Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Construction - Real Estate

Rating :
71/99

BSE: 533150 | NSE: GODREJPROP

906.60
15-Nov-2019
  • Open
  • High
  • Low
  • Previous Close
  •  920.00
  •  930.00
  •  901.00
  •  919.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  130233
  •  1189.43
  •  1119.60
  •  615.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,835.84
  • 71.59
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,009.08
  • N/A
  • 4.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.45%
  • 2.00%
  • 9.06%
  • FII
  • DII
  • Others
  • 0.03%
  • 3.75%
  • 20.71%

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
  • 38.24
  • 53.01
  • 70.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.06
  • 4.83
  • 6.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.10
  • 32.74
  • 39.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
259.67
393.25
-33.97%
635.88
996.73
-36.20%
1,053.09
207.41
407.73%
340.06
267.43
27.16%
Expenses
234.97
404.89
-41.97%
512.89
929.80
-44.84%
886.20
442.06
100.47%
378.79
327.92
15.51%
EBITDA
24.70
-11.64
-
122.99
66.93
83.76%
166.89
-234.65
-
-38.73
-60.49
-
EBIDTM
9.51%
-2.96%
19.34%
6.71%
15.85%
-113.13%
-11.39%
-22.62%
Other Income
135.44
93.82
44.36%
77.96
70.00
11.37%
150.12
325.68
-53.91%
90.64
40.86
121.83%
Interest
56.76
61.52
-7.74%
50.23
59.02
-14.89%
64.66
40.65
59.07%
54.22
37.75
43.63%
Depreciation
4.96
3.48
42.53%
4.72
3.32
42.17%
3.76
4.30
-12.56%
3.79
4.22
-10.19%
PBT
98.42
17.18
472.88%
146.00
74.59
95.74%
248.59
46.08
439.47%
-6.10
-61.60
-
Tax
38.69
-17.01
-
50.26
28.79
74.57%
88.89
-13.57
-
-5.62
-15.88
-
PAT
59.73
34.19
74.70%
95.74
45.80
109.04%
159.70
59.65
167.73%
-0.48
-45.72
-
PATM
23.00%
8.69%
15.06%
4.59%
15.16%
28.76%
-0.14%
-17.10%
EPS
1.22
0.90
35.56%
3.57
1.50
138.00%
6.83
1.95
250.26%
1.82
-2.53
-

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
2,288.70
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
22.73%
75.68%
1.31%
-25.43%
15.17%
56.30%
13.70%
34.68%
70.55%
86.03%
 
Cost Of Goods Sold
1,514.19
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
774.51
623.54
242.76
502.03
388.45
356.68
341.13
345.56
191.73
127.50
42.67
GP Margin
33.84%
22.13%
15.14%
31.72%
18.30%
19.35%
28.93%
33.32%
24.90%
28.24%
17.58%
Total Expenditure
2,012.85
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
275.85
178.04
-178.95
252.69
136.64
257.24
278.40
285.80
157.98
105.05
17.84
EBITDA Margin
12.05%
6.32%
-11.16%
15.96%
6.44%
13.96%
23.61%
27.56%
20.52%
23.27%
7.35%
Other Income
454.16
404.58
498.64
118.45
129.45
83.47
79.23
10.45
49.76
107.41
147.69
Interest
225.87
234.03
150.13
103.82
40.57
4.73
4.48
3.00
5.31
4.43
0.55
Depreciation
17.23
14.34
16.13
14.50
14.19
10.01
5.77
4.39
3.88
3.97
2.60
PBT
486.91
334.25
153.43
252.82
211.33
325.97
347.38
288.86
198.55
204.06
162.37
Tax
172.22
95.05
29.97
77.70
67.91
90.39
111.09
91.57
69.76
61.38
38.18
Tax Rate
35.37%
28.44%
19.53%
30.73%
32.13%
27.73%
31.98%
31.70%
35.13%
30.08%
23.51%
PAT
314.69
239.20
123.46
175.12
142.22
190.91
159.44
138.44
97.93
130.86
123.03
PAT before Minority Interest
311.30
239.20
123.46
175.12
143.42
235.58
236.29
197.29
128.79
142.68
124.19
Minority Interest
-3.39
0.00
0.00
0.00
-1.20
-44.67
-76.85
-58.85
-30.86
-11.82
-1.16
PAT Margin
13.75%
8.49%
7.70%
11.06%
6.70%
10.36%
13.52%
13.35%
12.72%
28.98%
50.69%
PAT Growth
235.06%
93.75%
-29.50%
23.13%
-25.50%
19.74%
15.17%
41.37%
-25.16%
6.36%
 
Unadjusted EPS
13.44
11.16
4.01
9.60
7.56
9.58
8.62
8.21
14.00
18.73
19.50

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 sells Rs 2,343 crore properties in H1FY20
    12th Nov 2019, 15:11 PM

    The company has reported 44 percent year-on-year growth in value of sales booking for H1FY20

    Read More
  • Godrej Properties reports 66% rise in Q2 consolidated net profit
    5th Nov 2019, 12:38 PM

    Total consolidated income of the company decreased by 18.88% at Rs 395.11 crore for Q2FY20

    Read More
  • Godrej Properties - Quarterly Results
    5th Nov 2019, 12:31 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.