Nifty
:
16945.05
Sensex
:
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)
Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Godrej Industries Ltd.

Chemicals

Rating :
52/99

BSE: 500164 | NSE: GODREJIND

NSE BSE
408.75
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 408.55
  • 411.00
  • 405.85
  • 407.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  94617
  •  386.41
  •  550.00
  •  398.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,751.67
  • 15.22
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,376.38
  • N/A
  • 1.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.17%
  • 0.79%
  • 5.74%
  • FII
  • DII
  • Others
  • 9.79%
  • 2.11%
  • 14.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.33
  • 9.26
  • 7.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.82
  • 10.15
  • 5.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.53
  • -
  • 8.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.19
  • 34.19
  • 37.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.57
  • 2.97
  • 2.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.25
  • 19.20
  • 17.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
3,842.55
3,514.61
9.33%
4,021.04
3,280.18
22.59%
4,024.55
2,890.49
39.23%
4,444.87
2,610.69
70.26%
Expenses
3,469.38
3,272.08
6.03%
3,800.61
3,111.59
22.14%
3,707.81
2,748.36
34.91%
3,954.63
2,626.66
50.56%
EBITDA
373.17
242.53
53.87%
220.43
168.59
30.75%
316.74
142.13
122.85%
490.24
-15.97
-
EBIDTM
9.71%
6.90%
5.48%
5.14%
7.87%
4.92%
11.03%
-0.61%
Other Income
316.19
219.93
43.77%
254.88
221.67
14.98%
217.91
210.41
3.56%
282.51
174.58
61.82%
Interest
247.79
166.91
48.46%
223.24
147.26
51.60%
188.16
133.58
40.86%
175.38
124.38
41.00%
Depreciation
77.93
71.04
9.70%
75.63
66.72
13.35%
71.57
63.59
12.55%
72.22
62.76
15.07%
PBT
363.64
158.19
129.88%
176.44
176.28
0.09%
274.92
155.37
76.95%
507.62
-28.53
-
Tax
78.67
46.71
68.42%
4.37
60.39
-92.76%
60.34
51.18
17.90%
131.56
98.38
33.73%
PAT
284.97
111.48
155.62%
172.07
115.89
48.48%
214.58
104.19
105.95%
376.06
-126.91
-
PATM
7.42%
3.17%
4.28%
3.53%
5.33%
3.60%
8.46%
-4.86%
EPS
9.35
4.29
117.95%
4.64
4.27
8.67%
6.06
4.12
47.09%
6.75
-0.47
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
16,333.01
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
6,964.32
Net Sales Growth
32.83%
51.39%
-17.97%
1.71%
23.26%
8.49%
12.23%
-19.25%
16.57%
13.69%
 
Cost Of Goods Sold
7,626.34
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
5,537.43
Gross Profit
8,706.67
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
1,426.89
GP Margin
53.31%
40.33%
61.59%
38.58%
29.38%
22.13%
38.96%
47.63%
19.27%
20.56%
20.49%
Total Expenditure
14,932.43
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
6,590.94
Power & Fuel Cost
-
262.96
209.35
231.41
203.60
184.08
171.51
156.76
164.98
165.49
141.74
% Of Sales
-
1.86%
2.24%
2.03%
1.82%
2.03%
2.05%
2.10%
1.79%
2.09%
2.04%
Employee Cost
-
768.79
806.96
691.83
626.92
574.16
474.52
364.86
322.52
294.24
269.75
% Of Sales
-
5.44%
8.65%
6.08%
5.60%
6.33%
5.67%
4.90%
3.49%
3.72%
3.87%
Manufacturing Exp.
-
2,564.83
3,616.89
1,733.07
968.78
804.39
1,329.54
2,045.57
158.46
146.49
159.11
% Of Sales
-
18.15%
38.75%
15.23%
8.66%
8.86%
15.89%
27.44%
1.72%
1.85%
2.28%
General & Admin Exp.
-
128.03
104.14
140.92
127.58
161.74
148.15
93.98
130.14
111.66
121.96
% Of Sales
-
0.91%
1.12%
1.24%
1.14%
1.78%
1.77%
1.26%
1.41%
1.41%
1.75%
Selling & Distn. Exp.
-
431.83
286.19
332.62
291.93
234.83
208.78
219.77
324.86
296.62
244.09
% Of Sales
-
3.06%
3.07%
2.92%
2.61%
2.59%
2.50%
2.95%
3.52%
3.75%
3.50%
Miscellaneous Exp.
-
498.92
411.92
465.37
436.76
396.91
285.47
278.85
192.56
169.18
244.09
% Of Sales
-
3.53%
4.41%
4.09%
3.90%
4.37%
3.41%
3.74%
2.09%
2.14%
1.68%
EBITDA
1,400.58
1,043.47
313.48
794.06
631.41
-347.99
640.93
390.53
485.41
444.36
373.38
EBITDA Margin
8.58%
7.38%
3.36%
6.98%
5.64%
-3.83%
7.66%
5.24%
5.26%
5.61%
5.36%
Other Income
1,071.49
934.52
661.26
572.01
483.24
1,178.16
168.87
207.58
125.93
142.30
56.82
Interest
834.57
623.14
468.93
493.49
516.33
413.15
401.82
343.04
191.73
118.88
110.34
Depreciation
297.35
273.59
242.34
241.79
172.98
175.27
148.14
117.21
93.23
70.44
59.45
PBT
1,322.62
1,081.26
263.47
630.79
425.34
241.75
259.84
137.86
326.38
397.34
260.41
Tax
274.94
289.93
226.15
271.44
222.22
112.50
167.41
108.69
136.55
171.20
134.21
Tax Rate
20.79%
29.07%
85.42%
33.03%
43.26%
44.33%
59.24%
58.25%
26.32%
36.68%
31.52%
PAT
1,047.68
368.78
-17.83
292.66
17.23
-5.23
-87.18
-84.31
195.89
152.52
215.37
PAT before Minority Interest
668.32
707.48
38.59
550.37
291.43
141.30
115.19
77.91
382.24
295.52
291.61
Minority Interest
-379.36
-338.70
-56.42
-257.71
-274.20
-146.53
-202.37
-162.22
-186.35
-143.00
-76.24
PAT Margin
6.41%
2.61%
-0.19%
2.57%
0.15%
-0.06%
-1.04%
-1.13%
2.12%
1.93%
3.09%
PAT Growth
411.94%
-
-
1,598.55%
-
-
-
-
28.44%
-29.18%
 
