Nifty
Sensex
:
:
24800.85
81343.46
187.85 (0.76%)
626.91 (0.78%)

Construction - Real Estate

Rating :
64/99

BSE: 533150 | NSE: GODREJPROP

3281.70
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3308.00
  •  3308.00
  •  3228.05
  •  3306.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  522686
  •  17019.57
  •  3402.70
  •  1495.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 93,428.53
  • 128.82
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 101,021.28
  • N/A
  • 9.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.48%
  • 0.62%
  • 4.91%
  • FII
  • DII
  • Others
  • 29.91%
  • 5.01%
  • 1.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.12
  • 4.45
  • 18.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.28
  • 15.32
  • 27.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 74.25
  • 81.21
  • 79.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.50
  • 5.29
  • 5.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 59.74
  • 72.23
  • 81.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,426.09
1,646.27
-13.37%
330.44
196.23
68.39%
343.00
165.09
107.77%
936.09
244.67
282.59%
Expenses
1,303.34
1,300.26
0.24%
372.01
213.02
74.64%
404.66
232.49
74.05%
1,085.29
258.86
319.26%
EBITDA
122.75
346.01
-64.52%
-41.57
-16.79
-
-61.66
-67.40
-
-149.20
-14.19
-
EBIDTM
8.61%
21.02%
-12.58%
-8.56%
-17.98%
-40.83%
-15.94%
-5.80%
Other Income
488.73
192.55
153.82%
217.87
208.35
4.57%
262.11
204.11
28.42%
329.89
181.73
81.53%
Interest
31.46
53.53
-41.23%
42.97
45.65
-5.87%
48.01
40.57
18.34%
29.67
34.48
-13.95%
Depreciation
16.08
6.58
144.38%
14.16
6.48
118.52%
7.39
5.61
31.73%
6.93
5.47
26.69%
PBT
563.94
478.45
17.87%
119.17
139.43
-14.53%
145.05
90.53
60.22%
144.09
127.59
12.93%
Tax
122.98
115.86
6.15%
31.94
44.92
-28.90%
38.78
-18.76
-
59.23
32.65
81.41%
PAT
440.96
362.59
21.61%
87.23
94.51
-7.70%
106.27
109.29
-2.76%
84.86
94.94
-10.62%
PATM
30.92%
22.02%
26.40%
48.16%
30.98%
66.20%
9.07%
38.80%
EPS
16.95
14.82
14.37%
2.24
2.11
6.16%
2.40
1.98
21.21%
4.49
1.64
173.78%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
3,035.62
2,252.26
1,824.88
764.92
2,441.42
2,817.40
1,603.72
1,582.93
2,122.61
1,843.09
Net Sales Growth
-
34.78%
23.42%
138.57%
-68.67%
-13.34%
75.68%
1.31%
-25.43%
15.17%
 
