Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Consumer Food

Rating :
65/99  (View)

BSE: 540743 | NSE: GODREJAGRO

473.80
-0.80 (-0.17%)
13-Sep-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  474.95
  •  478.60
  •  466.00
  •  474.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17731
  •  84.01
  •  583.55
  •  422.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,104.71
  • 28.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,472.81
  • 0.95%
  • 5.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.95%
  • 1.91%
  • 6.97%
  • FII
  • DII
  • Others
  • 0.34%
  • 2.39%
  • 19.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.78
  • 9.12
  • 6.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.09
  • 8.44
  • 0.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.35
  • 8.46
  • 11.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,702.58
1,484.36
14.70%
1,343.92
1,194.72
12.49%
1,454.11
1,220.66
19.12%
1,588.35
1,425.82
11.40%
Expenses
1,560.71
1,345.07
16.03%
1,269.05
1,120.57
13.25%
1,353.13
1,123.75
20.41%
1,447.66
1,279.70
13.12%
EBITDA
141.87
139.29
1.85%
74.87
74.15
0.97%
100.98
96.91
4.20%
140.69
146.12
-3.72%
EBIDTM
8.33%
9.38%
5.57%
6.21%
6.94%
7.94%
8.86%
10.25%
Other Income
10.22
3.85
165.45%
10.65
10.75
-0.93%
4.85
5.74
-15.51%
33.76
8.63
291.19%
Interest
10.15
8.14
24.69%
7.45
7.76
-3.99%
9.82
11.37
-13.63%
8.48
14.39
-41.07%
Depreciation
35.10
22.37
56.91%
25.68
21.73
18.18%
26.39
21.50
22.74%
23.72
21.06
12.63%
PBT
106.84
112.63
-5.14%
140.69
55.41
153.91%
69.62
81.83
-14.92%
142.25
119.30
19.24%
Tax
35.60
39.32
-9.46%
19.08
19.37
-1.50%
24.37
29.68
-17.89%
45.20
37.43
20.76%
PAT
71.24
73.31
-2.82%
121.61
36.04
237.43%
45.25
52.15
-13.23%
97.05
81.87
18.54%
PATM
4.18%
4.94%
9.05%
3.02%
3.11%
4.27%
6.11%
5.74%
EPS
3.96
4.18
-5.26%
5.92
1.30
355.38%
2.13
2.58
-17.44%
4.91
4.35
12.87%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
6,088.96
5,870.82
5,185.53
4,911.09
4,298.25
3,795.08
Net Sales Growth
14.33%
13.22%
5.59%
14.26%
13.26%
 
Cost Of Goods Sold
4,722.81
4,573.60
3,953.63
3,790.51
3,141.66
2,815.86
Gross Profit
1,366.15
1,297.22
1,231.90
1,120.57
1,156.60
979.23
GP Margin
22.44%
22.10%
23.76%
22.82%
26.91%
25.80%
Total Expenditure
5,630.55
5,414.98
4,742.49
4,473.07
3,969.46
3,491.08
Power & Fuel Cost
-
101.76
85.73
76.86
64.08
42.95
% Of Sales
-
1.73%
1.65%
1.57%
1.49%
1.13%
Employee Cost
-
294.42
276.34
232.75
168.12
146.87
% Of Sales
-
5.01%
5.33%
4.74%
3.91%
3.87%
Manufacturing Exp.
-
159.66
155.65
129.34
114.10
92.24
% Of Sales
-
2.72%
3.00%
2.63%
2.65%
2.43%
General & Admin Exp.
-
25.01
27.93
27.72
138.62
94.84
% Of Sales
-
0.43%
0.54%
0.56%
3.23%
2.50%
Selling & Distn. Exp.
-
108.71
124.21
103.13
265.37
240.09
% Of Sales
-
1.85%
2.40%
2.10%
6.17%
6.33%
Miscellaneous Exp.
-
151.82
119.00
112.76
77.52
58.23
% Of Sales
-
2.59%
2.29%
2.30%
1.80%
1.53%
EBITDA
458.41
455.84
443.04
438.02
328.79
304.00
EBITDA Margin
7.53%
7.76%
8.54%
8.92%
7.65%
8.01%
Other Income
59.48
53.11
31.81
59.00
54.62
14.63
Interest
35.90
33.89
45.31
86.34
61.30
33.50
Depreciation
110.89
98.17
85.92
74.66
62.23
45.90
PBT
459.40
376.89
343.61
336.01
259.88
239.23
Tax
124.25
127.97
120.70
101.65
68.93
62.70
Tax Rate
27.05%
27.51%
33.94%
28.55%
27.18%
22.89%
PAT
335.15
316.93
213.13
230.26
183.17
211.18
PAT before Minority Interest
314.01
337.22
234.96
254.36
184.68
211.18
Minority Interest
-21.14
-20.29
-21.83
-24.10
-1.51
0.00
PAT Margin
5.50%
5.40%
4.11%
4.69%
4.26%
5.56%
PAT Growth
37.71%
48.70%
-7.44%
25.71%
-13.26%
 
