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

Construction - Real Estate

Rating :
80/99  (View)

BSE: 533150 | NSE: GODREJPROP

958.10
17.05 (1.81%)
13-Sep-2019 | 3:32PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  947.95
  •  970.05
  •  937.00
  •  941.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  300495
  •  2879.04
  •  1119.60
  •  460.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,140.06
  • 78.19
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 27,313.30
  • N/A
  • 5.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.45%
  • 2.55%
  • 9.31%
  • FII
  • DII
  • Others
  • 0.04%
  • 2.76%
  • 20.89%

Chart

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

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
  • 38.19
  • 50.70
  • 68.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.05
  • 4.74
  • 5.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.82
  • 32.00
  • 38.94

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
635.88
996.73
-36.20%
1,053.09
207.41
407.73%
340.06
267.43
27.16%
393.25
313.07
25.61%
Expenses
512.89
929.80
-44.84%
886.20
442.06
100.47%
378.79
327.92
15.51%
404.89
299.76
35.07%
EBITDA
122.99
66.93
83.76%
166.89
-234.65
-
-38.73
-60.49
-
-11.64
13.31
-
EBIDTM
19.34%
6.71%
15.85%
-113.13%
-11.39%
-22.62%
-2.96%
4.25%
Other Income
77.96
70.00
11.37%
150.12
325.68
-53.91%
90.64
40.86
121.83%
93.82
35.93
161.12%
Interest
50.23
59.02
-14.89%
64.66
40.65
59.07%
54.22
37.75
43.63%
61.52
39.98
53.88%
Depreciation
4.72
3.32
42.17%
3.76
4.30
-12.56%
3.79
4.22
-10.19%
3.48
4.04
-13.86%
PBT
146.00
74.59
95.74%
248.59
46.08
439.47%
-6.10
-61.60
-
17.18
5.22
229.12%
Tax
50.26
28.79
74.57%
88.89
-13.57
-
-5.62
-15.88
-
-17.01
3.58
-
PAT
95.74
45.80
109.04%
159.70
59.65
167.73%
-0.48
-45.72
-
34.19
1.64
1,984.76%
PATM
15.06%
4.59%
15.16%
28.76%
-0.14%
-17.10%
8.69%
0.52%
EPS
3.57
1.50
138.00%
6.83
1.95
250.26%
1.82
-2.53
-
0.90
0.01
8,900.00%

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
2,422.28
2,817.40
1,889.20
1,582.93
2,122.61
1,843.09
1,179.21
1,037.12
770.05
451.50
242.70
Net Sales Growth
35.73%
49.13%
19.35%
-25.43%
15.17%
56.30%
13.70%
34.68%
70.55%
86.03%
 
Cost Of Goods Sold
1,709.18
2,193.86
1,468.66
1,080.90
1,734.16
1,486.41
838.08
691.56
578.32
324.00
200.02
Gross Profit
713.10
623.54
420.54
502.03
388.45
356.68
341.13
345.56
191.73
127.50
42.67
GP Margin
29.44%
22.13%
22.26%
31.72%
18.30%
19.35%
28.93%
33.32%
24.90%
28.24%
17.58%
Total Expenditure
2,182.77
2,639.36
1,893.60
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%
7.33%
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%
11.77%
7.13%
6.34%
2.57%
2.90%
0.66%
0.42%
0.97%
2.59%
Selling & Distn. Exp.
-
64.57
64.10
43.59
69.57
7.58
3.17
9.09
3.92
0.00
0.00
% Of Sales
-
2.29%
3.39%
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
239.51
178.04
-4.40
252.69
136.64
257.24
278.40
285.80
157.98
105.05
17.84
EBITDA Margin
9.89%
6.32%
-0.23%
15.96%
6.44%
13.96%
23.61%
27.56%
20.52%
23.27%
7.35%
Other Income
412.54
404.58
501.47
118.45
129.45
83.47
79.23
10.45
49.76
107.41
147.69
Interest
230.63
234.03
150.13
103.82
40.57
4.73
4.48
3.00
5.31
4.43
0.55
Depreciation
15.75
14.34
16.13
14.50
14.19
10.01
5.77
4.39
3.88
3.97
2.60
PBT
405.67
334.25
330.81
252.82
211.33
325.97
347.38
288.86
198.55
204.06
162.37
Tax
116.52
95.05
101.87
77.70
67.91
90.39
111.09
91.57
69.76
61.38
38.18
Tax Rate
28.72%
28.44%
30.79%
30.73%
32.13%
27.73%
31.98%
31.70%
35.13%
30.08%
23.51%
PAT
289.15
239.20
228.94
175.12
142.22
190.91
159.44
138.44
97.93
130.86
123.03
PAT before Minority Interest
289.17
239.20
228.94
175.12
143.42
235.58
236.29
197.29
128.79
142.68
124.19
Minority Interest
0.02
0.00
0.00
0.00
-1.20
-44.67
-76.85
-58.85
-30.86
-11.82
-1.16
PAT Margin
11.94%
8.49%
12.12%
11.06%
6.70%
10.36%
13.52%
13.35%
12.72%
28.98%
50.69%
PAT Growth
371.16%
4.48%
30.73%
23.13%
-25.50%
19.74%
15.17%
41.37%
-25.16%
6.36%
 
