Nifty
Sensex
:
:
13967.50
47409.93
-271.40 (-1.91%)
-937.66 (-1.94%)

Cigarettes/Tobacco

Rating :
50/99  (View)

BSE: 500163 | NSE: GODFRYPHLP

917.70
-5.10 (-0.55%)
27-Jan-2021 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  928.70
  •  929.05
  •  915.00
  •  922.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27793
  •  255.06
  •  1469.30
  •  732.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,772.26
  • 15.33
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,735.43
  • 2.62%
  • 2.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.55%
  • 0.58%
  • 12.23%
  • FII
  • DII
  • Others
  • 10.66%
  • 1.72%
  • 2.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.86
  • 4.30
  • 7.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.93
  • 12.83
  • 18.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.75
  • 17.82
  • 34.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.26
  • 29.03
  • 23.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.94
  • 3.03
  • 2.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.03
  • 13.87
  • 11.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
822.21
750.81
9.51%
462.57
841.30
-45.02%
678.69
647.88
4.76%
797.22
697.33
14.32%
Expenses
668.00
608.74
9.73%
399.37
638.87
-37.49%
598.80
584.98
2.36%
630.01
576.39
9.30%
EBITDA
154.21
142.07
8.55%
63.20
202.43
-68.78%
79.89
62.90
27.01%
167.21
120.94
38.26%
EBIDTM
18.76%
18.92%
13.66%
24.06%
11.77%
9.71%
20.97%
17.34%
Other Income
23.85
31.43
-24.12%
41.03
17.19
138.69%
30.35
28.50
6.49%
27.90
23.89
16.79%
Interest
7.09
7.81
-9.22%
7.31
7.40
-1.22%
7.33
0.22
3,231.82%
7.69
0.42
1,730.95%
Depreciation
34.12
35.53
-3.97%
34.17
35.48
-3.69%
47.58
24.39
95.08%
36.63
24.20
51.36%
PBT
136.85
130.16
5.14%
62.75
176.74
-64.50%
55.33
66.79
-17.16%
150.79
120.21
25.44%
Tax
33.79
16.62
103.31%
7.18
58.32
-87.69%
16.90
18.45
-8.40%
36.90
38.37
-3.83%
PAT
103.06
113.54
-9.23%
55.57
118.42
-53.07%
38.43
48.34
-20.50%
113.89
81.84
39.16%
PATM
12.53%
15.12%
12.01%
14.08%
5.66%
7.46%
14.29%
11.74%
EPS
19.89
21.83
-8.89%
10.59
22.82
-53.59%
7.44
9.28
-19.83%
21.92
15.76
39.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,760.69
2,876.58
2,497.23
2,325.64
2,402.64
2,330.69
2,586.95
2,478.88
2,097.59
1,910.50
1,628.36
Net Sales Growth
-6.01%
15.19%
7.38%
-3.20%
3.09%
-9.91%
4.36%
18.18%
9.79%
17.33%
 