Unadjusted EPS
16.92
16.99
12.02
12.55
20.47
23.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,648.98
1,411.37
1,008.78
Share Capital
192.03
192.03
185.13
Total Reserves
1,454.06
1,217.63
822.03
Non-Current Liabilities
296.19
201.11
235.69
Secured Loans
0.00
0.26
0.58
Unsecured Loans
64.21
13.88
19.98
Long Term Provisions
6.70
6.44
5.01
Current Liabilities
1,883.24
1,664.17
1,709.11
Trade Payables
1,239.44
955.01
840.85
Other Current Liabilities
266.66
273.84
203.27
Short Term Borrowings
323.53
388.66
639.25
Short Term Provisions
53.61
46.65
25.74
Total Liabilities
4,229.37
3,545.93
3,207.65
Net Block
2,069.90
1,496.20
1,477.47
Gross Block
2,389.09
1,717.62
1,610.40
Accumulated Depreciation
319.19
221.41
132.94
Non Current Assets
2,365.10
1,957.32
1,785.94
Capital Work in Progress
93.59
190.41
50.44
Non Current Investment
116.51
195.24
175.46
Long Term Loans & Adv.
80.03
59.70
72.94
Other Non Current Assets
5.07
15.78
9.63
Current Assets
1,864.27
1,588.60
1,421.71
Current Investments
0.00
0.00
0.00
Inventories
898.74
762.86
738.07
Sundry Debtors
734.89
631.52
521.95
Cash & Bank
29.85
31.82
62.30
Other Current Assets
200.79
36.98
27.27
Short Term Loans & Adv.
85.38
125.42
72.13
Net Current Assets
-18.97
-75.57
-287.40
Total Assets
4,229.37
3,545.92
3,207.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
447.74
353.84
897.30
PBT
465.19
371.74
374.56
Adjustment
28.89
112.94
91.04
Changes in Working Capital
63.40
-47.10
511.66
Cash after chg. in Working capital
557.48
437.58
977.26
Interest Paid
0.00
0.00
0.00
Tax Paid
-109.74
-83.74
-79.96
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-237.22
-252.79
-63.34
Net Fixed Assets
-154.95
-129.96
Net Investments
-14.92
-26.49
Others
-67.35
-96.34
Cash from Financing Activity
-216.56
-125.01
-811.55
Net Cash Inflow / Outflow
-6.04
-23.97
22.42
Opening Cash & Equivalents
29.85
53.82
31.40
Closing Cash & Equivalent
27.80
29.85
53.82

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
85.72
73.41
54.40
71.60
58.42
ROA
8.69%
6.96%
8.13%
7.59%
11.65%
ROE
22.07%
19.44%
30.46%
30.69%
39.05%
ROCE
25.80%
22.95%
25.49%
22.77%
31.75%
Fixed Asset Turnover
2.98
3.13
3.00
3.44
4.55
Receivable days
40.41
40.44
37.34
32.73
27.46
Inventory Days
49.54
52.62
54.95
50.43
42.67
Payable days
25.35
26.93
26.67
25.59
23.60
Cash Conversion Cycle
64.59
66.13
65.63
57.56
46.53
Total Debt/Equity
0.24
0.29
0.66
1.55
0.62
Interest Cover
14.73
8.85
5.12
5.14
9.18

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.