Nifty
Sensex
:
:
9314.95
31605.22
285.90 (3.17%)
995.92 (3.25%)

Cigarettes/Tobacco

Rating :
75/99  (View)

BSE: 500163 | NSE: GODFRYPHLP

990.60
9.10 (0.93%)
27-May-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  986.00
  •  999.00
  •  965.05
  •  981.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  82232
  •  814.59
  •  1481.75
  •  673.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,146.88
  • 12.95
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,143.30
  • 1.01%
  • 2.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.19%
  • 0.70%
  • 11.56%
  • FII
  • DII
  • Others
  • 11.7%
  • 2.05%
  • 1.80%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.08
  • -0.70
  • 1.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.19
  • 1.91
  • 9.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.03
  • 7.29
  • 23.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.27
  • 30.02
  • 28.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.07
  • 3.19
  • 2.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.27
  • 14.40
  • 14.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
797
697
14%
751
665
13%
841
602
40%
648
0
0
Expenses
630
576
9%
609
545
12%
639
503
27%
585
0
0
EBITDA
167
121
38%
142
120
18%
202
99
104%
63
0
0
EBIDTM
21%
17%
19%
18%
24%
16%
10%
0%
Other Income
28
24
17%
31
16
93%
17
10
64%
28
0
0
Interest
8
0
1731%
8
0
11057%
7
0
2746%
0
0
0
Depreciation
37
24
51%
36
26
39%
35
24
46%
24
0
0
PBT
151
120
25%
130
111
18%
177
85
108%
67
0
0
Tax
37
38
-4%
17
38
-57%
58
28
111%
18
0
0
PAT
114
82
39%
114
72
57%
118
57
107%
48
0
0
PATM
14%
12%
15%
11%
14%
10%
7%
0%
EPS
21.92
15.76
39%
21.83
13.97
56%
22.82
11.04
107%
9.28
0.00
0

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
3,037
2,497
2,326
2,403
2,331
2,587
2,479
2,098
1,910
1,628
1,384
Net Sales Growth
55%
7%
-3%
3%
-10%
4%
18%
10%
17%
18%
 
Cost Of Goods Sold
1,265
1,073
1,194
1,270
1,050
1,093
998
837
751
634
645
Gross Profit
1,772
1,424
1,131
1,133
1,281
1,494
1,481
1,261
1,160
995
739
GP Margin
58%
57%
49%
47%
55%
58%
60%
60%
61%
61%
53%
Total Expenditure
2,463
2,094
2,067
2,150
2,007
2,220
2,091
1,771
1,584
1,353
1,231
Power & Fuel Cost
-
43
32
30
29
31
32
29
19
16
14
% Of Sales
-
2%
1%
1%
1%
1%
1%
1%
1%
1%
1%
Employee Cost
-
281
239
246
251
262
230
212
175
152
116
% Of Sales
-
11%
10%
10%
11%
10%
9%
10%
9%
9%
8%
Manufacturing Exp.
-
91
72
45
43
45
48
40
35
33
25
% Of Sales
-
4%
3%
2%
2%
2%
2%
2%
2%
2%
2%
General & Admin Exp.
-
204
166
183
245
251
246
183
149
140
118
% Of Sales
-
8%
7%
8%
10%
10%
10%
9%
8%
9%
9%
Selling & Distn. Exp.
-
276
252
251
277
440
422
397
370
324
249
% Of Sales
-
11%
11%
10%
12%
17%
17%
19%
19%
20%
18%
Miscellaneous Exp.
-
127
112
123
113
98
115
73
85
54
249
% Of Sales
-
5%
5%
5%
5%
4%
5%
3%
4%
3%
5%
EBITDA
575
403
258
253
324
367
388
327
326
276
153
EBITDA Margin
19%
16%
11%
11%
14%
14%
16%
16%
17%
17%
11%
Other Income
105
79
55
47
37
32
27
29
30
23
62
Interest
23
1
2
4
10
19
29
27
32
14
7
Depreciation
132
99
98
98
107
108
91
93
67
44
38
PBT
524
383
213
199
244
271
294
237
257
241
170
Tax
130
123
74
62
74
89
84
67
76
75
50
Tax Rate
25%
32%
32%
31%
30%
33%
32%
28%
30%
31%
30%
PAT
394
260
159
137
169
183
175
170
181
166
120
PAT before Minority Interest
394
260
159
137
169
183
175
169
181
166
120
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
13%
10%
7%
6%
7%
7%
7%
8%
9%
10%
9%
PAT Growth
86%
64%
16%
-19%
-7%
4%
3%
-6%
9%
38%
 
