116.86
127.07
145.26
% Of Sales
-
4.09%
3.90%
4.37%
3.41%
3.74%
2.09%
2.14%
1.68%
2.26%
2.18%
EBITDA
313.47
794.06
631.41
-347.99
640.93
390.53
485.41
444.36
373.38
265.57
223.90
EBITDA Margin
3.36%
6.98%
5.64%
-3.83%
7.66%
5.24%
5.26%
5.61%
5.36%
4.73%
5.15%
Other Income
661.26
572.01
483.24
1,178.16
168.87
207.58
125.93
142.30
56.82
97.94
173.49
Interest
468.92
495.44
516.33
413.15
401.82
343.04
191.73
118.88
110.34
110.83
87.93
Depreciation
242.35
241.78
172.98
175.27
148.14
117.21
93.23
70.44
59.45
56.35
55.06
PBT
263.46
628.85
425.34
241.75
259.84
137.86
326.38
397.34
260.41
196.33
254.40
Tax
227.25
272.80
222.22
112.50
167.41
108.69
136.55
171.20
134.21
94.90
73.14
Tax Rate
86.26%
44.08%
43.26%
44.33%
59.24%
58.25%
26.32%
36.68%
31.52%
32.71%
22.66%
PAT
36.21
90.09
17.23
-5.23
-87.18
-84.31
195.89
152.52
215.37
135.01
182.17
PAT before Minority Interest
-19.64
346.12
291.43
141.30
115.19
77.91
382.24
295.52
291.61
195.26
249.57
Minority Interest
-55.85
-256.03
-274.20
-146.53
-202.37
-162.22
-186.35
-143.00
-76.24
-60.25
-67.40
PAT Margin
0.39%
0.79%
0.15%
-0.06%
-1.04%
-1.13%
2.12%
1.93%
3.09%
2.41%
4.19%
PAT Growth
-90.39%
422.87%
-
-
-
-
28.44%
-29.18%
59.52%
-25.89%
 
EPS
1.08
2.68
0.51
-0.16
-2.59
-2.51
5.82
4.53
6.40
4.01
5.41

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
5,786.70
4,346.44
3,334.42
3,195.62
3,001.71
3,227.25
2,734.06
3,105.28
2,367.01
1,930.56
Share Capital
33.65
33.64
33.63
33.61
33.60
33.59
33.12
33.52
31.76
31.76
Total Reserves
5,743.57
4,302.71
3,293.12
3,154.81
2,890.13
3,104.06
2,751.92
2,993.00
2,328.12
1,898.80
Non-Current Liabilities
426.24
874.12
462.78
1,515.87
1,644.20
2,311.89
1,259.31
1,020.68
1,260.39
482.09
Secured Loans
7.35
506.99
532.91
501.66
545.59
595.95
119.12
56.18
827.96
111.03
Unsecured Loans
605.28
689.21
419.38
1,006.60
1,028.76
1,132.21
1,041.32
883.01
359.72
301.08
Long Term Provisions
34.07
26.95
25.33
17.11
14.66
513.83
12.26
15.28
13.31
14.56
Current Liabilities
10,176.53
10,188.82
11,067.81
8,744.92
8,206.39
7,315.52
6,162.97
4,540.63
4,108.89
2,599.44
Trade Payables
2,180.40
1,878.24
1,628.43
1,691.23
1,148.96
1,793.35
1,973.04
1,757.08
1,921.35
819.77
Other Current Liabilities
1,798.34
2,587.20
4,019.07
1,414.83
1,837.75
1,698.42
1,311.05
875.40
819.91
613.36
Short Term Borrowings
6,037.42
5,626.47
5,311.78
5,592.31
5,188.97
3,723.60
2,781.00
1,810.91
1,290.91
1,074.53
Short Term Provisions
160.37
96.91
108.53
46.55
30.71
100.15
97.88
97.24
76.72
91.78
Total Liabilities
19,950.13
17,621.52
16,222.23
14,931.00
14,132.97
14,003.19
11,208.24
9,424.02
8,358.70
5,408.16
Net Block
3,878.73
3,681.69
3,166.26
3,159.58
2,836.91
1,837.11
1,649.94
1,170.00
1,193.34
1,126.27
Gross Block
4,631.74
4,242.32
3,599.56
3,419.90
2,955.65
2,472.26
2,200.21
1,741.91
1,744.55
1,620.51
Accumulated Depreciation
753.01
560.63
433.30
260.32
118.74
635.15
550.27
571.91
551.21
494.24
Non Current Assets
9,376.84
8,891.66
7,502.82
6,545.30
6,063.18
5,431.97
3,919.60
3,318.91
2,566.49
2,248.70
Capital Work in Progress
334.08
201.85
270.51
54.34
274.08
774.68
465.58
628.00
213.67
30.06
Non Current Investment
4,724.98
4,582.12
3,720.54
2,960.16
2,624.55
2,004.13
1,550.64
1,187.44
969.88
768.40
Long Term Loans & Adv.
426.48
419.54
324.54
363.09
313.59
783.73
247.63
320.28
185.91
310.46
Other Non Current Assets
12.57
6.46
20.97
8.13
14.05
32.32
5.81
13.19
3.69
13.51
Current Assets
10,573.29
8,729.86
8,719.41
8,385.70
8,069.79
8,571.22
7,288.64
6,105.11
5,792.19
3,159.44
Current Investments
2,061.57
1,052.10
556.99
369.33
427.39
686.70
785.41
174.19
182.86
20.79
Inventories
3,186.89
3,410.18
4,819.00
5,020.34
4,879.48
5,355.05
4,354.39
3,716.78
3,191.27
1,403.69
Sundry Debtors
1,552.45
1,160.29
1,001.60
905.86
855.60
633.85
543.18
475.84
433.29
297.50
Cash & Bank
978.46
944.73
504.26
234.93
200.92
242.13
306.00
577.54
473.34
268.63
Other Current Assets
2,793.92
754.30
457.90
913.29
1,706.40
1,653.49
1,299.66
1,160.76
1,511.43
1,168.83
Short Term Loans & Adv.
2,013.60
1,408.26
1,379.66
941.95
797.89
1,070.49
978.43
891.29
1,021.61
783.96
Net Current Assets
396.76
-1,458.96
-2,348.40
-359.22
-136.60
1,255.70
1,125.67
1,564.48
1,683.30
560.00
Total Assets
19,950.13
17,621.52
16,222.23
14,931.00
14,132.97
14,003.19
11,208.24
9,424.02
8,358.70
5,408.16

