Godfrey Phillips India Ltd

₹ 3,025 0.86%

11 Nov - close price

godfreyphillips.com BSE: 500163 NSE: GODFRYPHLP

About

Gndia is one of the leading FMCG Companies in India - flagship company distribute the renowned Marlboro brand in India. ^[1]

Key Points

Market Position
The company is a part of the KK Modi Group and one of the leading FMCG Companies in India. ^[1] It has a market share of ~14% in the domestic cigarette business. ^[2]

Website BSE NSE

Market Cap ₹ 47,160 Cr.
Current Price ₹ 3,025
High / Low ₹ 3,947 / 1,371
Stock P/E 37.5
Book Value ₹ 306
Dividend Yield 1.05 %
ROCE 29.4 %
ROE 22.2 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Company is expected to give good quarter
Company has delivered good profit growth of 23.0% CAGR over last 5 years
Company has been maintaining a healthy dividend payout of 39.3%

Cons

Stock is trading at 9.87 times its book value
Earnings include an other income of Rs.455 Cr.
Working capital days have increased from 49.4 days to 82.4 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Fast Moving Consumer Goods Fast Moving Consumer Goods Cigarettes & Tobacco Products Cigarettes & Tobacco Products

Part of BSE 500 BSE Fast Moving Consumer Goods Nifty 500 BSE SmallCap Nifty Midcap 100 Nifty 200 Nifty Alpha 50 BSE Allcap BSE SmallCap Select Index BSE 250 SmallCap Index BSE 400 MidSmallCap Index Nifty LargeMidcap 250 Nifty Midcap 150 Nifty MidSmallcap 400 Nifty 500 Multicap 50:25:25 Nifty Total Market Nifty500 Momentum 50 Nifty Smallcap250 Momentum Quality 100 Nifty500 Equal Weight Nifty500 Multicap Momentum Quality 50 Nifty500 LargeMidSmall Equal-Cap Weighted

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	1,019	917	797	1,043	1,159	1,244	853	1,082	1,358	1,590	1,572	1,480	1,290
	783	714	640	794	936	1,025	676	824	1,086	1,229	1,303	1,152	980
Operating Profit	236	203	157	249	223	219	177	258	271	361	270	328	310
OPM %	23%	22%	20%	24%	19%	18%	21%	24%	20%	23%	17%	22%	24%
	43	78	44	128	38	126	87	43	95	96	99	157	103
Interest	7	7	9	7	7	6	4	3	3	3	4	3	3
Depreciation	38	38	37	36	36	35	27	26	26	27	41	27	28
Profit before tax	234	237	155	334	219	304	233	273	337	427	325	455	382
Tax %	25%	23%	26%	12%	25%	19%	23%	18%	27%	22%	26%	20%	20%
	175	182	115	294	163	246	178	223	247	332	241	365	304
EPS in Rs	11.21	11.68	7.38	18.82	10.47	15.74	11.44	14.31	15.82	21.30	15.43	23.40	19.52
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	2,477	2,585	2,325	2,386	2,312	2,477	2,853	2,490	2,674	3,560	3,988	5,602	5,932
	2,099	2,225	2,003	2,138	2,052	2,096	2,261	1,973	2,047	2,759	3,112	4,442	4,663
Operating Profit	378	360	322	249	260	381	593	516	627	802	876	1,160	1,269
OPM %	15%	14%	14%	10%	11%	15%	21%	21%	23%	23%	22%	21%	21%
	-8	33	36	47	72	79	106	118	110	168	343	333	455
Interest	29	19	10	3	2	1	30	31	34	29	13	12	12
Depreciation	87	102	102	94	96	96	152	138	142	151	105	120	123
Profit before tax	255	271	246	198	234	363	516	465	562	790	1,101	1,361	1,589
Tax %	33%	33%	30%	31%	31%	34%	25%	23%	23%	23%	20%	23%
	171	183	172	136	161	241	388	357	432	608	881	1,043	1,242
EPS in Rs	10.94	11.74	11.00	8.74	10.31	15.45	24.86	22.88	27.69	39.00	56.46	66.87	79.65
Dividend Payout %	24%	23%	24%	31%	26%	17%	32%	35%	34%	38%	33%	47%

