Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Chemicals

Rating :
50/99

BSE: 500164 | NSE: GODREJIND

256.15
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  257.00
  •  264.50
  •  245.20
  •  255.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  852036
  •  2159.47
  •  509.00
  •  233.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,611.85
  • 10.46
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,858.98
  • 0.45%
  • 1.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.21%
  • 2.69%
  • 5.85%
  • FII
  • DII
  • Others
  • 11.22%
  • 4.07%
  • 13.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.55
  • 3.83
  • 10.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.42
  • 5.40
  • -0.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.79
  • -38.50
  • -14.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.74
  • 32.72
  • 36.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.92
  • 4.28
  • 4.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.99
  • 24.49
  • 23.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
3,120.67
2,971.78
5.01%
2,696.31
2,417.58
11.53%
2,628.71
2,538.39
3.56%
2,845.06
2,951.31
-3.60%
Expenses
2,909.15
2,733.48
6.43%
2,537.71
2,347.04
8.12%
2,477.58
2,389.69
3.68%
2,556.04
2,731.33
-6.42%
EBITDA
211.52
238.30
-11.24%
158.60
70.54
124.84%
151.13
148.70
1.63%
289.02
219.98
31.38%
EBIDTM
6.78%
8.02%
5.88%
2.92%
5.75%
5.86%
10.16%
7.45%
Other Income
157.37
169.50
-7.16%
158.56
101.91
55.59%
161.00
133.08
20.98%
95.63
77.44
23.49%
Interest
119.23
137.09
-13.03%
120.30
118.75
1.31%
129.02
130.24
-0.94%
124.32
124.29
0.02%
Depreciation
61.13
45.30
34.94%
58.98
41.05
43.68%
57.54
40.62
41.65%
56.19
38.99
44.11%
PBT
178.61
313.71
-43.07%
137.88
12.65
989.96%
125.57
110.92
13.21%
204.14
134.14
52.18%
Tax
106.43
104.84
1.52%
59.64
18.74
218.25%
21.26
28.81
-26.21%
85.47
69.83
22.40%
PAT
72.18
208.87
-65.44%
78.24
-6.09
-
104.31
82.11
27.04%
118.67
64.31
84.53%
PATM
2.31%
7.03%
2.90%
-0.25%
3.97%
3.23%
4.17%
2.18%
EPS
0.77
8.84
-91.29%
3.35
2.30
45.65%
9.22
4.04
128.22%
3.07
2.34
31.20%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
11,290.75
11,139.97
9,075.67
8,365.13
7,453.59
9,229.89
7,917.93
6,964.32
5,612.09
4,349.75
3,414.17
Net Sales Growth
3.78%
22.75%
8.49%
12.23%
-19.25%
16.57%
13.69%
24.09%
29.02%
27.40%
 
