Nifty
Sensex
:
:
8161.95
28265.31
-91.85 (-1.11%)
-1203.18 (-4.08%)

Consumer Food

Rating :
69/99  (View)

BSE: 540743 | NSE: GODREJAGRO

345.50
-8.40 (-2.37%)
03-Apr-2020 | 9:34AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  360.00
  •  364.00
  •  340.00
  •  353.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4422
  •  15.28
  •  598.00
  •  265.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,804.04
  • 19.71
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,172.14
  • 1.27%
  • 3.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.08%
  • 14.56%
  • 6.75%
  • FII
  • DII
  • Others
  • 3.39%
  • 2.57%
  • 3.65%

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
  • -
  • -
  • 39.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 21.88

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
1,783
1,454
23%
1,851
1,588
17%
1,703
1,484
15%
1,344
1,195
12%
Expenses
1,682
1,353
24%
1,731
1,448
20%
1,561
1,345
16%
1,269
1,121
13%
EBITDA
101
101
0%
120
141
-15%
142
139
2%
75
74
1%
EBIDTM
6%
7%
6%
9%
8%
9%
6%
6%
Other Income
9
5
92%
11
34
-66%
10
4
165%
11
11
-1%
Interest
11
10
10%
13
8
48%
10
8
25%
7
8
-4%
Depreciation
37
26
40%
37
24
58%
35
22
57%
26
22
18%
PBT
62
70
-11%
81
142
-43%
107
113
-5%
141
55
154%
Tax
17
24
-31%
-21
45
-
36
39
-9%
19
19
-1%
PAT
45
45
0%
102
97
5%
71
73
-3%
122
36
237%
PATM
3%
3%
6%
6%
4%
5%
9%
3%
EPS
2.69
2.13
26%
5.42
4.91
10%
3.96
4.18
-5%
5.92
1.30
355%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
6,680
5,871
5,186
4,911
4,298
3,795
Net Sales Growth
17%
13%
6%
14%
13%
 
Cost Of Goods Sold
5,228
4,574
3,970
3,791
3,142
2,816
Gross Profit
1,452
1,297
1,215
1,121
1,157
979
GP Margin
22%
22%
23%
23%
27%
26%
Total Expenditure
6,243
5,415
4,743
4,473
3,969
3,491
Power & Fuel Cost
-
102
86
77
64
43
% Of Sales
-
2%
2%
2%
1%
1%
Employee Cost
-
294
276
233
168
147
% Of Sales
-
5%
5%
5%
4%
4%
Manufacturing Exp.
-
160
156
129
114
92
% Of Sales
-
3%
3%
3%
3%
2%
General & Admin Exp.
-
25
28
28
139
95
% Of Sales
-
0%
1%
1%
3%
2%
Selling & Distn. Exp.
-
109
108
103
265
240
% Of Sales
-
2%
2%
2%
6%
6%
Miscellaneous Exp.
-
152
119
113
78
58
% Of Sales
-
3%
2%
2%
2%
2%
EBITDA
437
456
443
438
329
304
EBITDA Margin
7%
8%
9%
9%
8%
8%
Other Income
42
53
32
59
55
15
Interest
41
34
45
86
61
34
Depreciation
135
98
86
75
62
46
PBT
391
377
344
336
260
239
Tax
50
128
121
102
69
63
Tax Rate
13%
28%
34%
29%
27%
23%
PAT
340
317
213
230
183
211
PAT before Minority Interest
334
337
235
254
185
211
Minority Interest
-7
-20
-22
-24
-2
0
PAT Margin
5%
5%
4%
5%
4%
6%
PAT Growth
35%
49%
-7%
26%
-13%
 
Unadjusted EPS
17.99
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
1,649
1,411
1,009
Share Capital
192
192
185
Total Reserves
1,454
1,218
822
Non-Current Liabilities
296
201
236
Secured Loans
0
0
1
Unsecured Loans
64
14
20
Long Term Provisions
7
6
5
Current Liabilities
1,883
1,653
1,709
Trade Payables
1,239
897
841
Other Current Liabilities
267
320
203
Short Term Borrowings
324
389
639
Short Term Provisions
54
47
26
Total Liabilities
4,229
3,535
3,208
Net Block
2,070
1,496
1,477
Gross Block
2,389
1,718
1,610
Accumulated Depreciation
319
221
133
Non Current Assets
2,365
1,957
1,786
Capital Work in Progress
94
190
50
Non Current Investment
117
195
175
Long Term Loans & Adv.
80
72
73
Other Non Current Assets
5
4
10
Current Assets
1,864
1,578
1,422
Current Investments
0
0
0
Inventories
899
763
738
Sundry Debtors
735
620
522
Cash & Bank
30
32
62
Other Current Assets
201
58
27
Short Term Loans & Adv.
85
104
72
Net Current Assets
-19
-76
-287
Total Assets
4,229
3,535
3,208

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
448
354
897
PBT
465
356
375
Adjustment
29
129
91
Changes in Working Capital
63
-47
512
Cash after chg. in Working capital
557
438
977
Interest Paid
0
0
0
Tax Paid
-110
-84
-80
Other Direct Exp. Paid
0
0
0
Extra & Other Items
0
0
0
Cash From Investing Activity
-237
-253
-63
Net Fixed Assets
-155
-130
Net Investments
-15
-26
Others
-67
-96
Cash from Financing Activity
-217
-125
-812
Net Cash Inflow / Outflow
-6
-24
22
Opening Cash & Equivalents
30
54
31
Closing Cash & Equivalent
28
30
54

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
86
73
54
72
58
ROA
9%
7%
8%
8%
12%
ROE
22%
19%
30%
31%
39%
ROCE
26%
23%
25%
23%
32%
Fixed Asset Turnover
3
3
3
3
5
Receivable days
40
40
37
33
27
Inventory Days
50
53
55
50
43
Payable days
25
27
27
26
24
Cash Conversion Cycle
65
66
66
58
47
Total Debt/Equity
0
0
1
2
1
Interest Cover
15
9
5
5
9

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.