Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Chemicals

Rating :
48/99

BSE: 500164 | NSE: GODREJIND

634.90
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  631.10
  •  638.60
  •  628.30
  •  631.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  69647
  •  441.17
  •  662.00
  •  413.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,381.52
  • 53.24
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30,433.89
  • N/A
  • 3.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.18%
  • 0.85%
  • 6.35%
  • FII
  • DII
  • Others
  • 8.45%
  • 2.91%
  • 14.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.22
  • 2.21
  • -5.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.67
  • -13.33
  • -13.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -27.15
  • 1.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.56
  • 42.30
  • 32.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.78
  • 3.84
  • 2.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.58
  • 22.99
  • 19.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
3,280.18
2,386.29
37.46%
2,890.49
1,980.06
45.98%
2,610.69
3,120.67
-16.34%
2,356.47
2,696.31
-12.60%
Expenses
3,111.59
2,252.57
38.14%
2,748.36
1,876.64
46.45%
2,626.66
2,909.15
-9.71%
2,264.17
2,537.71
-10.78%
EBITDA
168.59
133.72
26.08%
142.13
103.42
37.43%
-15.97
211.52
-
92.30
158.60
-41.80%
EBIDTM
5.14%
5.60%
4.92%
5.22%
-0.61%
6.78%
3.92%
5.88%
Other Income
221.67
182.87
21.22%
210.41
138.69
51.71%
174.58
157.37
10.94%
165.12
158.56
4.14%
Interest
147.26
117.24
25.61%
133.58
114.35
16.82%
124.38
117.28
6.05%
112.95
120.30
-6.11%
Depreciation
66.72
60.80
9.74%
63.59
57.28
11.02%
62.76
61.13
2.67%
61.51
58.98
4.29%
PBT
176.28
138.55
27.23%
155.37
70.48
120.45%
-28.53
180.56
-
82.96
137.88
-39.83%
Tax
60.39
50.34
19.96%
51.20
38.14
34.24%
98.43
107.07
-8.07%
39.37
58.44
-32.63%
PAT
115.89
88.21
31.38%
104.17
32.34
222.11%
-126.96
73.49
-
43.59
79.44
-45.13%
PATM
3.53%
3.70%
3.60%
1.63%
-4.86%
2.35%
1.85%
2.95%
EPS
4.27
4.45
-4.04%
4.12
2.04
101.96%
-0.47
0.79
-
3.92
3.36
16.67%

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
11,137.83
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
Net Sales Growth
9.37%
-17.97%
1.71%
23.26%
8.49%
12.23%
-19.25%
16.57%
13.69%
24.09%
 
Cost Of Goods Sold
7,827.09
3,595.08
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
Gross Profit
3,310.74
5,738.43
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
GP Margin
29.73%
61.48%
38.58%
29.38%
22.13%
38.96%
47.63%
19.27%
20.56%
20.49%
21.77%
Total Expenditure
10,750.78
9,020.03
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
Power & Fuel Cost
-
209.35
231.41
203.60
184.08
171.51
156.76
164.98
165.49
141.74
122.43
% Of Sales
-
2.24%
2.03%
1.82%
2.03%
2.05%
2.10%
1.79%
2.09%
2.04%
2.18%
Employee Cost
-
806.96
691.83
626.92
574.16
474.52
364.86
322.52
294.24
269.75
258.95
% Of Sales
-
8.65%
6.08%
5.60%
6.33%
5.67%
4.90%
3.49%
3.72%
3.87%
4.61%
Manufacturing Exp.
-
3,606.39
1,733.07
968.78
804.39
1,329.54
2,045.57
158.46
146.49
159.11
141.55
% Of Sales
-
38.64%
15.23%
8.66%
8.86%
15.89%
27.44%
1.72%
1.85%
2.28%
2.52%
General & Admin Exp.
-
104.14
140.92
127.58
161.74
148.15
93.98
130.14
111.66
121.96
119.99
% Of Sales
-
1.12%
1.24%
1.14%
1.78%
1.77%
1.26%
1.41%
1.41%
1.75%
2.14%
Selling & Distn. Exp.
-
286.19
332.62
291.93
234.83
208.78
219.77
324.86
296.62
244.09
186.10
% Of Sales
-
3.07%
2.92%
2.61%
2.59%
2.50%
2.95%
3.52%
3.75%
3.50%
3.32%
Miscellaneous Exp.
-
411.92
465.37
436.76
396.91
285.47
278.85
192.56
169.18
116.86
186.10
% Of Sales
-
4.41%
4.09%
3.90%
4.37%
3.41%
3.74%
2.09%
2.14%
1.68%
2.26%
EBITDA
387.05
313.48
794.06
631.41
-347.99
640.93
390.53
485.41
444.36
373.38
265.57
EBITDA Margin
3.48%
3.36%
6.98%
5.64%
-3.83%
7.66%
5.24%
5.26%
5.61%
5.36%
4.73%
Other Income
771.78
661.26
572.01
483.24
1,178.16
168.87
207.58
125.93
142.30
56.82
97.94
Interest
518.17
468.93
493.49
516.33
413.15
401.82
343.04
191.73
118.88
110.34
110.83
Depreciation
254.58
242.34
241.79
172.98
175.27
148.14
117.21
93.23
70.44
59.45
56.35
PBT
386.08
263.47
630.79
425.34
241.75
259.84
137.86
326.38
397.34
260.41
196.33
Tax
249.39
226.28
271.44
222.22
112.50
167.41
108.69
136.55
171.20
134.21
94.90
Tax Rate
64.60%
85.47%
33.03%
43.26%
44.33%
59.24%
58.25%
26.32%
36.68%
31.52%
32.71%
PAT
136.69
-17.89
292.66
17.23
-5.23
-87.18
-84.31
195.89
152.52
215.37
135.01
PAT before Minority Interest
69.64
38.46
550.37
291.43
141.30
115.19
77.91
382.24
295.52
291.61
195.26
Minority Interest
-67.05
-56.35
-257.71
-274.20
-146.53
-202.37
-162.22
-186.35
-143.00
-76.24
-60.25
PAT Margin
1.23%
-0.19%
2.57%
0.15%
-0.06%
-1.04%
-1.13%
2.12%
1.93%
3.09%
2.41%
PAT Growth
-50.02%
-
1,598.55%
-
-
-
-
28.44%
-29.18%
59.52%
 