Cost Of Goods Sold
-
1,808.03
1,241.87
1,193.87
475.12
1,563.30
2,193.86
1,360.96
1,080.90
1,734.16
1,486.41
Gross Profit
-
1,227.59
1,010.39
631.01
289.80
878.12
623.54
242.76
502.03
388.45
356.68
GP Margin
-
40.44%
44.86%
34.58%
37.89%
35.97%
22.13%
15.14%
31.72%
18.30%
19.35%
Total Expenditure
-
3,165.30
2,004.63
1,691.72
1,098.28
2,095.99
2,639.36
1,782.67
1,330.24
1,985.97
1,585.85
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
331.32
218.41
110.25
299.56
184.68
173.04
138.42
92.84
44.98
38.61
% Of Sales
-
10.91%
9.70%
6.04%
39.16%
7.56%
6.14%
8.63%
5.87%
2.12%
2.09%
Manufacturing Exp.
-
130.63
80.11
73.68
71.85
63.71
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
4.30%
3.56%
4.04%
9.39%
2.61%
0%
0%
0%
0%
0%
General & Admin Exp.
-
498.20
186.00
207.90
186.15
193.61
206.11
222.42
112.91
134.53
47.35
% Of Sales
-
16.41%
8.26%
11.39%
24.34%
7.93%
7.32%
13.87%
7.13%
6.34%
2.57%
Selling & Distn. Exp.
-
364.82
221.92
93.92
56.21
86.11
64.57
60.87
43.59
69.57
7.58
% Of Sales
-
12.02%
9.85%
5.15%
7.35%
3.53%
2.29%
3.80%
2.75%
3.28%
0.41%
Miscellaneous Exp.
-
32.30
56.32
12.10
9.39
4.58
1.78
0.00
0.00
2.73
7.58
% Of Sales
-
1.06%
2.50%
0.66%
1.23%
0.19%
0.06%
0%
0%
0.13%
0.32%
EBITDA
-
-129.68
247.63
133.16
-333.36
345.43
178.04
-178.95
252.69
136.64
257.24
EBITDA Margin
-
-4.27%
10.99%
7.30%
-43.58%
14.15%
6.32%
-11.16%
15.96%
6.44%
13.96%
Other Income
-
1,298.60
786.74
760.81
568.17
473.17
404.58
498.64
118.45
129.45
83.47
Interest
-
152.11
174.23
167.48
184.86
220.07
234.03
150.13
103.82
40.57
4.73
Depreciation
-
44.56
24.14
21.43
19.54
20.52
14.34
16.13
14.50
14.19
10.01
PBT
-
972.25
836.00
705.06
30.41
578.01
334.25
153.43
252.82
211.33
325.97
Tax
-
252.93
174.67
165.78
103.64
218.95
95.05
29.97
77.70
67.91
90.39
Tax Rate
-
26.01%
20.89%
23.51%
340.81%
37.88%
28.44%
19.53%
30.73%
32.13%
27.73%
PAT
-
725.27
571.39
352.37
-73.23
355.64
239.20
123.46
175.12
142.22
190.91
PAT before Minority Interest
-
747.06
620.60
350.55
-73.23
359.06
239.20
123.46
175.12
143.42
235.58
Minority Interest
-
-21.79
-49.21
1.82
0.00
-3.42
0.00
0.00
0.00
-1.20
-44.67
PAT Margin
-
23.89%
25.37%
19.31%
-9.57%
14.57%
8.49%
7.70%
11.06%
6.70%
10.36%
PAT Growth
-
26.93%
62.16%
-
-
48.68%
93.75%
-29.50%
23.13%
-25.50%
 
