Nifty
Sensex
:
:
11483.25
38233.41
129.00 (1.14%)
424.50 (1.12%)

Chemicals

Rating :
64/99  (View)

BSE: 500164 | NSE: GODREJIND

541.40
7.90 (1.48%)
26-Mar-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  535.00
  •  543.00
  •  532.10
  •  533.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  444710
  •  2407.66
  •  657.60
  •  434.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,188.30
  • 37.04
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,612.13
  • 0.32%
  • 4.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.72%
  • 2.38%
  • 6.17%
  • FII
  • DII
  • Others
  • 0.45%
  • 4.34%
  • 11.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.78
  • 3.40
  • 7.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 20.56
  • 20.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.20
  • -25.19
  • 91.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.55
  • 32.96
  • 45.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.97
  • 4.45
  • 5.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.42
  • 26.32
  • 27.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
2,473.24
2,100.30
17.76%
2,624.02
2,286.62
14.76%
3,031.26
2,717.62
11.54%
2,316.91
2,004.16
15.61%
Expenses
2,415.37
2,053.94
17.60%
2,488.23
2,128.12
16.92%
2,831.68
2,496.69
13.42%
2,347.01
1,895.12
23.84%
EBITDA
57.87
46.36
24.83%
135.79
158.50
-14.33%
199.58
220.93
-9.66%
-30.10
109.04
-
EBIDTM
2.34%
2.21%
5.17%
6.93%
6.58%
8.13%
-1.30%
5.44%
Other Income
102.59
57.11
79.64%
133.14
65.67
102.74%
77.55
108.23
-28.35%
340.48
41.80
714.55%
Interest
120.90
101.15
19.53%
132.26
109.39
20.91%
126.07
99.66
26.50%
102.96
84.37
22.03%
Depreciation
43.31
41.45
4.49%
43.14
40.45
6.65%
41.22
40.56
1.63%
52.82
39.11
35.05%
PBT
-3.75
-27.08
-
93.53
74.33
25.83%
109.84
188.94
-41.87%
154.60
27.90
454.12%
Tax
18.74
20.19
-7.18%
28.81
41.28
-30.21%
69.83
91.75
-23.89%
6.90
21.04
-67.21%
PAT
-22.49
-47.27
-
64.72
33.05
95.82%
40.01
97.19
-58.83%
147.70
6.86
2,053.06%
PATM
-0.91%
-2.25%
2.47%
1.45%
1.32%
3.58%
6.37%
0.34%
EPS
2.30
1.33
72.93%
4.03
2.34
72.22%
2.34
2.40
-2.50%
5.92
1.36
335.29%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
10,445.43
9,356.49
8,365.13
7,453.59
9,229.89
7,917.93
6,964.32
5,612.09
4,349.75
3,414.17
3,361.69
Net Sales Growth
14.68%
11.85%
12.23%
-19.25%
16.57%
13.69%
24.09%
29.02%
27.40%
1.56%
 