EPS
4.06
-0.53
8.69
0.51
-0.16
-2.59
-2.50
5.82
4.53
6.40
4.01

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
7,553.24
5,788.33
4,346.44
3,334.42
3,195.62
3,001.71
3,227.25
2,734.06
3,105.28
2,367.01
Share Capital
33.66
33.65
33.64
33.63
33.61
33.60
33.59
33.12
33.52
31.76
Total Reserves
7,511.36
5,745.20
4,302.71
3,293.12
3,154.81
2,890.13
3,104.06
2,751.92
2,993.00
2,328.12
Non-Current Liabilities
3,188.53
442.07
874.12
462.78
1,515.87
1,644.20
2,311.89
1,259.31
1,020.68
1,260.39
Secured Loans
1,006.28
7.35
506.99
532.91
501.66
545.59
595.95
119.12
56.18
827.96
Unsecured Loans
2,104.32
605.28
689.21
419.38
1,006.60
1,028.76
1,132.21
1,041.32
883.01
359.72
Long Term Provisions
39.08
34.07
26.95
25.33
17.11
14.66
513.83
12.26
15.28
13.31
Current Liabilities
12,044.83
10,157.39
10,188.82
11,067.81
8,744.92
8,206.39
7,315.52
6,162.97
4,540.63
4,108.89
Trade Payables
3,320.74
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
Other Current Liabilities
1,945.16
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
Short Term Borrowings
6,647.61
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
Short Term Provisions
131.32
141.23
96.91
108.53
46.55
30.71
100.15
97.88
97.24
76.72
Total Liabilities
28,603.64
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
Net Block
4,537.64
4,071.08
3,681.69
3,166.26
3,159.58
2,836.91
1,837.11
1,649.94
1,170.00
1,193.34
Gross Block
5,618.06
4,908.30
4,242.32
3,599.56
3,419.90
2,955.65
2,472.26
2,200.21
1,741.91
1,744.55
Accumulated Depreciation
1,080.42
837.22
560.63
433.30
260.32
118.74
635.15
550.27
571.91
551.21
Non Current Assets
10,986.47
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
Capital Work in Progress
443.61
334.08
201.85
270.51
54.34
274.08
774.68
465.58
628.00
213.67
Non Current Investment
4,913.38
4,532.63
4,582.12
3,720.54
2,960.16
2,624.55
2,004.13
1,550.64
1,187.44
969.88
Long Term Loans & Adv.
329.08
426.48
419.54
324.54
363.09
313.59
783.73
247.63
320.28
185.91
Other Non Current Assets
762.76
12.57
6.46
20.97
8.13
14.05
32.32
5.81
13.19
3.69
Current Assets
17,617.17
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
Current Investments
5,038.60
2,061.57
1,052.10
556.99
369.33
427.39
686.70
785.41
174.19
182.86
Inventories
6,187.42
3,187.56
3,410.18
4,819.00
5,020.34
4,879.48
5,355.05
4,354.39
3,716.78
3,191.27
Sundry Debtors
1,510.67
1,551.72
1,160.29
1,001.60
905.86
855.60
633.85
543.18
475.84
433.29
Cash & Bank
852.15
978.46
944.73
504.26
234.93
200.92
242.13
306.00
577.54
473.34
Other Current Assets
4,028.33
638.65
754.30
457.90
1,855.24
1,706.40
1,653.49
1,299.66
1,160.76
1,511.43
Short Term Loans & Adv.
3,007.35
2,155.33
1,408.26
1,379.66
941.95
797.89
1,070.49
978.43
891.29
1,021.61
Net Current Assets
5,572.34
415.90
-1,458.96
-2,348.40
-359.22
-136.60
1,255.70
1,125.67
1,564.48
1,683.30
Total Assets
28,603.64
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

