Nifty
Sensex
:
:
9580.30
32424.10
90.20 (0.95%)
223.51 (0.69%)

Construction - Real Estate

Rating :
62/99

BSE: 533150 | NSE: GODREJPROP

688.40
29-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  653.00
  •  694.50
  •  648.00
  •  653.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1010111
  •  6821.50
  •  1189.25
  •  505.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,360.67
  • 64.97
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,533.91
  • N/A
  • 3.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.45%
  • 1.90%
  • 8.71%
  • FII
  • DII
  • Others
  • 19.25%
  • 4.97%
  • 0.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.78
  • 8.86
  • 21.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.87
  • -7.10
  • -6.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.87
  • 4.61
  • 10.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.84
  • 59.31
  • 73.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.09
  • 5.04
  • 6.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.37
  • 33.72
  • 39.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,163.05
1,053.09
10.44%
382.82
340.06
12.57%
259.67
393.25
-33.97%
635.88
996.73
-36.20%
Expenses
1,007.60
886.20
13.70%
340.53
378.79
-10.10%
234.97
404.89
-41.97%
512.89
929.80
-44.84%
EBITDA
155.45
166.89
-6.85%
42.29
-38.73
-
24.70
-11.64
-
122.99
66.93
83.76%
EBIDTM
13.37%
15.85%
11.05%
-11.39%
9.51%
-2.96%
19.34%
6.71%
Other Income
125.12
150.12
-16.65%
134.65
90.64
48.55%
135.44
93.82
44.36%
77.96
70.00
11.37%
Interest
57.56
64.66
-10.98%
57.47
54.22
5.99%
56.76
61.52
-7.74%
50.23
59.02
-14.89%
Depreciation
5.57
3.76
48.14%
5.27
3.79
39.05%
4.96
3.48
42.53%
4.72
3.32
42.17%
PBT
217.44
248.59
-12.53%
114.20
-6.10
-
98.42
17.18
472.88%
146.00
74.59
95.74%
Tax
88.72
88.89
-0.19%
42.64
-5.62
-
38.69
-17.01
-
50.26
28.79
74.57%
PAT
128.72
159.70
-19.40%
71.56
-0.48
-
59.73
34.19
74.70%
95.74
45.80
109.04%
PATM
11.07%
15.16%
18.69%
-0.14%
23.00%
8.69%
15.06%
4.59%
EPS
5.11
6.34
-19.40%
2.84
-0.02
-
2.37
1.36
74.26%
3.80
1.82
108.79%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2,441.42
2,817.40
1,603.72
1,582.93
2,122.61
1,843.09
1,179.21
1,037.12
770.05
451.50
242.70
Net Sales Growth
-12.28%
75.68%
1.31%
-25.43%
15.17%
56.30%
13.70%
34.68%
70.55%
86.03%
 
Cost Of Goods Sold
1,563.30
2,193.86
1,360.96
1,080.90
1,734.16
1,486.41
838.08
691.56
578.32
324.00
200.02
Gross Profit
878.12
623.54
242.76
502.03
388.45
356.68
341.13
345.56
191.73
127.50
42.67
GP Margin
35.97%
22.13%
15.14%
31.72%
18.30%
19.35%
28.93%
33.32%
24.90%
28.24%
17.58%
Total Expenditure
2,095.99
2,639.36
1,782.67
1,330.24
1,985.97
1,585.85
900.81
751.32
612.07
346.45
224.86
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.44
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.18%
Employee Cost
-
173.04
138.42
92.84
44.98
38.61
25.30
17.69
6.19
7.31
7.96
% Of Sales
-
6.14%
8.63%
5.87%
2.12%
2.09%
2.15%
1.71%
0.80%
1.62%
3.28%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
26.18
14.05
10.73
10.15
% Of Sales
-
0%
0%
0%
0%
0%
0%
2.52%
1.82%
2.38%
4.18%
General & Admin Exp.
-
207.89
222.42
112.91
134.53
47.35
34.23
6.80
3.21
4.37
6.28
% Of Sales
-
7.38%
13.87%
7.13%
6.34%
2.57%
2.90%
0.66%
0.42%
0.97%
2.59%
Selling & Distn. Exp.
-
64.57
60.87
43.59
69.57
7.58
3.17
9.09
3.92
0.00
0.00
% Of Sales
-
2.29%
3.80%
2.75%
3.28%
0.41%
0.27%
0.88%
0.51%
0%
0%
Miscellaneous Exp.
-
0.00
0.00
0.00
2.73
5.90
0.03
0.01
6.37
0.04
0.00
% Of Sales
-
0%
0%
0%
0.13%
0.32%
0.00%
0.00%
0.83%
0.01%
0%
EBITDA
345.43
178.04
-178.95
252.69
136.64
257.24
278.40
285.80
157.98
105.05
17.84
EBITDA Margin
14.15%
6.32%
-11.16%
15.96%
6.44%
13.96%
23.61%
27.56%
20.52%
23.27%
7.35%
Other Income
473.17
404.58
498.64
118.45
129.45
83.47
79.23
10.45
49.76
107.41
147.69
Interest
222.02
234.03
150.13
103.82
40.57
4.73
4.48
3.00
5.31
4.43
0.55
Depreciation
20.52
14.34
16.13
14.50
14.19
10.01
5.77
4.39
3.88
3.97
2.60
PBT
576.06
334.25
153.43
252.82
211.33
325.97
347.38
288.86
198.55
204.06
162.37
Tax
220.31
95.05
29.97
77.70
67.91
90.39
111.09
91.57
69.76
61.38
38.18
Tax Rate
38.24%
28.44%
19.53%
30.73%
32.13%
27.73%
31.98%
31.70%
35.13%
30.08%
23.51%
PAT
355.75
239.20
123.46
175.12
142.22
190.91
159.44
138.44
97.93
130.86
123.03
PAT before Minority Interest
352.33
239.20
123.46
175.12
143.42
235.58
236.29
197.29
128.79
142.68
124.19
Minority Interest
-3.42
0.00
0.00
0.00
-1.20
-44.67
-76.85
-58.85
-30.86
-11.82
-1.16
PAT Margin
14.57%
8.49%
7.70%
11.06%
6.70%
10.36%
13.52%
13.35%
12.72%
28.98%
50.69%
PAT Growth
48.72%
93.75%
-29.50%
23.13%
-25.50%
19.74%
15.17%
41.37%
-25.16%
6.36%
 