Cost Of Goods Sold
7,753.36
7,261.20
5,106.23
3,903.27
7,450.96
6,289.89
5,537.43
4,390.43
3,331.46
2,683.00
2,569.56
Gross Profit
2,692.07
2,095.29
3,258.90
3,550.32
1,778.93
1,628.04
1,426.89
1,221.66
1,018.29
731.17
792.12
GP Margin
25.77%
22.39%
38.96%
47.63%
19.27%
20.56%
20.49%
21.77%
23.41%
21.42%
23.56%
Total Expenditure
10,082.29
9,531.71
7,724.20
7,063.06
8,744.48
7,473.57
6,590.94
5,346.52
4,125.85
3,373.08
3,288.39
Power & Fuel Cost
-
184.08
171.51
156.76
164.98
165.49
141.74
122.43
102.42
85.23
87.57
% Of Sales
-
1.97%
2.05%
2.10%
1.79%
2.09%
2.04%
2.18%
2.35%
2.50%
2.60%
Employee Cost
-
574.16
474.52
364.86
322.52
294.24
269.75
258.95
218.91
169.14
136.31
% Of Sales
-
6.14%
5.67%
4.90%
3.49%
3.72%
3.87%
4.61%
5.03%
4.95%
4.05%
Manufacturing Exp.
-
715.60
1,329.54
2,045.57
158.46
146.49
159.11
141.55
118.43
86.25
85.32
% Of Sales
-
7.65%
15.89%
27.44%
1.72%
1.85%
2.28%
2.52%
2.72%
2.53%
2.54%
General & Admin Exp.
-
161.72
148.15
93.98
130.14
111.66
121.96
119.99
114.39
144.13
169.90
% Of Sales
-
1.73%
1.77%
1.26%
1.41%
1.41%
1.75%
2.14%
2.63%
4.22%
5.05%
Selling & Distn. Exp.
-
238.06
208.78
219.77
324.86
296.62
244.09
186.10
145.26
127.68
129.24
% Of Sales
-
2.54%
2.50%
2.95%
3.52%
3.75%
3.50%
3.32%
3.34%
3.74%
3.84%
Miscellaneous Exp.
-
396.89
285.47
278.85
192.56
169.18
116.86
127.07
94.98
77.65
129.24
% Of Sales
-
4.24%
3.41%
3.74%
2.09%
2.14%
1.68%
2.26%
2.18%
2.27%
3.29%
EBITDA
363.14
-175.22
640.93
390.53
485.41
444.36
373.38
265.57
223.90
41.09
73.30
EBITDA Margin
3.48%
-1.87%
7.66%
5.24%
5.26%
5.61%
5.36%
4.73%
5.15%
1.20%
2.18%
Other Income
653.76
1,180.72
168.87
207.58
125.93
142.30
56.82
97.94
173.49
200.54
163.75
Interest
482.19
413.15
401.82
343.04
191.73
118.88
110.34
110.83
87.93
84.13
148.65
Depreciation
180.49
175.27
148.14
117.21
93.23
70.44
59.45
56.35
55.06
50.17
47.03
PBT
354.22
417.08
259.84
137.86
326.38
397.34
260.41
196.33
254.40
107.33
41.37
Tax
124.28
183.66
167.41
108.69
136.55
171.20
134.21
94.90
73.14
44.77
53.37
Tax Rate
35.09%
42.80%
59.24%
58.25%
26.32%
36.68%
31.52%
32.71%
22.66%
21.02%
40.72%
PAT
229.94
35.74
-87.18
-84.31
195.89
152.52
215.37
135.01
182.17
122.21
54.88
PAT before Minority Interest
4.09
245.47
115.19
77.91
382.24
295.52
291.61
195.26
249.57
168.20
77.70
Minority Interest
-225.85
-209.73
-202.37
-162.22
-186.35
-143.00
-76.24
-60.25
-67.40
-45.99
-22.82
PAT Margin
2.20%
0.38%
-1.04%
-1.13%
2.12%
1.93%
3.09%
2.41%
4.19%
3.58%
1.63%
PAT Growth
155.97%
141.00%
-3.40%
-143.04%
28.44%
-29.18%
59.52%
-25.89%
49.06%
122.69%
 
