Nifty
Sensex
:
:
18562.75
62504.80
50.00 (0.27%)
211.16 (0.34%)

Chemicals

Rating :
47/99

BSE: 500164 | NSE: GODREJIND

447.85
28-Nov-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 429.95
  • 449.90
  • 428.20
  • 429.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  607210
  •  2693.78
  •  662.00
  •  401.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,458.61
  • 19.76
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 27,083.32
  • N/A
  • 1.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.17%
  • 0.82%
  • 6.26%
  • FII
  • DII
  • Others
  • 8.96%
  • 2.27%
  • 14.52%

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
  • 33.22
  • 36.31
  • 37.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.64
  • 3.23
  • 2.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.78
  • 20.43
  • 18.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
4,021.04
3,280.18
22.59%
4,024.55
2,890.49
39.23%
4,444.87
2,610.69
70.26%
3,514.61
2,356.47
49.15%
Expenses
3,800.61
3,111.59
22.14%
3,707.81
2,748.36
34.91%
3,954.63
2,626.66
50.56%
3,272.08
2,264.17
44.52%
EBITDA
220.43
168.59
30.75%
316.74
142.13
122.85%
490.24
-15.97
-
242.53
92.30
162.76%
EBIDTM
5.48%
5.14%
7.87%
4.92%
11.03%
-0.61%
6.90%
3.92%
Other Income
254.88
221.67
14.98%
217.91
210.41
3.56%
282.51
174.58
61.82%
219.93
165.12
33.19%
Interest
223.24
147.26
51.60%
188.16
133.58
40.86%
175.38
124.38
41.00%
166.91
112.95
47.77%
Depreciation
75.63
66.72
13.35%
71.57
63.59
12.55%
72.22
62.76
15.07%
71.04
61.51
15.49%
PBT
176.44
176.28
0.09%
274.92
155.37
76.95%
507.62
-28.53
-
158.19
82.96
90.68%
Tax
4.37
60.39
-92.76%
60.34
51.18
17.90%
131.56
98.38
33.73%
46.78
39.37
18.82%
PAT
172.07
115.89
48.48%
214.58
104.19
105.95%
376.06
-126.91
-
111.41
43.59
155.59%
PATM
4.28%
3.53%
5.33%
3.60%
8.46%
-4.86%
3.17%
1.85%
EPS
4.64
4.27
8.67%
6.06
4.12
47.09%
6.75
-0.47
-
4.29
3.92
9.44%

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
16,005.07
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
43.70%
51.39%
-17.97%
1.71%
23.26%
8.49%
12.23%
-19.25%
16.57%
13.69%
 
Cost Of Goods Sold
9,742.49
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
6,262.58
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
39.13%
40.33%
61.59%
38.58%
29.38%
22.13%
38.96%
47.63%
19.27%
20.56%
20.49%
Total Expenditure
14,735.13
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
1,269.94
1,043.47
313.48
794.06
631.41
-347.99
640.93
390.53
485.41
444.36
373.38
EBITDA Margin
7.93%
7.38%
3.36%
6.98%
5.64%
-3.83%
7.66%
5.24%
5.26%
5.61%
5.36%
Other Income
975.23
934.52
661.26
572.01
483.24
1,178.16
168.87
207.58
125.93
142.30
56.82
Interest
753.69
623.14
468.93
493.49
516.33
413.15
401.82
343.04
191.73
118.88
110.34
Depreciation
290.46
273.59
242.34
241.79
172.98
175.27
148.14
117.21
93.23
70.44
59.45
PBT
1,117.17
1,081.26
263.47
630.79
425.34
241.75
259.84
137.86
326.38
397.34
260.41
Tax
243.05
289.93
226.15
271.44
222.22
112.50
167.41
108.69
136.55
171.20
134.21
Tax Rate
21.76%
29.07%
85.42%
33.03%
43.26%
44.33%
59.24%
58.25%
26.32%
36.68%
31.52%
PAT
874.12
368.78
-17.83
292.66
17.23
-5.23
-87.18
-84.31
195.89
152.52
215.37
PAT before Minority Interest
523.45
707.48
38.59
550.37
291.43
141.30
115.19
77.91
382.24
295.52
291.61
Minority Interest
-350.67
-338.70
-56.42
-257.71
-274.20
-146.53
-202.37
-162.22
-186.35
-143.00
-76.24
PAT Margin
5.46%
2.61%
-0.19%
2.57%
0.15%
-0.06%
-1.04%
-1.13%
2.12%
1.93%
3.09%
PAT Growth
539.16%
-
-
1,598.55%
-
-
-
-
28.44%
-29.18%
 
EPS
25.97
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

News Update:


  • Godrej industries’ arm forays into Rajasthan
    18th Nov 2022, 11:38 AM

    With an expansive network of 970 plus channel partners and over 270 developers, Godrej Capital serves close to 7,000 customers across home loans and loans against property

    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.