EPS
31.13
10.96
-0.53
8.69
0.51
-0.16
-2.59
-2.50
5.82
4.53
6.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
3,105.28
Share Capital
33.66
33.66
33.65
33.64
33.63
33.61
33.60
33.59
33.12
33.52
Total Reserves
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
2,993.00
Non-Current Liabilities
5,465.37
3,190.21
442.07
874.12
462.78
1,515.87
1,644.20
2,311.89
1,259.31
1,020.68
Secured Loans
1,104.36
6.28
7.35
506.99
532.91
501.66
545.59
595.95
119.12
56.18
Unsecured Loans
4,349.04
3,104.32
605.28
689.21
419.38
1,006.60
1,028.76
1,132.21
1,041.32
883.01
Long Term Provisions
42.05
39.08
34.07
26.95
25.33
17.11
14.66
513.83
12.26
15.28
Current Liabilities
15,075.39
12,043.16
10,157.39
10,188.82
11,067.81
8,744.92
8,206.39
7,315.52
6,162.97
4,540.63
Trade Payables
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
1,757.08
Other Current Liabilities
2,563.14
1,861.80
1,798.34
2,587.20
4,019.07
1,414.83
1,837.75
1,698.42
1,311.05
875.40
Short Term Borrowings
8,582.81
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
Short Term Provisions
200.42
129.63
141.23
96.91
108.53
46.55
30.71
100.15
97.88
97.24
Total Liabilities
33,621.79
28,603.78
19,950.13
17,621.52
16,222.23
14,931.00
14,132.97
14,003.19
11,208.24
9,424.02
Net Block
4,970.62
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
Gross Block
6,305.48
5,618.07
4,908.30
4,242.32
3,599.56
3,419.90
2,955.65
2,472.26
2,200.21
1,741.91
Accumulated Depreciation
1,334.86
1,080.43
837.22
560.63
433.30
260.32
118.74
635.15
550.27
571.91
Non Current Assets
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
3,318.91
Capital Work in Progress
483.07
443.61
334.08
201.85
270.51
54.34
274.08
774.68
465.58
628.00
Non Current Investment
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
1,187.44
Long Term Loans & Adv.
2,223.29
329.29
426.48
419.54
324.54
363.09
313.59
783.73
247.63
320.28
Other Non Current Assets
24.71
762.69
12.57
6.46
20.97
8.13
14.05
32.32
5.81
13.19
Current Assets
20,471.95
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
Current Investments
4,161.07
5,038.60
2,061.57
1,052.10
556.99
369.33
427.39
686.70
785.41
174.19
Inventories
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
3,716.78
Sundry Debtors
1,676.04
1,523.05
1,551.72
1,160.29
1,001.60
905.86
855.60
633.85
543.18
475.84
Cash & Bank
1,823.94
852.15
978.46
944.73
504.26
234.93
200.92
242.13
306.00
577.54
Other Current Assets
5,092.24
1,020.99
638.65
754.30
1,837.56
1,855.24
1,706.40
1,653.49
1,299.66
1,160.76
Short Term Loans & Adv.
3,655.62
2,994.96
2,155.33
1,408.26
1,379.66
941.95
797.89
1,070.49
978.43
891.29
Net Current Assets
5,396.56
5,574.01
415.90
-1,458.96
-2,348.40
-359.22
-136.60
1,255.70
1,125.67
1,564.48
Total Assets
33,621.79
28,603.78
19,950.13
17,621.52
16,222.23
14,931.00
14,132.97
14,003.19
11,208.24
9,424.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-1,756.19
-672.16
392.01
1,240.35
1,689.00
569.40
198.55
-1,049.56
-393.85
344.75
PBT
1,282.36
617.20