Cost Of Goods Sold
1,148.32
1,261.23
1,073.10
1,194.29
1,269.87
1,049.55
1,093.21
998.19
837.00
750.85
633.51
Gross Profit
1,612.37
1,615.35
1,424.14
1,131.35
1,132.77
1,281.14
1,493.74
1,480.69
1,260.59
1,159.65
994.85
GP Margin
58.40%
56.16%
57.03%
48.65%
47.15%
54.97%
57.74%
59.73%
60.10%
60.70%
61.10%
Total Expenditure
2,296.18
2,284.99
2,094.21
2,067.32
2,149.53
2,007.17
2,220.30
2,091.26
1,770.65
1,584.34
1,352.65
Power & Fuel Cost
-
47.95
42.91
32.02
30.33
28.99
30.59
31.55
28.79
18.90
15.93
% Of Sales
-
1.67%
1.72%
1.38%
1.26%
1.24%
1.18%
1.27%
1.37%
0.99%
0.98%
Employee Cost
-
270.30
274.15
238.98
246.39
250.82
262.13
229.95
211.68
175.21
152.32
% Of Sales
-
9.40%
10.98%
10.28%
10.25%
10.76%
10.13%
9.28%
10.09%
9.17%
9.35%
Manufacturing Exp.
-
106.24
90.79
71.79
45.36
43.17
45.09
48.40
40.27
35.39
32.63
% Of Sales
-
3.69%
3.64%
3.09%
1.89%
1.85%
1.74%
1.95%
1.92%
1.85%
2.00%
General & Admin Exp.
-
158.13
210.47
166.41
183.38
244.67
251.44
245.61
183.31
148.95
139.71
% Of Sales
-
5.50%
8.43%
7.16%
7.63%
10.50%
9.72%
9.91%
8.74%
7.80%
8.58%
Selling & Distn. Exp.
-
295.13
275.90
252.20
250.90
276.83
439.72
422.32
396.64
370.28
324.49
% Of Sales
-
10.26%
11.05%
10.84%
10.44%
11.88%
17.00%
17.04%
18.91%
19.38%
19.93%
Miscellaneous Exp.
-
146.02
126.90
111.64
123.30
113.15
98.12
115.24
72.95
84.77
324.49
% Of Sales
-
5.08%
5.08%
4.80%
5.13%
4.85%
3.79%
4.65%
3.48%
4.44%
3.32%
EBITDA
464.51
591.59
403.02
258.32
253.11
323.52
366.65
387.62
326.94
326.16
275.71
EBITDA Margin
16.83%
20.57%
16.14%
11.11%
10.53%
13.88%
14.17%
15.64%
15.59%
17.07%
16.93%
Other Income
123.13
106.87
79.12
54.58
47.23
36.92
31.80
26.69
29.38
29.67
23.17
Interest
29.42
30.23
0.97
1.67
3.56
10.13
19.15
29.00
26.93
31.65
13.62
Depreciation
152.50
155.22
98.57
98.43
97.84
106.79
108.19
91.05
92.55
66.87
43.92
PBT
405.72
513.02
382.60
212.79
198.93
243.52
271.10
294.26
236.84
257.30
241.35
Tax
94.77
128.74
122.78
73.99
62.31
74.21
88.59
84.07
67.40
76.25
75.48
Tax Rate
23.36%
25.09%
32.09%
31.78%
31.32%
30.47%
32.68%
32.47%
28.46%
29.63%
31.27%
PAT
310.95
384.38
259.87
158.86
136.99
169.32
182.76
175.25
169.60
181.33
166.12
PAT before Minority Interest
311.03
384.28
259.82
158.80
136.63
169.31
182.51
174.80
169.44
181.05
165.87
Minority Interest
0.08
0.10
0.05
0.06
0.36
0.01
0.25
0.45
0.16
0.28
0.25
PAT Margin
11.26%
13.36%
10.41%
6.83%
5.70%
7.26%
7.06%
7.07%
8.09%
9.49%
10.20%
PAT Growth
-14.14%
47.91%
63.58%
15.96%
-19.09%
-7.35%
4.29%
3.33%
-6.47%
9.16%
 