EPS
14.12
9.49
4.90
6.95
5.64
7.58
6.33
5.49
3.89
5.19
4.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,469.01
1,210.40
2,003.73
1,764.82
1,846.87
1,793.40
1,428.95
1,442.64
911.59
817.27
Share Capital
114.66
108.24
108.18
108.13
99.68
99.12
78.05
78.04
69.85
69.85
Total Reserves
2,349.08
1,097.51
1,891.86
1,652.83
1,742.41
1,733.53
1,348.41
1,363.56
841.74
747.42
Non-Current Liabilities
-3.28
-128.61
322.24
383.23
829.53
420.32
521.22
284.02
298.78
709.31
Secured Loans
0.00
0.00
474.76
500.00
561.58
82.38
29.57
28.41
103.90
383.15
Unsecured Loans
500.00
500.00
0.00
0.00
5.48
203.71
346.09
160.21
81.02
326.43
Long Term Provisions
11.52
11.34
6.54
5.49
265.53
135.30
149.55
97.24
111.03
0.00
Current Liabilities
5,111.48
6,549.54
4,695.63
4,308.15
4,871.47
4,060.82
2,912.51
3,112.53
1,193.04
335.99
Trade Payables
247.70
312.96
517.06
594.89
713.55
704.30
820.01
944.24
214.12
72.86
Other Current Liabilities
1,818.45
2,980.83
656.84
1,087.54
1,218.89
956.89
609.11
212.98
102.41
89.28
Short Term Borrowings
3,015.84
3,202.86
3,505.65
2,617.46
2,722.73
2,142.94
1,287.62
1,824.62
731.96
0.00
Short Term Provisions
29.49
52.89
16.08
8.26
216.30
256.69
195.77
130.69
144.55
173.85
Total Liabilities
7,577.21
7,631.33
7,021.60
6,456.20
7,775.77
6,477.60
4,968.60
4,885.89
2,418.24
1,865.54
Net Block
94.49
110.15
102.06
106.69
117.25
63.74
50.55
45.50
46.08
27.61
Gross Block
148.23
152.83
129.21
120.73
147.25
86.21
68.04
59.13
56.00
33.96
Accumulated Depreciation
53.74
42.68
27.15
14.04
30.00
22.47
17.49
13.63
9.92
6.35
Non Current Assets
2,057.29
1,309.90
712.84
602.79
649.33
394.77
399.35
231.19
214.09
27.83
Capital Work in Progress
99.54
71.49
0.03
0.53
72.51
61.79
35.58
19.48
1.38
0.22
Non Current Investment
1,587.25
912.76
393.75
297.43
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
276.01
215.49
216.24
197.01
431.28
265.87
302.41
163.17
160.20
0.00
Other Non Current Assets
0.00
0.01
0.76
1.13
28.29
3.37
10.81
3.03
6.43
0.00
Current Assets
5,519.92
6,321.43
6,308.76
5,853.41
7,126.44
6,082.83
4,569.25
4,654.70
2,204.14
1,837.70
Current Investments
1,052.10
543.84
366.26
366.51
0.00
0.00
0.00
0.00
0.00
207.80
Inventories
2,210.80
3,733.40
3,966.12
3,923.08
4,727.11
3,726.79
3,235.19
2,738.40
1,015.45
725.09
Sundry Debtors
159.91
156.16
230.84
171.88
169.68
159.96
104.97
248.63
41.13
179.80
Cash & Bank
342.60
332.70
110.42
105.64
695.41
871.01
170.72
532.27
163.17
95.50
Other Current Assets
1,754.51
341.26
727.15
593.68
1,534.24
1,325.07
1,058.38
1,135.40
984.39
629.51
Short Term Loans & Adv.
1,271.20
1,214.07
907.97
692.62
987.51
1,030.84
817.72
806.72
734.06
624.32
Net Current Assets
408.44
-228.11
1,613.13
1,545.26
2,254.97
2,022.01
1,656.74
1,542.16
1,011.11
1,501.71
Total Assets
7,577.21
7,631.33
7,021.60
6,456.20
7,775.77
6,477.60
4,968.60
4,885.90
2,418.24
1,865.53