Unadjusted EPS
13.12
11.16
10.86
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
2,240.29
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
2,127.40
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
351.10
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
11.33
6.54
5.49
265.53
135.30
149.55
97.24
111.03
0.00
Current Liabilities
5,111.48
4,369.98
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
312.63
517.06
594.89
713.55
704.30
820.01
944.24
214.12
72.86
Other Current Liabilities
1,818.45
804.54
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
49.95
16.08
8.26
216.30
256.69
195.77
130.69
144.55
173.85
Total Liabilities
7,577.21
6,961.37
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
152.84
129.21
120.73
147.25
86.21
68.04
59.13
56.00
33.96
Accumulated Depreciation
53.74
42.69
27.15
14.04
30.00
22.47
17.49
13.63
9.92
6.35
Non Current Assets
2,057.29
1,376.49
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
979.35
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
5,584.88
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
2,343.69
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
192.48
230.84
171.88
169.68
159.96
104.97
248.63
41.13
179.80
Cash & Bank
342.60
314.73
110.42
105.64
695.41
871.01
170.72
532.27
163.17
95.50
Other Current Assets
1,754.51
871.55
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
1,318.59
907.97
692.62
987.51
1,030.84
817.72
806.72
734.06
624.32
Net Current Assets
408.44
1,214.90
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
6,961.37
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
1,157.55
-343.95
489.79
-940.75
-688.83
121.38
-1,226.37
-444.72
-342.39
PBT
348.20
330.81
252.82
227.67
325.97
347.38
288.86
198.55
204.06
162.37
Adjustment
-130.50
-187.03
19.04
-80.89
-55.80
-62.98
0.48
-32.73
-98.17
-144.19
Changes in Working Capital
298.42
1,082.16
-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
1,225.94
-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
-68.39
-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
-976.16
-195.89
186.09
-96.06
-184.99
-14.78
28.06
80.65
12.93
Net Fixed Assets
0.86
-23.25
-6.08
26.12
-17.39
-58.44
-26.24
-24.39
-6.41
-5.80
Net Investments
-1,124.27
-577.26
-48.68
-160.28
-241.72
-145.92
-64.64
-40.65
183.03
-192.05
Others
142.83
-375.65
-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
103.27
92.44
81.43
92.40
92.45
84.93
85.84
60.64
54.37
ROA
3.15%
3.27%
2.60%
2.02%
3.31%
4.13%
4.00%
3.53%
6.66%
8.16%
ROE
13.04%
10.81%
9.31%
7.96%
12.82%
14.50%
13.76%
10.95%
16.51%
22.25%
ROCE
10.43%
8.06%
6.56%
4.93%
6.82%
9.42%
8.80%
7.57%
12.32%
13.13%
Fixed Asset Turnover
18.72
13.40
12.67
15.84
15.79
15.29
16.31
13.38
10.04
6.58
Receivable days
20.47
40.89
46.43
29.37
32.64
41.00
62.22
68.67
89.30
239.39
Inventory Days
385.04
609.54
909.57
743.74
837.09
1077.47
1051.16
889.65
703.53
903.08
Payable days
43.58
89.27
164.61
127.41
166.06
301.42
429.75
348.64
151.36
84.19
Cash Conversion Cycle
361.93
561.16
791.39
645.69
703.68
817.05
683.63
609.68
641.48
1058.27
Total Debt/Equity
1.43
1.66
1.99
1.77
1.89
1.40
1.18
1.45
1.04
0.87
Interest Cover
2.43
3.20
3.44
6.21
69.92
78.54
97.25
38.40
47.10
294.02

News Update


  • Godrej Properties reports 2-fold jump in Q1 consolidated net profit
    8th Aug 2019, 14:45 PM

    Total consolidated income of the company decreased by 33.08% at Rs 713.84 crore for Q1FY20

    Read More
  • Godrej Properties - Quarterly Results
    8th Aug 2019, 13:36 PM

    Read More
  • Godrej Properties planning to raise Rs 2100 crore via QIP issue
    26th Jun 2019, 09:59 AM

    The board is scheduled to meet on June 28 to consider and approve the issue price for the QIP

    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.