EPS
-
26.08
20.55
12.67
-2.63
12.79
8.60
4.44
6.30
5.11
6.86

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
9,992.50
9,264.19
8,675.39
8,319.62
4,807.79
2,469.01
1,210.40
2,003.73
1,764.82
1,846.87
Share Capital
139.02
139.01
138.99
138.97
126.01
114.66
108.24
108.18
108.13
99.68
Total Reserves
9,845.49
9,117.93
8,531.73
8,175.63
4,675.82
2,349.08
1,097.51
1,891.86
1,652.83
1,742.41
Non-Current Liabilities
2,395.78
-299.52
806.39
868.94
-330.70
-3.28
-128.61
322.24
383.23
829.53
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
474.76
500.00
561.58
Unsecured Loans
2,660.00
0.00
1,000.00
1,000.00
0.00
500.00
500.00
0.00
0.00
5.48
Long Term Provisions
20.16
16.09
17.53
14.95
12.80
11.52
11.34
6.54
5.49
265.53
Current Liabilities
22,731.94
13,786.18
8,015.86
6,777.30
5,264.48
5,111.48
6,549.54
4,695.63
4,308.15
4,871.47
Trade Payables
3,755.57
3,356.62
2,254.10
1,901.70
719.69
247.70
312.96
517.06
594.89
713.55
Other Current Liabilities
11,014.99
3,984.83
1,593.53
1,310.52
1,274.19
1,818.45
2,980.83
656.84
1,087.54
1,218.89
Short Term Borrowings
7,853.12
6,361.61
4,119.68
3,513.12
3,210.08
3,015.84
3,202.86
3,505.65
2,617.46
2,722.73
Short Term Provisions
108.26
83.12
48.55
51.96
60.52
29.49
52.89
16.08
8.26
216.30
Total Liabilities
35,429.15
22,773.80
17,495.82
15,965.86
9,741.57
7,577.21
7,631.33
7,021.60
6,456.20
7,775.77
Net Block
966.77
185.49
148.93
151.32
103.17
94.49
110.15
102.06
106.69
117.25
Gross Block
1,177.17
317.44
261.62
252.18
177.12
148.23
152.83
129.21
120.73
147.25
Accumulated Depreciation
210.40
131.95
112.69
100.86
73.95
53.74
42.68
27.15
14.04
30.00
Non Current Assets
2,979.00
2,601.28
2,400.29
2,882.65
2,097.01
2,057.29
1,309.90
712.84
602.79
649.33
Capital Work in Progress
250.16
653.29
340.28
229.35
162.91
99.54
71.49
0.03
0.53
72.51
Non Current Investment
1,361.83
1,453.99
1,523.88
1,546.34
1,519.22
1,587.25
912.76
393.75
297.43
0.00
Long Term Loans & Adv.
246.59
238.03
344.23
202.63
308.50
276.01
215.49
216.24
197.01
431.28
Other Non Current Assets
123.17
38.29
8.94
753.01
3.21
0.00
0.01
0.76
1.13
28.29
Current Assets
32,450.15
20,172.52
15,095.53
13,083.21
7,644.56
5,519.92
6,321.43
6,308.76
5,853.41
7,126.44
Current Investments
1,788.25
1,080.47
3,359.08
3,719.39
2,061.57
1,052.10
543.84
366.26
366.51
0.00
Inventories
22,564.62
12,073.40
5,668.31
4,801.41
2,125.31
2,210.80
3,733.40
3,966.12
3,923.08
4,727.11
Sundry Debtors
309.60
359.39
191.69
250.73
432.75
159.91
156.16
230.84
171.88
169.68
Cash & Bank
2,920.37
2,015.94
1,338.51
673.25
506.97
342.60
332.70
110.42
105.64
695.41
Other Current Assets
4,867.31
1,248.86
1,094.37
762.35
2,517.96
1,754.51
1,555.33
1,635.12
1,286.30
1,534.24
Short Term Loans & Adv.
3,331.49
3,394.46
3,443.57
2,876.08
1,913.28
1,308.51
1,214.07
907.97
692.62
987.51
Net Current Assets
9,718.21
6,386.34
7,079.67
6,305.91
2,380.08
408.44
-228.11
1,613.13
1,545.26
2,254.97
Total Assets
35,429.15
22,773.80
17,495.82
15,965.86
9,741.57
7,577.21
7,631.33
7,021.60
6,456.20
7,775.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-692.57
-2,860.64
-451.68
-671.21
-231.69
478.06
1,154.82
-343.95
489.79
-940.75
PBT
999.99
795.27
516.33
-85.66
492.89
348.20
116.88
252.82
227.67
325.97
Adjustment
-1,103.41
-452.72
-232.85
-244.34
-77.52
-130.50
-147.65
19.04
-80.89
-55.80
Changes in Working Capital
-324.62
-3,034.24
-543.94
-356.57
-621.87
298.42
1,254.11
-455.49
447.95
-1,094.16
Cash after chg. in Working capital
-428.04
-2,691.69
-260.46
-686.57
-206.50
516.12
1,223.34
-183.63
594.73
-823.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-264.53
-168.95
-191.22
15.36
-25.19
-38.06
-68.52
-160.32
-104.94
-116.76
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
-2,079.76
2,488.06
123.84
-3,321.87
-1,721.18
-980.58
-973.43
-195.89
186.09
-96.06
Net Fixed Assets
-209.77
-126.06
-29.80
-43.75
-35.02
0.85
-23.24
-6.08
26.12
-17.39
Net Investments
-1,298.81
2,031.66
184.88
-1,901.41
-933.52
-1,124.28
-577.25
-48.68
-160.28
-241.72
Others
-571.18
582.46
-31.24
-1,376.71
-752.64
142.85
-372.94
-141.13
320.25
163.05
Cash from Financing Activity
3,257.96
832.19
235.30
4,258.98
1,974.18
969.78
-492.87
314.65
-554.36
852.38
Net Cash Inflow / Outflow
485.63
459.61
-92.54
265.90
21.31
467.26
-311.48
-225.19
121.52
-184.43
Opening Cash & Equivalents
714.80
179.11
268.71
-1.97
-23.52
-499.99
-188.51
36.68
-89.39
860.16
Closing Cash & Equivalent
1,306.00
714.81
179.08
268.71
-1.97
-23.52
-499.99
-188.51
36.68
675.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
359.10
332.96
311.92
299.15
190.53
107.44
55.70
92.44
81.43
92.40
ROA
2.57%
3.08%
2.10%
-0.57%
4.15%
3.15%
1.69%
2.60%
2.02%
3.31%
ROE
7.77%
6.92%
4.13%
-1.12%
9.88%
13.04%
7.70%
9.31%
7.96%
12.82%
ROCE
6.38%
6.59%
5.14%
2.02%
11.01%
10.43%
5.57%
6.56%
4.93%
6.82%
Fixed Asset Turnover
4.06
7.78
7.10
3.56
15.01
18.72
11.37
12.67
15.84
15.79
Receivable days
40.22
44.65
44.24
163.07
44.30
20.47
44.04
46.43
29.37
32.64
Inventory Days
2082.42
1437.61
1047.04
1652.63
324.13
385.04
876.19
909.57
743.74
837.09
Payable days
717.89
824.53
635.27
1006.91
83.65
43.58
95.55
164.61
127.41
166.06
Cash Conversion Cycle
1404.75
657.73
456.01
808.78
284.78
361.93
824.68
791.39
645.69
703.68
Total Debt/Equity
1.05
0.69
0.59
0.54
0.77
1.43
3.07
1.99
1.77
1.89
Interest Cover
7.57
5.56
4.08
1.16
3.63
2.43
2.02
3.44
6.21
69.92