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
478.06
1,154.82
-343.95
489.79
-940.75
-688.83
121.38
-1,226.37
-444.72
-342.39
PBT
348.20
116.88
252.82
227.67
325.97
347.38
288.86
198.55
204.06
162.37
Adjustment
-130.50
-147.65
19.04
-80.89
-55.80
-62.98
0.48
-32.73
-98.17
-144.19
Changes in Working Capital
298.42
1,254.11
-455.49
447.95
-1,094.16
-850.59
-63.67
-1,321.42
-496.93
-323.95
Cash after chg. in Working capital
516.12
1,223.34
-183.63
594.73
-823.99
-566.19
225.67
-1,155.60
-391.04
-305.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.06
-68.52
-160.32
-104.94
-116.76
-122.64
-104.29
-70.77
-53.68
-36.61
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
-980.58
-973.43
-195.89
186.09
-96.06
-184.99
-14.78
28.06
80.65
12.93
Net Fixed Assets
0.85
-23.24
-6.08
26.12
-17.39
-58.44
-26.24
-24.39
-6.41
-5.80
Net Investments
-1,124.28
-577.25
-48.68
-160.28
-241.72
-145.92
-64.64
-40.65
183.03
-192.05
Others
142.85
-372.94
-141.13
320.25
163.05
19.37
76.10
93.10
-95.97
210.78
Cash from Financing Activity
969.78
-492.87
314.65
-554.36
852.38
1,566.30
-442.41
1,564.09
198.47
398.08
Net Cash Inflow / Outflow
467.26
-311.48
-225.19
121.52
-184.43
692.48
-335.81
365.78
-165.60
68.63
Opening Cash & Equivalents
-499.99
-188.51
36.68
-89.39
860.16
167.68
503.48
137.70
303.30
26.87
Closing Cash & Equivalent
-23.52
-499.99
-188.51
36.68
675.73
860.16
167.68
503.48
137.70
95.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
107.44
55.70
92.44
81.43
92.40
92.45
84.93
85.84
60.64
54.37
ROA
3.15%
1.69%
2.60%
2.02%
3.31%
4.13%
4.00%
3.53%
6.66%
8.16%
ROE
13.04%
7.70%
9.31%
7.96%
12.82%
14.50%
13.76%
10.95%
16.51%
22.25%
ROCE
10.43%
5.57%
6.56%
4.93%
6.82%
9.42%
8.80%
7.57%
12.32%
13.13%
Fixed Asset Turnover
18.72
11.37
12.67
15.84
15.79
15.29
16.31
13.38
10.04
6.58
Receivable days
20.47
44.04
46.43
29.37
32.64
41.00
62.22
68.67
89.30
239.39
Inventory Days
385.04
876.19
909.57
743.74
837.09
1077.47
1051.16
889.65
703.53
903.08
Payable days
43.58
95.55
164.61
127.41
166.06
301.42
429.75
348.64
151.36
84.19
Cash Conversion Cycle
361.93
824.68
791.39
645.69
703.68
817.05
683.63
609.68
641.48
1058.27
Total Debt/Equity
1.43
3.07
1.99
1.77
1.89
1.40
1.18
1.45
1.04
0.87
Interest Cover
2.43
2.02
3.44
6.21
69.92
78.54
97.25
38.40
47.10
294.02

News Update:


  • Godrej Properties witnesses 11% rise in total bookings in FY20
    6th Apr 2020, 13:07 PM

    The company launched 17 new projects and phases in FY 20 including 6 launches in Q4

    Read More
  • Godrej Properties adds two new projects in Mumbai
    3rd Apr 2020, 13:22 PM

    The company will jointly develop a land parcel in the upscale neighborhood of Worli, in Mumbai

    Read More
  • Godrej Properties acquires 100% stake in Ceear Lifespaces
    23rd Mar 2020, 09:02 AM

    Consequent to the said acquisition, CLPL has become a wholly owned subsidiary of the company

    Read More
  • Godrej Properties acquires land in Faridabad from BPTP
    20th Mar 2020, 09:28 AM

    The company has acquired 43.61 acres of land in Faridabad, Haryana to expand its presence in the NCR

    Read More
  • Godrej Properties enters into agreement to purchase land in Mumbai
    28th Feb 2020, 09:38 AM

    This project will offer 41,800 square meters of saleable area comprising primarily of residential apartments of various configurations with a small amount of retail space

    Read More
  • Godrej Properties sells properties worth Rs 3,532 crore during April-December 2019
    24th Feb 2020, 10:49 AM

    The company sold nearly 52 lakh sq ft area, an increase of 3 percent from the corresponding period of the previous year

    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.