Compounded Sales Growth
10 Years:	8%
5 Years:	14%
3 Years:	28%
TTM:	31%

Compounded Profit Growth
10 Years:	18%
5 Years:	23%
3 Years:	35%
TTM:	30%

Stock Price CAGR
10 Years:	25%
5 Years:	59%
3 Years:	75%
1 Year:	37%

Return on Equity
10 Years:	16%
5 Years:	18%
3 Years:	20%
Last Year:	22%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	10	10	10	10	10	10	10	10	10	10	10	10	31
Reserves	1,153	1,282	1,499	1,581	1,697	1,886	2,050	2,406	2,713	3,178	3,831	4,399	4,749
	239	277	130	72	27	41	356	395	336	354	344	177	174
	505	475	402	416	582	707	681	707	787	996	1,160	1,428	1,954
Total Liabilities	1,908	2,044	2,041	2,080	2,316	2,644	3,097	3,518	3,846	4,538	5,346	6,015	6,907
	665	636	666	672	623	665	982	999	948	898	853	692	687
CWIP	45	65	49	13	18	14	17	26	42	21	10	21	83
Investments	355	322	401	500	895	1,143	1,190	1,476	1,719	2,364	2,582	2,389	2,686
	842	1,021	925	895	780	822	909	1,018	1,138	1,255	1,900	2,912	3,452
Total Assets	1,908	2,044	2,041	2,080	2,316	2,644	3,097	3,518	3,846	4,538	5,346	6,015	6,907

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	290	63	326	248	514	352	377	300	482	739	270	115
	-135	-32	-126	-131	-409	-312	-70	-318	-232	-536	60	403
	-158	-31	-200	-120	-96	-39	-299	7	-238	-206	-342	-509
Net Cash Flow	-3	1	0	-3	9	0	7	-11	12	-3	-12	8

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	15	18	16	27	14	10	9	18	21	15	16	34
Inventory Days	214	246	232	166	157	194	179	201	225	175	232	217
Days Payable	54	50	44	47	53	99	73	72	77	77	68	57
Cash Conversion Cycle	175	214	204	146	117	105	114	147	169	114	180	193
Working Capital Days	23	37	62	58	18	-1	18	23	31	12	54	82
ROCE %	22%	18%	14%	12%	10%	16%	21%	15%	17%	21%	25%	29%

Shareholding Pattern

Numbers in percentages

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%
	9.89%	10.05%	10.05%	9.93%	10.13%	10.76%	10.83%	10.80%	10.63%	9.72%	9.32%	7.94%
	1.61%	1.62%	1.49%	1.55%	1.55%	1.52%	1.90%	1.97%	1.99%	3.29%	3.85%	4.12%
	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.02%
	15.86%	15.69%	15.83%	15.88%	15.68%	14.67%	14.24%	14.19%	14.43%	14.36%	14.21%	15.33%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.41%	0.41%	0.41%	0.33%	0.00%	0.00%	0.00%
No. of Shareholders	40,739	44,386	44,566	38,936	41,640	38,489	39,116	73,826	78,189	74,994	63,714	1,12,766

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
	72.19%	72.19%	72.19%	72.19%	72.78%	72.83%	72.58%	72.58%	72.58%	72.58%
	10.78%	11.92%	12.36%	11.70%	10.55%	10.16%	10.05%	10.76%	9.72%	7.94%
	0.38%	1.56%	2.00%	2.18%	1.89%	1.62%	1.62%	1.52%	3.29%	4.12%
	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.05%	0.02%
	16.60%	14.28%	13.40%	13.89%	14.73%	15.35%	15.69%	14.67%	14.36%	15.33%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.41%	0.00%	0.00%
No. of Shareholders	20,000	20,977	18,415	21,651	36,969	30,067	44,386	38,489	74,994	1,12,766

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

Credit ratings

Concalls

Nov 2025

Transcript

Notes
PPT
Aug 2025

Transcript

Notes
PPT
May 2025

Transcript

Notes
PPT
Feb 2025

Transcript

Notes
PPT
Nov 2024

Transcript

Notes
PPT
Aug 2024

Transcript

Notes
PPT
Jun 2024

Transcript

Notes
PPT
Jan 2024

Transcript

Notes
PPT
Nov 2023

Transcript

Notes
PPT
Jul 2023

Transcript

Notes
PPT
May 2023

Transcript

Notes
PPT
Jan 2023

Transcript

Notes
PPT
Nov 2022

Transcript

Notes
PPT
Aug 2022

Transcript

Notes
PPT
May 2022

Transcript

Notes
PPT
Feb 2022

Transcript

Notes
PPT
Nov 2021

Transcript

Notes
PPT
Aug 2021

Transcript

Notes
PPT
Jun 2021

Transcript

Notes
PPT
Feb 2021

Transcript

Notes
PPT
Nov 2020

Transcript

Notes
PPT
Aug 2020

Transcript

Notes
PPT
Jul 2020

Transcript

Notes
PPT
Feb 2020

Transcript

Notes
PPT
Nov 2019

Transcript

Notes
PPT
Aug 2019

Transcript

Notes
PPT
Jun 2019

Transcript

Notes
PPT
Feb 2019

Transcript

Notes
PPT
Nov 2018

Transcript

Notes
PPT
Aug 2018

Transcript

Notes
PPT
Jun 2018

Transcript

Notes
PPT