Nifty
:
17698.15
Sensex
:
59462.78
39.15 (0.22%)
130.18 (0.22%)
Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Godrej Industries Ltd.

Chemicals

Rating :
52/99

BSE: 500164 | NSE: GODREJIND

NSE BSE
467.15
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 461.00
  • 484.50
  • 460.95
  • 462.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  631774
  •  2992.93
  •  662.00
  •  405.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,707.54
  • 24.01
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,332.25
  • N/A
  • 2.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.18%
  • 0.84%
  • 6.50%
  • FII
  • DII
  • Others
  • 8.89%
  • 2.43%
  • 14.16%

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
  • 33.36
  • 39.17
  • 37.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.69
  • 3.45
  • 2.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.17
  • 21.49
  • 18.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
4,024.55
2,890.49
39.23%
4,444.87
2,610.69
70.26%
3,514.61
2,356.47
49.15%
3,280.18
2,386.29
37.46%
Expenses
3,707.81
2,748.36
34.91%
3,954.63
2,626.66
50.56%
3,272.08
2,264.17
44.52%
3,111.59
2,252.57
38.14%
EBITDA
316.74
142.13
122.85%
490.24
-15.97
-
242.53
92.30
162.76%
168.59
133.72
26.08%
EBIDTM
7.87%
4.92%
11.03%
-0.61%
6.90%
3.92%
5.14%
5.60%
Other Income
217.91
210.41
3.56%
282.51
174.58
61.82%
219.93
165.12
33.19%
221.67
182.87
21.22%
Interest
188.16
133.58
40.86%
175.38
124.38
41.00%
166.91
112.95
47.77%
147.26
117.24
25.61%
Depreciation
71.57
63.59
12.55%
72.22
62.76
15.07%
71.04
61.51
15.49%
66.72
60.80
9.74%
PBT
274.92
155.37
76.95%
507.62
-28.53
-
158.19
82.96
90.68%
176.28
138.55
27.23%
Tax
60.34
51.18
17.90%
131.56
98.38
33.73%
46.78
39.37
18.82%
60.39
50.34
19.96%
PAT
214.58
104.19
105.95%
376.06
-126.91
-
111.41
43.59
155.59%
115.89
88.21
31.38%
PATM
5.33%
3.60%
8.46%
-4.86%
3.17%
1.85%
3.53%
3.70%
EPS
6.06
4.12
47.09%
6.75
-0.47
-
4.29
3.92
9.44%
4.27
4.45
-4.04%

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
15,264.21
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
49.01%
51.39%
-17.97%
1.71%
23.26%
8.49%
12.23%
-19.25%
16.57%
13.69%
 
Cost Of Goods Sold
9,870.57
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
5,393.64
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
35.34%
40.33%
61.59%
38.58%
29.38%
22.13%
38.96%
47.63%
19.27%
20.56%
20.49%
Total Expenditure
14,046.11
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
1,218.10
1,043.47
313.48
794.06
631.41
-347.99
640.93
390.53
485.41
444.36
373.38
EBITDA Margin
7.98%
7.38%
3.36%
6.98%
5.64%
-3.83%
7.66%
5.24%
5.26%
5.61%
5.36%
Other Income
942.02
934.52
661.26
572.01
483.24
1,178.16
168.87
207.58
125.93
142.30
56.82
Interest
677.71
623.14
468.93
493.49
516.33
413.15
401.82
343.04
191.73
118.88
110.34
Depreciation
281.55
273.59
242.34
241.79
172.98
175.27
148.14
117.21
93.23
70.44
59.45
PBT
1,117.01
1,081.26
263.47
630.79
425.34
241.75
259.84
137.86
326.38
397.34
260.41
Tax
299.07
289.93
226.15
271.44
222.22
112.50
167.41
108.69
136.55
171.20
134.21
Tax Rate
26.77%
29.07%
85.42%
33.03%
43.26%
44.33%
59.24%
58.25%
26.32%
36.68%
31.52%
PAT
817.94
368.78
-17.83
292.66
17.23
-5.23
-87.18
-84.31
195.89
152.52
215.37
PAT before Minority Interest
473.01
707.48
38.59
550.37
291.43
141.30
115.19
77.91
382.24
295.52
291.61
Minority Interest
-344.93
-338.70
-56.42
-257.71
-274.20
-146.53
-202.37
-162.22
-186.35
-143.00
-76.24
PAT Margin
5.36%
2.61%
-0.19%
2.57%
0.15%
-0.06%
-1.04%
-1.13%
2.12%
1.93%
3.09%
PAT Growth
649.85%
-
-
1,598.55%
-
-
-
-
28.44%
-29.18%
 
EPS
24.30
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 reports 39% rise in Q1 consolidated net profit
    12th Aug 2022, 15:27 PM

    Total consolidated income of the company increased by 36.81% at Rs 4,242.46 crore for Q1FY23

    Read More
  • Godrej Group submits GHG emission reduction targets to SBTi for validation
    16th Jul 2022, 12:59 PM

    GILAC will continue to reduce emissions by continuously upgrading to energy efficiency technologies and process

    Read More
  • Godrej Industries makes further investment in Godrej Capital
    3rd Jun 2022, 09:22 AM

    This further acquisition of Equity Shares of GCL is done by GIL based on the Valuation Report for a total consideration of Rs 685 crore

    Read More
  • Godrej Industries reports consolidated net profit of Rs 423 crore in Q4
    27th May 2022, 17:27 PM

    Total consolidated income of the company increased by 69.73% at Rs 4727.38 crore for Q4FY22

    Read More
  • Godrej Industries - Quarterly Results
    27th May 2022, 11:50 AM

    Read More
  • Godrej industries acquires additional of 2.08% stake in Godrej Agrovet
    23rd May 2022, 11:51 AM

    Consequently, the Company now holds 64.55% of the total paid up Equity Share capital of Godrej Agrovet

    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.