Cost Of Goods Sold
7,460.39
7,896.35
7,067.55
5,106.23
3,903.27
7,450.96
6,289.89
5,537.43
4,390.43
3,331.46
2,683.00
Gross Profit
3,830.36
3,243.62
2,008.12
3,258.90
3,550.32
1,778.93
1,628.04
1,426.89
1,221.66
1,018.29
731.17
GP Margin
33.92%
29.12%
22.13%
38.96%
47.63%
19.27%
20.56%
20.49%
21.77%
23.41%
21.42%
Total Expenditure
10,480.48
10,508.57
9,423.66
7,724.20
7,063.06
8,744.48
7,473.57
6,590.94
5,346.52
4,125.85
3,373.08
Power & Fuel Cost
-
215.44
184.08
171.51
156.76
164.98
165.49
141.74
122.43
102.42
85.23
% Of Sales
-
1.93%
2.03%
2.05%
2.10%
1.79%
2.09%
2.04%
2.18%
2.35%
2.50%
Employee Cost
-
626.92
574.16
474.52
364.86
322.52
294.24
269.75
258.95
218.91
169.14
% Of Sales
-
5.63%
6.33%
5.67%
4.90%
3.49%
3.72%
3.87%
4.61%
5.03%
4.95%
Manufacturing Exp.
-
975.14
804.39
1,329.54
2,045.57
158.46
146.49
159.11
141.55
118.43
86.25
% Of Sales
-
8.75%
8.86%
15.89%
27.44%
1.72%
1.85%
2.28%
2.52%
2.72%
2.53%
General & Admin Exp.
-
174.95
161.74
148.15
93.98
130.14
111.66
121.96
119.99
114.39
144.13
% Of Sales
-
1.57%
1.78%
1.77%
1.26%
1.41%
1.41%
1.75%
2.14%
2.63%
4.22%
Selling & Distn. Exp.
-
257.98
234.83
208.78
219.77
324.86
296.62
244.09
186.10
145.26
127.68
% Of Sales
-
2.32%
2.59%
2.50%
2.95%
3.52%
3.75%
3.50%
3.32%
3.34%
3.74%
Miscellaneous Exp.
-
361.79
396.91
285.47
278.85
192.56
169.18
116.86
127.07
94.98
127.68
% Of Sales
-
3.25%
4.37%
3.41%
3.74%
2.09%
2.14%
1.68%
2.26%
2.18%
2.27%
EBITDA
810.27
631.40
-347.99
640.93
390.53
485.41
444.36
373.38
265.57
223.90
41.09
EBITDA Margin
7.18%
5.67%
-3.83%
7.66%
5.24%
5.26%
5.61%
5.36%
4.73%
5.15%
1.20%
Other Income
572.56
483.25
1,178.16
168.87
207.58
125.93
142.30
56.82
97.94
173.49
200.54
Interest
492.87
516.33
413.15
401.82
343.04
191.73
118.88
110.34
110.83
87.93
84.13
Depreciation
233.84
172.97
175.27
148.14
117.21
93.23
70.44
59.45
56.35
55.06
50.17
PBT
646.20
425.35
241.75
259.84
137.86
326.38
397.34
260.41
196.33
254.40
107.33
Tax
272.80
222.22
112.50
167.41
108.69
136.55
171.20
134.21
94.90
73.14
44.77
Tax Rate
42.22%
43.26%
44.33%
59.24%
58.25%
26.32%
36.68%
31.52%
32.71%
22.66%
21.02%
PAT
373.40
17.23
-5.23
-87.18
-84.31
195.89
152.52
215.37
135.01
182.17
122.21
PAT before Minority Interest
117.38
291.43
141.30
115.19
77.91
382.24
295.52
291.61
195.26
249.57
168.20
Minority Interest
-256.02
-274.20
-146.53
-202.37
-162.22
-186.35
-143.00
-76.24
-60.25
-67.40
-45.99
PAT Margin
3.31%
0.15%
-0.06%
-1.04%
-1.13%
2.12%
1.93%
3.09%
2.41%
4.19%
3.58%
PAT Growth
6.93%
-
-
-
-
28.44%
-29.18%
59.52%
-25.89%
49.06%
 