Unadjusted EPS
59.80
73.92
49.98
30.55
26.34
32.56
35.15
33.70
32.62
34.87
31.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,187.33
2,038.72
1,793.35
1,660.45
1,575.90
1,312.66
1,184.30
1,057.42
936.06
805.26
Share Capital
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
Total Reserves
2,176.93
2,028.32
1,782.95
1,650.05
1,565.50
1,302.26
1,173.90
1,047.02
925.66
794.86
Non-Current Liabilities
340.68
56.44
72.09
73.74
84.57
67.32
129.70
211.45
259.23
196.04
Secured Loans
0.00
0.00
0.00
0.00
26.50
31.25
97.07
166.13
231.88
168.17
Unsecured Loans
0.91
0.82
0.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
26.89
23.57
52.74
63.42
57.98
52.64
41.30
40.03
33.13
27.39
Current Liabilities
738.57
737.67
562.74
433.02
454.48
672.25
616.82
545.89
458.74
381.19
Trade Payables
254.02
289.63
171.00
156.93
121.18
147.65
149.35
159.85
121.52
102.20
Other Current Liabilities
451.79
390.17
340.01
213.43
260.41
284.09
349.77
263.03
239.62
196.09
Short Term Borrowings
11.14
41.18
26.83
47.45
54.70
175.30
55.42
59.25
34.37
24.68
Short Term Provisions
21.62
16.69
24.90
15.21
18.20
65.20
62.27
63.76
63.24
58.22
Total Liabilities
3,295.15
2,865.63
2,464.82
2,207.67
2,159.09
2,056.61
1,932.24
1,816.63
1,656.07
1,384.81
Net Block
1,005.52
685.66
641.27
694.89
694.74
674.98
706.52
741.38
566.82
323.67
Gross Block
1,543.87
1,075.99
936.78
896.48
799.30
1,250.07
1,171.83
1,138.96
877.43
571.74
Accumulated Depreciation
538.35
390.33
295.51
201.59
104.57
575.09
465.31
397.58
310.60
248.08
Non Current Assets
2,238.41
1,779.10
1,496.09
1,193.21
1,143.19
1,075.76
1,055.86
933.84
881.08
633.48
Capital Work in Progress
17.28
14.34
18.08
13.24
48.76
65.42
45.61
16.33
139.00
182.03
Non Current Investment
1,131.40
998.23
760.03
420.08
353.39
267.98
252.08
128.02
126.69
80.70
Long Term Loans & Adv.
83.20
55.98
53.12
41.53
21.92
63.48
51.39
47.87
48.32
46.79
Other Non Current Assets
0.99
24.90
23.60
23.47
24.38
3.90
0.26
0.23
0.25
0.29
Current Assets
1,056.74
1,086.53
968.72
1,014.46
1,015.89
980.85
876.38
882.79
774.98
751.33
Current Investments
128.66
242.10
173.21
92.17
56.46
5.03
74.80
157.97
198.57
241.26
Inventories
687.95
641.55
585.35
651.70
737.86
743.58
590.17
543.35
381.68
353.96
Sundry Debtors
68.87
68.64
85.83
178.98
107.93
129.82
103.53
79.30
74.95
45.39
Cash & Bank
48.10
45.58
43.62
31.47
31.19
27.73
26.10
24.47
24.15
53.99
Other Current Assets
123.16
19.10
17.10
26.41
82.44
74.69
81.78
77.71
95.63
56.73
Short Term Loans & Adv.
106.75
69.56
63.62
33.73
29.84
44.73
59.15
59.78
80.41
37.22
Net Current Assets
318.17
348.87
405.98
581.43
561.41
308.61
259.56
336.90
316.24
370.14
Total Assets
3,295.15
2,865.63
2,464.81
2,207.67
2,159.08
2,056.61
1,932.24
1,816.63
1,656.06
1,384.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
375.02
361.90
515.76
245.30
319.13
63.47
295.78
190.85
202.09
256.47
PBT
513.51
383.04
232.79
199.18
243.87
271.10
258.87
236.84
257.30
241.35
Adjustment
103.58
31.66
56.09
56.02
91.64
104.00
116.47
94.49
95.19
33.07
Changes in Working Capital
-118.19
76.15
299.62
46.79
54.76
-220.11
9.73
-79.57
-66.22
53.96
Cash after chg. in Working capital
498.91
490.85
588.49
301.99
390.26
154.99
385.07
251.76
286.27
328.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-123.89
-128.96
-72.73
-56.68
-75.46
-94.43
-92.78
-64.49
-88.64
-75.55
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.13
Extra & Other Items
0.00
0.00
0.00
0.00
4.33
2.91
3.48
0.00
0.00
0.00
Cash From Investing Activity
-71.59
-309.86
-404.87
-124.57
-118.88
-32.30
-140.19
-85.61
-204.51
-312.54
Net Fixed Assets
-465.23
-130.75
-43.71
-58.93
415.65
-96.03
-63.05
-132.43
-259.18
-179.11
Net Investments
-46.97
-247.47
-398.80
-104.06
-78.46
32.91
-36.76
39.80
-35.18
-128.29
Others
440.61
68.36
37.64
38.42
-456.07
30.82
-40.38
7.02
89.85
-5.14
Cash from Financing Activity
-303.33
-43.42
-99.12
-124.86
-197.45
-30.63
-158.09
-105.94
3.86
73.75
Net Cash Inflow / Outflow
0.10
8.61
11.77
-4.12
2.80
0.54
-2.49
-0.70
1.44
17.69
Opening Cash & Equivalents
31.44
22.82
11.06
15.19
10.54
9.99
12.50
13.20
11.76
36.30
Closing Cash & Equivalent
31.54
31.44
22.82
11.06
13.33
10.53
9.99
12.50
13.20
53.99

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
420.69
392.11
344.92
319.35
303.09
252.46
227.78
203.37
180.03
154.42
ROA
12.47%
9.75%
6.80%
6.26%
8.03%
9.15%
9.33%
9.76%
11.91%
13.42%
ROE
18.19%
13.56%
9.20%
8.44%
11.72%
14.62%
15.60%
17.00%
20.82%
22.38%
ROCE
25.38%
19.66%
13.19%
11.77%
15.39%
19.27%
20.68%
20.08%
25.19%
27.99%
Fixed Asset Turnover
2.41
2.69
3.27
5.20
4.16
3.68
3.63
3.61
4.67
5.76
Receivable days
7.95
10.42
16.14
11.87
10.17
9.56
7.96
7.73
6.48
5.60
Inventory Days
76.90
82.73
75.42
57.48
63.36
54.65
49.33
46.34
39.64
42.58
Payable days
45.78
44.68
33.88
27.51
27.68
26.69
31.07
30.59
28.48
47.77
Cash Conversion Cycle
39.08
48.46
57.68
41.84
45.85
37.52
26.22
23.47
17.65
0.42
Total Debt/Equity
0.01
0.02
0.02
0.04
0.08
0.21
0.20
0.29
0.35
0.28
Interest Cover
17.97
396.29
140.48
56.81
25.03
15.16
9.93
9.80
9.13
18.72

Annual Reports:


News Update


  • Godfrey Phillips - Quarterly Results
    10th Nov 2020, 13:35 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.