News Update:


  • Godrej Properties sells homes worth over Rs 3,150 crore in Godrej Woodscapes project in Bengaluru
    2nd Jul 2024, 09:42 AM

    This is the company’s most successful launch ever in terms of the value and volume of sales achieved and is the second launch with Rs 3,000 crore sales in the past three months

    Read More
  • Godrej Properties acquires leasehold rights for 11-acre land in Pune
    29th Jun 2024, 11:14 AM

    The development on this land will comprise primarily Group Housing and High Street Retail

    Read More
  • Godrej Properties sells 5% stake in Godrej Green Homes
    6th Jun 2024, 10:55 AM

    The company has sold stake to GFMIAPL

    Read More
  • Godrej Properties sells around 650 homes worth over Rs 2,000 crore in Godrej Jardinia project in Noida
    23rd May 2024, 09:50 AM

    Launched in May 2024, this is Godrej Properties' most successful-ever launch in Noida in terms of the value of sales achieved

    Read More
  • Godrej Properties acquires 10 land parcels in FY24
    21st May 2024, 11:44 AM

    The company has set a target for this fiscal to buy more parcels that can generate sales bookings of Rs 20,000 crore

    Read More
  • Godrej Properties reports marginal rise in Q4 consolidated net profit
    3rd May 2024, 16:41 PM

    Total consolidated income of the company increased by 4.13% at Rs 1914.82 crore for Q4FY24

    Read More
  • Godrej Properties - Quarterly Results
    3rd May 2024, 12:49 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.