Godfrey Phillips India Ltd
Godfrey Phillips India is one of the leading FMCG Companies in India - flagship company of KK Modi Group. They have many iconic cigarette brands like Four Square, Red & White, and Cavanders to its name. It also have an exclusive sourcing and supply agreement with Philip Morris International to manufacture and distribute the renowned Marlboro brand in India. [1]
- Market Cap ₹ 15,655 Cr.
- Current Price ₹ 3,011
- High / Low ₹ 3,688 / 1,605
- Stock P/E 19.1
- Book Value ₹ 656
- Dividend Yield 1.48 %
- ROCE 20.9 %
- ROE 17.2 %
- Face Value ₹ 2.00
Pros
- Company has been maintaining a healthy dividend payout of 35.4%
- Company's working capital requirements have reduced from 33.2 days to 19.9 days
Cons
- The company has delivered a poor sales growth of 9.02% over past five years.
- Earnings include an other income of Rs.336 Cr.
* 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
Sector: Tobacco Products Industry: Cigarettes
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,910 | 2,095 | 2,477 | 2,585 | 2,325 | 2,386 | 2,312 | 2,477 | 2,853 | 2,490 | 2,674 | 3,560 | 4,243 | |
1,588 | 1,773 | 2,099 | 2,225 | 2,003 | 2,138 | 2,052 | 2,096 | 2,261 | 1,973 | 2,047 | 2,759 | 3,395 | |
Operating Profit | 323 | 322 | 378 | 360 | 322 | 249 | 260 | 381 | 593 | 516 | 627 | 802 | 848 |
OPM % | 17% | 15% | 15% | 14% | 14% | 10% | 11% | 15% | 21% | 21% | 23% | 23% | 20% |
29 | 30 | -8 | 33 | 36 | 47 | 72 | 79 | 106 | 118 | 110 | 168 | 336 | |
Interest | 32 | 27 | 29 | 19 | 10 | 3 | 2 | 1 | 30 | 31 | 34 | 29 | 28 |
Depreciation | 63 | 88 | 87 | 102 | 102 | 94 | 96 | 96 | 152 | 138 | 142 | 151 | 144 |
Profit before tax | 257 | 237 | 255 | 271 | 246 | 198 | 234 | 363 | 516 | 465 | 562 | 790 | 1,012 |
Tax % | 30% | 28% | 33% | 33% | 30% | 31% | 31% | 34% | 25% | 23% | 23% | 23% | |
181 | 169 | 171 | 183 | 172 | 136 | 161 | 241 | 388 | 357 | 432 | 608 | 818 | |
EPS in Rs | 34.88 | 32.59 | 32.82 | 35.21 | 33.02 | 26.22 | 30.92 | 46.35 | 74.60 | 68.65 | 83.08 | 117.01 | 157.24 |
Dividend Payout % | 23% | 25% | 24% | 23% | 24% | 31% | 26% | 17% | 32% | 35% | 34% | 38% |
Compounded Sales Growth | |
---|---|
10 Years: | 5% |
5 Years: | 9% |
3 Years: | 8% |
TTM: | 22% |
Compounded Profit Growth | |
---|---|
10 Years: | 13% |
5 Years: | 34% |
3 Years: | 16% |
TTM: | 37% |
Stock Price CAGR | |
---|---|
10 Years: | 16% |
5 Years: | 21% |
3 Years: | 52% |
1 Year: | 73% |
Return on Equity | |
---|---|
10 Years: | 13% |
5 Years: | 15% |
3 Years: | 15% |
Last Year: | 17% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves | 911 | 1,031 | 1,153 | 1,282 | 1,499 | 1,581 | 1,697 | 1,886 | 2,050 | 2,406 | 2,713 | 3,178 | 3,403 |
330 | 304 | 239 | 277 | 130 | 72 | 27 | 41 | 356 | 395 | 336 | 354 | 345 | |
386 | 443 | 505 | 475 | 402 | 416 | 582 | 707 | 681 | 707 | 787 | 996 | 1,112 | |
Total Liabilities | 1,637 | 1,788 | 1,908 | 2,044 | 2,041 | 2,080 | 2,316 | 2,644 | 3,097 | 3,518 | 3,846 | 4,538 | 4,870 |
527 | 699 | 665 | 636 | 666 | 672 | 623 | 665 | 982 | 999 | 948 | 898 | 866 | |
CWIP | 137 | 15 | 45 | 65 | 49 | 13 | 18 | 14 | 17 | 26 | 42 | 21 | 18 |
Investments | 358 | 319 | 355 | 322 | 401 | 500 | 895 | 1,143 | 1,190 | 1,476 | 1,719 | 2,364 | 2,402 |
614 | 756 | 842 | 1,021 | 925 | 895 | 780 | 822 | 909 | 1,018 | 1,138 | 1,255 | 1,584 | |
Total Assets | 1,637 | 1,788 | 1,908 | 2,044 | 2,041 | 2,080 | 2,316 | 2,644 | 3,097 | 3,518 | 3,846 | 4,538 | 4,870 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
206 | 184 | 290 | 63 | 326 | 248 | 514 | 352 | 377 | 300 | 482 | 739 | |
-225 | -78 | -135 | -32 | -126 | -131 | -409 | -312 | -70 | -318 | -232 | -536 | |
4 | -106 | -158 | -31 | -200 | -120 | -96 | -39 | -299 | 7 | -238 | -206 | |
Net Cash Flow | -15 | -1 | -3 | 1 | 0 | -3 | 9 | 0 | 7 | -11 | 12 | -3 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 14 | 14 | 15 | 18 | 16 | 27 | 14 | 10 | 9 | 18 | 21 | 15 |
Inventory Days | 180 | 244 | 214 | 246 | 232 | 166 | 157 | 194 | 179 | 201 | 225 | 175 |
Days Payable | 57 | 71 | 54 | 50 | 44 | 47 | 53 | 99 | 73 | 72 | 77 | 77 |
Cash Conversion Cycle | 137 | 187 | 175 | 214 | 204 | 146 | 117 | 105 | 114 | 147 | 169 | 114 |
Working Capital Days | 23 | 37 | 31 | 62 | 70 | 65 | 22 | 6 | 18 | 39 | 41 | 20 |
ROCE % | 23% | 18% | 22% | 18% | 14% | 12% | 10% | 16% | 21% | 15% | 17% | 21% |
Documents
Announcements
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 24h
-
Announcement under Regulation 30 (LODR)-Change in Management
2d - Intimation under Regulation 30 of the SEBI (LODR) Regulations, 2015.
- Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015. 2d
- Certificate Under Regulation 40(10) Of The SEBI (LODR) Regulations, 2015. 15 Apr
- Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015. 12 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from nse
-
Financial Year 2010
from bse
Concalls
-
Jan 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Jul 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Jan 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
Jun 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
Jul 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Jun 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
Jun 2018TranscriptNotesPPT
Revenue Breakup FY23[1]
Tobacco: 90% (Domestic:67% , Export:23%)
Consumer & Retail: 10%