Nifty
Sensex
:
:
14956.20
50441.07
18.10 (0.12%)
35.75 (0.07%)

Chemicals

Rating :
49/99

BSE: 500164 | NSE: GODREJIND

474.65
08-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  467.00
  •  489.00
  •  466.95
  •  466.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  421237
  •  2020.00
  •  489.00
  •  233.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,702.26
  • 41.78
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,970.74
  • N/A
  • 2.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.37%
  • 1.10%
  • 5.71%
  • FII
  • DII
  • Others
  • 8.59%
  • 4.14%
  • 14.09%

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
  • 30.47
  • 34.45
  • 32.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.82
  • 4.06
  • 3.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.50
  • 22.84
  • 19.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
2,356.47
2,696.31
-12.60%
2,386.29
2,628.71
-9.22%
1,980.06
2,845.06
-30.40%
3,120.67
2,934.18
6.36%
Expenses
2,264.17
2,537.71
-10.78%
2,252.57
2,477.58
-9.08%
1,876.64
2,556.04
-26.58%
2,909.15
2,683.73
8.40%
EBITDA
92.30
158.60
-41.80%
133.72
151.13
-11.52%
103.42
289.02
-64.22%
211.52
250.45
-15.54%
EBIDTM
3.92%
5.88%
5.60%
5.75%
5.22%
10.16%
6.78%
14.01%
Other Income
165.12
158.56
4.14%
182.87
161.00
13.58%
138.69
95.63
45.03%
157.37
169.09
-6.93%
Interest
112.95
120.30
-6.11%
117.24
129.02
-9.13%
114.35
124.32
-8.02%
119.23
134.43
-11.31%
Depreciation
61.51
58.98
4.29%
60.80
57.54
5.67%
57.28
56.19
1.94%
61.13
42.48
43.90%
PBT
82.96
137.88
-39.83%
138.55
125.57
10.34%
70.48
204.14
-65.47%
178.61
330.93
-46.03%
Tax
39.37
58.44
-32.63%
50.34
20.47
145.92%
39.11
85.47
-54.24%
106.43
104.84
1.52%
PAT
43.59
79.44
-45.13%
88.21
105.10
-16.07%
31.37
118.67
-73.57%
72.18
226.09
-68.07%
PATM
1.85%
2.95%
3.70%
4.00%
1.58%
4.17%
2.31%
7.11%
EPS
3.92
3.36
16.67%
4.45
9.23
-51.79%
2.03
3.07
-33.88%
0.77
28.29
-97.28%

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
9,843.49
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
-11.35%
1.71%
23.26%
8.49%
12.23%
-19.25%
16.57%
13.69%
24.09%
29.02%
 
Cost Of Goods Sold
6,701.73
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
3,141.76
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
31.92%
38.58%
29.38%
22.13%
38.96%
47.63%
19.27%
20.56%
20.49%
21.77%
23.41%
Total Expenditure
9,302.53
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
540.96
794.06
631.41
-347.99
640.93
390.53
485.41
444.36
373.38
265.57
223.90
EBITDA Margin
5.50%
6.98%
5.64%
-3.83%
7.66%
5.24%
5.26%
5.61%
5.36%
4.73%
5.15%
Other Income
644.05
572.01
483.24
1,178.16
168.87
207.58
125.93
142.30
56.82
97.94
173.49
Interest
463.77
495.44
516.33
413.15
401.82
343.04
191.73
118.88
110.34
110.83
87.93
Depreciation
240.72
241.78
172.98
175.27
148.14
117.21
93.23
70.44
59.45
56.35
55.06
PBT
470.60
628.85
425.34
241.75
259.84
137.86
326.38
397.34
260.41
196.33
254.40
Tax
235.25
272.80
222.22
112.50
167.41
108.69
136.55
171.20
134.21
94.90
73.14
Tax Rate
49.99%
44.08%
43.26%
44.33%
59.24%
58.25%
26.32%
36.68%
31.52%
32.71%
22.66%
PAT
235.35
90.09
17.23
-5.23
-87.18
-84.31
195.89
152.52
215.37
135.01
182.17
PAT before Minority Interest
26.91
346.12
291.43
141.30
115.19
77.91
382.24
295.52
291.61
195.26
249.57
Minority Interest
-208.44
-256.03
-274.20
-146.53
-202.37
-162.22
-186.35
-143.00
-76.24
-60.25
-67.40
PAT Margin
2.39%
0.79%
0.15%
-0.06%
-1.04%
-1.13%
2.12%
1.93%
3.09%
2.41%
4.19%
PAT Growth
-55.54%
422.87%
-
-
-
-
28.44%
-29.18%
59.52%
-25.89%
 
EPS
6.99
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
2.85
2.60
2.66
2.78
3.99
4.06
4.05
3.38
2.92
Receivable days
42.64
35.27
38.15
37.90
36.01
22.90
23.22
23.49
23.45
29.77
Inventory Days
103.69
134.25
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
134.53
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

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.