Unadjusted EPS
14.59
12.48
7.13
4.51
12.00
9.73
11.98
9.18
9.24
6.39
3.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
3,908.89
3,195.62
3,001.71
3,227.25
2,734.06
3,105.28
2,367.01
1,930.56
1,765.58
1,407.89
Share Capital
33.63
33.61
33.60
33.59
33.12
33.52
31.76
31.76
31.76
31.98
Total Reserves
3,867.59
3,154.81
2,890.13
3,104.06
2,751.92
2,993.00
2,328.12
1,898.80
1,733.82
1,375.91
Non-Current Liabilities
941.86
1,515.87
1,644.20
2,311.89
1,259.31
1,020.68
1,260.39
482.09
1,531.98
1,623.63
Secured Loans
532.91
501.66
545.59
595.95
119.12
56.18
827.96
111.03
714.95
802.65
Unsecured Loans
419.38
1,006.60
1,028.76
1,132.21
1,041.32
883.01
359.72
301.08
766.24
770.82
Long Term Provisions
25.32
17.11
14.66
513.83
12.26
15.28
13.31
14.56
0.00
0.00
Current Liabilities
8,904.95
8,744.92
8,206.39
7,315.52
6,162.97
4,540.63
4,108.89
2,599.44
762.61
1,028.13
Trade Payables
1,685.61
1,691.23
1,148.96
1,793.35
1,973.04
1,757.08
1,921.35
819.77
505.48
324.53
Other Current Liabilities
1,805.32
1,414.83
1,837.75
1,698.42
1,311.05
875.40
819.91
613.36
174.01
620.72
Short Term Borrowings
5,311.78
5,592.31
5,188.97
3,723.60
2,781.00
1,810.91
1,290.91
1,074.53
0.00
0.00
Short Term Provisions
102.24
46.55
30.71
100.15
97.88
97.24
76.72
91.78
83.12
82.88
Total Liabilities
15,552.58
14,931.00
14,132.97
14,003.19
11,208.24
9,424.02
8,358.70
5,408.16
4,375.64
4,177.97
Net Block
3,166.26
3,159.58
2,836.91
1,837.11
1,649.94
1,170.00
1,193.34
1,126.27
957.64
974.42
Gross Block
3,599.58
3,419.90
2,955.65
2,472.26
2,200.21
1,741.91
1,744.55
1,620.51
1,406.05
1,392.54
Accumulated Depreciation
433.32
260.32
118.74
635.15
550.27
571.91
551.21
494.24
448.41
418.12
Non Current Assets
7,575.44
6,545.30
6,063.18
5,431.97
3,919.60
3,318.91
2,566.49
2,248.70
1,711.44
1,651.63
Capital Work in Progress
270.51
54.34
274.08
774.68
465.58
628.00
213.67
30.06
38.91
24.55
Non Current Investment
3,796.99
2,960.16
2,624.55
2,004.13
1,550.64
1,187.44
969.88
768.40
714.89
652.66
Long Term Loans & Adv.
336.80
363.09
313.59
783.73
247.63
320.28
185.91
310.46
0.00
0.00
Other Non Current Assets
4.88
8.13
14.05
32.32
5.81
13.19
3.69
13.51
0.00
0.00
Current Assets
7,977.14
8,385.70
8,069.79
8,571.22
7,288.64
6,105.11
5,792.19
3,159.44
2,664.20
2,521.17
Current Investments
546.97
369.33
427.39
686.70
785.41
174.19
182.86
20.79
212.58
0.00
Inventories
3,429.29
5,020.34
4,879.48
5,355.05
4,354.39
3,716.78
3,191.27
1,403.69
1,035.81
743.36
Sundry Debtors
1,043.91
905.86
855.60
633.85
543.18
475.84
433.29
297.50
423.05
875.20
Cash & Bank
473.14
234.93
200.92
242.13
306.00
577.54
473.34
268.63
147.88
125.20
Other Current Assets
2,483.83
913.29
908.51
583.00
1,299.66
1,160.76
1,511.43
1,168.83
844.88
777.41
Short Term Loans & Adv.
1,490.56
941.95
797.89
1,070.49
978.43
891.29
1,021.61
783.96
844.65
777.19
Net Current Assets
-927.81
-359.22
-136.60
1,255.70
1,125.67
1,564.48
1,683.30
560.00
1,901.59
1,493.04
Total Assets
15,552.58