EPS
75.85
50.06
30.60
26.39
32.63
35.26
168.81
163.50
174.54
159.76
110.66

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
2,039
1,793
1,660
1,576
1,313
1,184
1,057
936
805
681
Share Capital
10
10
10
10
10
10
10
10
10
10
Total Reserves
2,028
1,783
1,650
1,566
1,302
1,174
1,047
926
795
671
Non-Current Liabilities
56
72
74
85
67
130
211
259
196
117
Secured Loans
0
0
0
26
31
97
166
232
168
115
Unsecured Loans
1
1
0
0
0
0
0
0
0
0
Long Term Provisions
24
53
63
58
53
41
40
33
27
0
Current Liabilities
738
563
433
454
672
617
546
459
381
286
Trade Payables
290
171
157
121
148
149
160
122
102
213
Other Current Liabilities
390
340
213
260
284
350
263
240
196
2
Short Term Borrowings
41
27
47
55
175
55
59
34
25
0
Short Term Provisions
17
25
15
18
65
62
64
63
58
71
Total Liabilities
2,866
2,465
2,208
2,159
2,057
1,932
1,817
1,656
1,385
1,087
Net Block
686
641
695
695
675
707
741
567
324
287
Gross Block
1,076
937
896
799
1,250
1,172
1,139
877
572
498
Accumulated Depreciation
390
296
202
105
575
465
398
311
248
212
Non Current Assets
1,779
1,496
1,193
1,143
1,076
1,056
934
881
633
540
Capital Work in Progress
14
18
13
49
65
46
16
139
182
74
Non Current Investment
998
760
420
353
268
252
128
127
81
180
Long Term Loans & Adv.
56
53
42
22
63
51
48
48
47
0
Other Non Current Assets
25
24
23
24
4
0
0
0
0
0
Current Assets
1,087
969
1,014
1,016
981
876
883
775
751
547
Current Investments
242
173
92
56
5
75
158
199
241
15
Inventories
642
585
652
738
744
590
543
382
354
365
Sundry Debtors
69
86
179
108
130
104
79
75
45
49
Cash & Bank
46
44
31
31
28
26
24
24
54
36
Other Current Assets
89
17
26
53
75
82
78
96
57
81
Short Term Loans & Adv.
70
64
34
30
45
59
60
80
37
81
Net Current Assets
349
406
581
561
309
260
337
316
370
261
Total Assets
2,866
2,465
2,208
2,159
2,057
1,932
1,817
1,656
1,385
1,087

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
362
516
245
319
63
296
191
202
256
84
PBT
383
233
199
244
271
259
237
257
241
170
Adjustment
32
56
56
92
104
116
94
95
33
5
Changes in Working Capital
76
300
47
55
-220
10
-80
-66
54
-52
Cash after chg. in Working capital
491
588
302
390
155
385
252
286
328
124
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-129
-73
-57
-75
-94
-93
-64
-89
-76
-42
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
4
3
3
0
0
0
0
Cash From Investing Activity
-310
-405
-125
-119
-32
-140
-86
-205
-313
-60
Net Fixed Assets
-131
-44
-59
416
-96
-63
-132
-259
-179
-86
Net Investments
-247
-399
-104
-78
33
-37
40
-35
-128
15
Others
68
38
38
-456
31
-40
7
90
-5
11
Cash from Financing Activity
-43
-99
-125
-197
-31
-158
-106
4
74
-6
Net Cash Inflow / Outflow
9
12
-4
3
1
-2
-1
1
18
18
Opening Cash & Equivalents
23
11
15
11
10
12
13
12
36
19
Closing Cash & Equivalent
31
23
11
13
11
10
12
13
54
36

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.)
392
345
319
303
252
228
203
180
154
131
ROA
10%
7%
6%
8%
9%
9%
10%
12%
13%
11%
ROE
14%
9%
8%
12%
15%
16%
17%
21%
22%
19%
ROCE
20%
13%
12%
15%
19%
21%
20%
25%
28%
24%
Fixed Asset Turnover
2.69
3.27
5.20
4.16
3.68
3.63
3.61
4.67
5.76
5.72
Receivable days
10
16
12
10
10
8
8
6
6
6
Inventory Days
83
75
57
63
55
49
46
40
43
51
Payable days
45
34
28
28
27
31
31
28
48
75
Cash Conversion Cycle
48
58
42
46
38
26
23
18
0
-18
Total Debt/Equity
0.02
0.02
0.04
0.08
0.21
0.20
0.29
0.35
0.28
0.17
Interest Cover
396
140
57
25
15
10
10
9
19
26

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.