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
-663.58
392.01
1,240.35
1,689.00
569.40
198.55
-1,049.56
-393.85
344.75
-1,240.55
PBT
617.20
1,082.96
1,085.95
596.86
626.23
431.68
518.79
466.72
425.82
290.16
Adjustment
-209.85
-102.65
-332.68
-122.23
91.15
8.78
9.78
9.66
-19.44
5.68
Changes in Working Capital
-961.91
-458.76
643.62
1,374.80
101.33
-85.54
-1,399.62
-698.26
85.51
-1,399.33
Cash after chg. in Working capital
-554.56
521.55
1,396.89
1,849.43
818.71
354.92
-871.05
-221.88
491.89
-1,103.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-109.02
-129.54
-156.54
-160.43
-249.31
-156.37
-178.51
-171.97
-147.14
-137.06
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
-5,160.63
-1,874.31
-1,373.46
-1,015.83
-234.49
-187.66
-458.11
-901.64
-774.10
-221.87
Net Fixed Assets
-413.01
-278.43
-17.39
-31.41
-70.74
257.16
-339.37
-124.98
-357.17
-178.02
Net Investments
-1,384.28
243.23
103.09
-48.75
-288.47
-245.24
-329.52
-709.01
14.56
-120.07
Others
-3,363.34
-1,839.11
-1,459.16
-935.67
124.72
-199.58
210.78
-67.65
-431.49
76.22
Cash from Financing Activity
5,772.23
1,349.19
1,055.71
-959.26
-528.03
2.34
1,409.47
1,420.22
403.30
1,472.14
Net Cash Inflow / Outflow
-51.98
-133.11
922.60
-286.09
-193.12
13.23
-98.20
124.73
-26.05
9.72
Opening Cash & Equivalents
441.57
574.44
-361.35
-75.26
117.60
57.29
286.67
161.16
180.27
157.10
Closing Cash & Equivalent
394.36
441.57
574.44
-361.35
-75.52
73.67
187.91
286.67
161.16
180.27

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.)
224.15
171.73
128.90
98.92
94.87
87.02
93.41
84.02
89.99
73.91
ROA
0.16%
2.93%
1.72%
0.91%
0.79%
0.55%
3.09%
2.86%
3.28%
2.84%
ROE
0.58%
10.88%
7.61%
4.34%
3.77%
2.57%
12.91%
10.18%
10.86%
9.15%
ROCE
4.82%
10.75%
9.49%
6.35%
6.56%
5.51%
8.87%
9.13%
9.62%
9.01%
Fixed Asset Turnover
1.81
2.49
2.92
2.60
2.66
2.78
3.99
4.06
4.05
3.38
Receivable days
58.65
42.63
34.43
38.15
37.90
36.01
22.90
23.22
23.49
23.45
Inventory Days
179.53
103.72
131.04
196.80
212.99
247.41
190.05
183.94
178.49
147.42
Payable days
83.24
35.82
34.99
44.55
55.85
59.20
50.56
60.24
80.34
81.11
Cash Conversion Cycle
154.95
110.54
130.48
190.41
195.04
224.22
162.39
146.91
121.64
89.76
Total Debt/Equity
1.31
1.25
1.64
2.08
2.37
2.44
1.88
1.50
0.94
1.22
Interest Cover
1.56
2.67
1.99
1.61
1.70
1.54
3.71
4.93
4.86
3.62

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.