14,931.00
14,132.97
14,003.19
11,208.24
9,424.02
8,358.70
5,408.16
4,375.64
4,177.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
1,690.03
569.40
198.55
-1,049.56
-393.85
344.75
-1,240.55
-382.73
-108.46
-373.75
PBT
814.76
626.23
431.68
518.79
466.72
425.82
290.16
322.71
212.97
131.07
Adjustment
-167.36
91.15
8.78
9.78
9.66
-19.44
5.68
-72.52
-131.14
-18.17
Changes in Working Capital
1,202.83
101.33
-85.54
-1,399.62
-698.26
85.51
-1,399.33
-559.06
-130.61
-401.08
Cash after chg. in Working capital
1,850.23
818.71
354.92
-871.05
-221.88
491.89
-1,103.49
-308.87
-48.78
-288.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-160.20
-249.31
-156.37
-178.51
-171.97
-147.14
-137.06
-73.86
-54.82
-85.57
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
-1,017.56
-234.49
-187.66
-458.11
-901.64
-774.10
-221.87
233.34
-12.91
-229.00
Net Fixed Assets
-31.41
-70.74
257.16
-339.37
-124.98
-357.17
-178.02
-44.42
-34.05
-40.23
Net Investments
-48.75
-288.47
-245.24
-329.52
-709.01
14.56
-120.07
-86.11
0.45
-372.60
Others
-937.40
124.72
-199.58
210.78
-67.65
-431.49
76.22
363.87
20.69
183.83
Cash from Financing Activity
-959.26
-528.03
2.34
1,409.47
1,420.22
403.30
1,472.14
156.33
154.44
365.31
Net Cash Inflow / Outflow
-286.79
-193.12
13.23
-98.20
124.73
-26.05
9.72
6.94
33.07
-237.44
Opening Cash & Equivalents
-75.52
117.60
57.29
286.67
161.16
180.27
157.10
147.88
125.20
364.92
Closing Cash & Equivalent
-362.31
-75.52
73.67
187.91
286.67
161.16
180.27
157.10
147.88
125.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
116.00
94.87
87.02
93.41
84.02
89.99
73.91
60.38
55.14
43.39
ROA
1.61%
0.79%
0.55%
3.09%
2.86%
3.28%
2.84%
5.10%
3.93%
1.99%
ROE
6.92%
3.77%
2.57%
12.91%
10.18%
10.86%
9.15%
13.59%
10.71%
5.70%
ROCE
7.81%
6.56%
5.51%
8.87%
9.13%
9.62%
9.01%
11.89%
9.59%
10.46%
Fixed Asset Turnover
2.68
2.66
2.78
3.99
4.06
4.05
3.38
2.92
2.47
2.41
Receivable days
37.83
37.90
36.01
22.90
23.22
23.49
23.45
29.77
68.52
82.15
Inventory Days
163.96
212.99
247.41
190.05
183.94
178.49
147.42
100.79
93.90
73.70
Payable days
44.01
55.85
59.20
50.56
60.24
80.34
81.11
47.94
38.91
40.28
Cash Conversion Cycle
157.78
195.04
224.22
162.39
146.91
121.64
89.76
82.62
123.50
115.57
Total Debt/Equity
1.77
2.37
2.44
1.88
1.50
0.94
1.22
0.92
0.85
1.13
Interest Cover
2.04
1.70
1.54
3.71
4.93
4.86
3.62
4.67
3.53
1.88

News Update


  • Godrej Industries to demerge investment business undertaking of EHFL
    14th Feb 2019, 11:24 AM

    The Board of Directors of the Company at its meeting held on February 13, 2019 has approved the same

    Read More
  • Godrej Industries reports 73% rise in Q3 consolidated net profit
    14th Feb 2019, 11:20 AM

    Total consolidated income of the company increased by 19.39% at Rs 2575.83 crore for Q3FY19

    Read More
  • Godrej Industries - Quarterly Results
    13th Feb 2019, 16:23 PM

    Read More

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.