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
393.96
1,240.35
1,689.00
569.40
198.55
-1,049.56
-393.85
344.75
-1,240.55
-382.73
PBT
1,081.01
1,085.95
596.86
626.23
431.68
518.79
466.72
425.82
290.16
322.71
Adjustment
-100.70
-332.68
-122.23
91.15
8.78
9.78
9.66
-19.44
5.68
-72.52
Changes in Working Capital
-458.76
643.62
1,374.80
101.33
-85.54
-1,399.62
-698.26
85.51
-1,399.33
-559.06
Cash after chg. in Working capital
521.55
1,396.89
1,849.43
818.71
354.92
-871.05
-221.88
491.89
-1,103.49
-308.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-127.59
-156.54
-160.43
-249.31
-156.37
-178.51
-171.97
-147.14
-137.06
-73.86
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
-1,874.31
-1,373.46
-1,015.83
-234.49
-187.66
-458.11
-901.64
-774.10
-221.87
233.34
Net Fixed Assets
-46.79
-17.39
-31.41
-70.74
257.16
-339.37
-124.98
-357.17
-178.02
-44.42
Net Investments
76.85
103.09
-48.75
-288.47
-245.24
-329.52
-709.01
14.56
-120.07
-86.11
Others
-1,904.37
-1,459.16
-935.67
124.72
-199.58
210.78
-67.65
-431.49
76.22
363.87
Cash from Financing Activity
1,347.24
1,055.71
-959.26
-528.03
2.34
1,409.47
1,420.22
403.30
1,472.14
156.33
Net Cash Inflow / Outflow
-133.11
922.60
-286.09
-193.12
13.23
-98.20
124.73
-26.05
9.72
6.94
Opening Cash & Equivalents
574.44
-361.35
-75.26
117.60
57.29
286.67
161.16
180.27
157.10
147.88
Closing Cash & Equivalent
441.57
574.44
-361.35
-75.52
73.67
187.91
286.67
161.16
180.27
157.10

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.)
171.69
128.90
98.92
94.87
87.02
93.41
84.02
89.99
73.91
60.38
ROA
1.84%
1.72%
0.91%
0.79%
0.55%
3.09%
2.86%
3.28%
2.84%
5.10%
ROE
6.84%
7.61%
4.34%
3.77%
2.57%
12.91%
10.18%
10.86%
9.15%
13.59%
ROCE
9.10%
9.49%
6.35%
6.56%
5.51%
8.87%
9.13%
9.62%
9.01%
11.89%
Fixed Asset Turnover
2.62
2.92
2.60
2.66
2.78
3.99
4.06
4.05
3.38
2.92
Receivable days
42.64
34.43
38.15
37.90
36.01
22.90
23.22
23.49
23.45
29.77
Inventory Days
103.69
131.04
196.80
212.99
247.41
190.05
183.94
178.49
147.42
100.79
Payable days
37.87
34.99
44.55
55.85
59.20
50.56
60.24
80.34
81.11
47.94
Cash Conversion Cycle
108.46
130.48
190.41
195.04
224.22
162.39
146.91
121.64
89.76
82.62
Total Debt/Equity
1.25
1.64
2.08
2.37
2.44
1.88
1.50
0.94
1.22
0.92
Interest Cover
2.25
1.99
1.61
1.70
1.54
3.71
4.93
4.86
3.62
4.67

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Godrej Industries reports consolidated net loss of Rs 16 crore in Q4
    22nd May 2021, 09:41 AM

    Total consolidated income of the company decreased by 15.03% at Rs 2785.27 crore for Q4FY21

    Read More
  • Godrej Industries to raise Rs 750 crore on private placement basis
    6th May 2021, 10:13 AM

    The company’s Management Committee of the Board of Directors on May 5, 2021 has approved the same

    Read More
  • Godrej industries acquires stake in Pyxis Holdings
    25th Mar 2021, 16:34 PM

    Consequent to the said acquisition, Pyxis Holdings has become the subsidiary of the Company

    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.