Unadjusted EPS
16.41
17.48
10.00
7.13
4.51
12.00
9.73
11.98
9.18
9.24
6.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
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
1,765.58
Share Capital
33.64
33.63
33.61
33.60
33.59
33.12
33.52
31.76
31.76
31.76
Total Reserves
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
1,733.82
Non-Current Liabilities
938.93
462.78
1,515.87
1,644.20
2,311.89
1,259.31
1,020.68
1,260.39
482.09
1,531.98
Secured Loans
571.37
532.91
501.66
545.59
595.95
119.12
56.18
827.96
111.03
714.95
Unsecured Loans
689.21
419.38
1,006.60
1,028.76
1,132.21
1,041.32
883.01
359.72
301.08
766.24
Long Term Provisions
27.38
25.33
17.11
14.66
513.83
12.26
15.28
13.31
14.56
0.00
Current Liabilities
10,193.46
11,067.81
8,744.92
8,206.39
7,315.52
6,162.97
4,540.63
4,108.89
2,599.44
762.61
Trade Payables
1,955.91
1,628.43
1,691.23
1,148.96
1,793.35
1,973.04
1,757.08
1,921.35
819.77
505.48
Other Current Liabilities
2,494.05
4,019.07
1,414.83
1,837.75
1,698.42
1,311.05
875.40
819.91
613.36
174.01
Short Term Borrowings
5,642.47
5,311.78
5,592.31
5,188.97
3,723.60
2,781.00
1,810.91
1,290.91
1,074.53
0.00
Short Term Provisions
101.03
108.53
46.55
30.71
100.15
97.88
97.24
76.72
91.78
83.12
Total Liabilities
17,690.97
16,222.23
14,931.00
14,132.97
14,003.19
11,208.24
9,424.02
8,358.70
5,408.16
4,375.64
Net Block
3,735.61
3,166.26
3,159.58
2,836.91
1,837.11
1,649.94
1,170.00
1,193.34
1,126.27
957.64
Gross Block
4,327.23
3,599.56
3,419.90
2,955.65
2,472.26
2,200.21
1,741.91
1,744.55
1,620.51
1,406.05
Accumulated Depreciation
591.62
433.30
260.32
118.74
635.15
550.27
571.91
551.21
494.24
448.41
Non Current Assets
8,964.84
7,502.82
6,545.30
6,063.18
5,431.97
3,919.60
3,318.91
2,566.49
2,248.70
1,711.44
Capital Work in Progress
203.52
270.51
54.34
274.08
774.68
465.58
628.00
213.67
30.06
38.91
Non Current Investment
4,582.43
3,720.54
2,960.16
2,624.55
2,004.13
1,550.64
1,187.44
969.88
768.40
714.89
Long Term Loans & Adv.
434.18
324.54
363.09
313.59
783.73
247.63
320.28
185.91
310.46
0.00
Other Non Current Assets
9.10
20.97
8.13
14.05
32.32
5.81
13.19
3.69
13.51
0.00
Current Assets
8,726.13
8,719.41
8,385.70
8,069.79
8,571.22
7,288.64
6,105.11
5,792.19
3,159.44
2,664.20
Current Investments
1,052.10
556.99
369.33
427.39
686.70
785.41
174.19
182.86
20.79
212.58
Inventories
3,444.19
4,819.00
5,020.34
4,879.48
5,355.05
4,354.39
3,716.78
3,191.27
1,403.69
1,035.81
Sundry Debtors
1,228.25
1,001.60
905.86
855.60
633.85
543.18
475.84
433.29
297.50
423.05
Cash & Bank
960.31
504.26
234.93
200.92
242.13
306.00
577.54
473.34
268.63
147.88
Other Current Assets
2,041.28
457.90
913.29
908.51
1,653.49
1,299.66
1,160.76
1,511.43
1,168.83
844.88
Short Term Loans & Adv.
1,402.94
1,379.66
941.95
797.89
1,070.49
978.43
891.29
1,021.61
783.96
844.65
Net Current Assets
-1,467.33
-2,348.40
-359.22
-136.60
1,255.70
1,125.67
1,564.48
1,683.30
560.00
1,901.59
Total Assets
17,690.97
16,222.23
14,931.00
14,132.97
14,003.19
11,208.24
9,424.02
8,358.70
5,408.16
4,375.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,245.89
1,689.00
569.40
198.55
-1,049.56
-393.85
344.75
-1,240.55
-382.73
-108.46
PBT
1,085.95
596.86
626.23
431.68
518.79
466.72
425.82
290.16
322.71
212.97
Adjustment
-332.68
-122.23
91.15
8.78
9.78
9.66
-19.44
5.68
-72.52
-131.14
Changes in Working Capital
649.16
1,374.80
101.33
-85.54
-1,399.62
-698.26
85.51
-1,399.33
-559.06
-130.61
Cash after chg. in Working capital
1,402.43
1,849.43
818.71
354.92
-871.05
-221.88
491.89
-1,103.49
-308.87
-48.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-156.54
-160.43
-249.31
-156.37
-178.51
-171.97
-147.14
-137.06
-73.86
-54.82
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
-1,373.46
-1,015.83
-234.49
-187.66
-458.11
-901.64
-774.10
-221.87
233.34
-12.91
Net Fixed Assets
-17.39
-31.41
-70.74
257.16
-339.37
-124.98
-357.17
-178.02
-44.42
-34.05
Net Investments
112.22
-48.75
-288.47
-245.24
-329.52
-709.01
14.56
-120.07
-86.11
0.45
Others
-1,468.29
-935.67
124.72
-199.58
210.78
-67.65
-431.49
76.22
363.87
20.69
Cash from Financing Activity
1,055.71
-959.26
-528.03
2.34
1,409.47
1,420.22
403.30
1,472.14
156.33
154.44
Net Cash Inflow / Outflow
928.14
-286.09
-193.12
13.23
-98.20
124.73
-26.05
9.72
6.94
33.07
Opening Cash & Equivalents
-348.16
-75.26
117.60
57.29
286.67
161.16
180.27
157.10
147.88
125.20
Closing Cash & Equivalent
579.98
-361.35
-75.52
73.67
187.91
286.67
161.16
180.27
157.10
147.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
128.90
98.92
94.87
87.02
93.41
84.02
89.99
73.91
60.38
55.14
ROA
1.72%
0.91%
0.79%
0.55%
3.09%
2.86%
3.28%
2.84%
5.10%
3.93%
ROE
7.61%
4.34%
3.77%
2.57%
12.91%
10.18%
10.86%
9.15%
13.59%
10.71%
ROCE
9.45%
6.35%
6.56%
5.51%
8.87%
9.13%
9.62%
9.01%
11.89%
9.59%
Fixed Asset Turnover
2.81
2.60
2.66
2.78
3.99
4.06
4.05
3.38
2.92
2.47
Receivable days
36.53
38.15
37.90
36.01
22.90
23.22
23.49
23.45
29.77
68.52
Inventory Days
135.37
196.80
212.99
247.41
190.05
183.94
178.49
147.42
100.79
93.90
Payable days
36.82
44.55
55.85
59.20
50.56
60.24
80.34
81.11
47.94
38.91
Cash Conversion Cycle
135.08
190.41
195.04
224.22
162.39
146.91
121.64
89.76
82.62
123.50
Total Debt/Equity
1.66
2.08
2.37
2.44
1.88
1.50
0.94
1.22
0.92
0.85
Interest Cover
1.99
1.61
1.70
1.54
3.71
4.93
4.86
3.62
4.67
3.53

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.