1,082.96
1,085.95
596.86
626.23
431.68
518.79
466.72
425.82
Adjustment
55.29
-209.85
-102.65
-332.68
-122.23
91.15
8.78
9.78
9.66
-19.44
Changes in Working Capital
-2,723.37
-970.49
-458.76
643.62
1,374.80
101.33
-85.54
-1,399.62
-698.26
85.51
Cash after chg. in Working capital
-1,385.72
-563.14
521.55
1,396.89
1,849.43
818.71
354.92
-871.05
-221.88
491.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-370.47
-109.02
-129.54
-156.54
-160.43
-249.31
-156.37
-178.51
-171.97
-147.14
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
42.76
-5,152.05
-1,874.31
-1,373.46
-1,015.83
-234.49
-187.66
-458.11
-901.64
-774.10
Net Fixed Assets
-6.32
-413.03
-278.43
-17.39
-31.41
-70.74
257.16
-339.37
-124.98
-357.17
Net Investments
-1,548.60
-1,384.28
243.23
103.09
-48.75
-288.47
-245.24
-329.52
-709.01
14.56
Others
1,597.68
-3,354.74
-1,839.11
-1,459.16
-935.67
124.72
-199.58
210.78
-67.65
-431.49
Cash from Financing Activity
1,915.93
5,772.23
1,349.19
1,055.71
-959.26
-528.03
2.34
1,409.47
1,420.22
403.30
Net Cash Inflow / Outflow
202.50
-51.98
-133.11
922.60
-286.09
-193.12
13.23
-98.20
124.73
-26.05
Opening Cash & Equivalents
394.36
441.57
574.44
-361.35
-75.26
117.60
57.29
286.67
161.16
180.27
Closing Cash & Equivalent
600.37
394.36
441.57
574.44
-361.35
-75.52
73.67
187.91
286.67
161.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
211.47
224.16
171.73
128.90
98.92
94.87
87.02
93.41
84.02
89.99
ROA
2.27%
0.16%
2.93%
1.72%
0.91%
0.79%
0.55%
3.09%
2.86%
3.28%
ROE
9.65%
0.58%
10.88%
7.61%
4.34%
3.77%
2.57%
12.91%
10.18%
10.86%
ROCE
8.29%
4.81%
10.75%
9.49%
6.35%
6.56%
5.51%
8.87%
9.13%
9.62%
Fixed Asset Turnover
2.41
1.81
2.49
2.92
2.60
2.66
2.78
3.99
4.06
4.05
Receivable days
40.55
58.88
42.63
34.43
38.15
37.90
36.01
22.90
23.22
23.49
Inventory Days
176.27
179.53
103.72
131.04
196.80
212.99
247.41
190.05
183.94
178.49
Payable days
127.52
198.19
35.82
34.99
44.55
55.85
59.20
50.56
60.24
80.34
Cash Conversion Cycle
89.30
40.22
110.54
130.48
190.41
195.04
224.22
162.39
146.91
121.64
Total Debt/Equity
2.03
1.32
1.25
1.64
2.08
2.37
2.44
1.88
1.50
0.94
Interest Cover
2.60
1.56
2.67
1.99
1.61
1.70
1.54
3.71
4.93
4.86

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Godrej industries gets nod to raise Rs 1,000 crore through NCDs
    13th Mar 2023, 10:07 AM

    The issue has been divided into two tranches of 25,000 NCDs with a face value of Rs 1 lakh each

    Read More
  • Godrej industries acquires 26% stake in Clean Max Kaze
    15th Feb 2023, 09:27 AM

    The company has acquired 2,600 equity shares of face value of Rs 10 each at par for a consideration of Rs 26,000

    Read More
  • Godrej Industries reports over 2-fold jump in Q3 consolidated net profit
    13th Feb 2023, 16:23 PM

    Total consolidated income of the company increased by 11.36% to Rs 4158.74 crore for Q3FY23

    Read More
  • Godrej Industries - Quarterly Results
    13th Feb 2023, 14:35 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.