Godrej Industries Ltd

About [ edit ]

Godrej Industries is engaged in the business of Chemicals, Agri Inputs, Estate and Property Development, Vegetable Oil, Finance and Investments, Dairy, Animal Feeds, and other related activities.(Source : 202003 Annual Report Page No:143)

  • Market Cap 15,702 Cr.
  • Current Price 467
  • High / Low 483 / 233
  • Stock P/E 41.6
  • Book Value 180
  • Dividend Yield 0.00 %
  • ROCE 12.1 %
  • ROE 10.0 %
  • Face Value 1.00

Pros

  • Promoter holding has increased by 1.40% over last quarter.

Cons

  • Stock is trading at 2.59 times its book value
  • The company has delivered a poor sales growth of 4.41% over past five years.
  • Company has a low return on equity of 10.04% for last 3 years.
  • Earnings include an other income of Rs.983.69 Cr.
  • Promoter holding has decreased over last 3 years: -8.37%

Peer comparison

Sector: Chemicals Industry: Chemicals

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
2,004 2,951 2,538 2,418 2,934 2,845 2,629 2,696 3,121 1,980 2,386 2,356
2,161 2,756 2,407 2,363 2,701 2,583 2,478 2,538 2,910 1,877 2,253 2,264
Operating Profit -157 196 132 54 233 262 151 159 211 103 134 92
OPM % -8% 7% 5% 2% 8% 9% 6% 6% 7% 5% 6% 4%
Other Income 450 166 258 246 472 182 428 237 178 213 300 292
Interest 103 124 130 119 134 124 129 120 119 114 117 113
Depreciation 53 39 41 41 42 56 58 59 61 57 61 62
Profit before tax 138 199 219 140 528 263 393 216 209 145 256 210
Tax % -30% 35% 13% 13% 20% 32% 5% 27% 51% 26% 20% 19%
Net Profit 143 79 136 77 297 103 311 113 26 69 150 132
EPS in Rs 4.25 2.34 4.04 2.30 8.84 3.07 9.24 3.36 0.77 2.04 4.45 3.92
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
3,349 3,408 4,293 5,543 6,866 7,799 9,101 7,454 8,365 9,076 10,848 11,291 9,843
3,284 3,369 4,080 5,277 6,507 7,344 8,616 7,063 7,724 8,814 10,234 10,489 9,303
Operating Profit 65 39 213 266 359 455 485 391 641 262 615 801 540
OPM % 2% 1% 5% 5% 5% 6% 5% 5% 8% 3% 6% 7% 5%
Other Income 284 374 252 192 237 201 318 256 535 924 1,142 1,006 984
Interest 151 150 88 111 110 119 192 343 402 413 508 493 464
Depreciation 47 50 55 56 59 70 93 117 148 175 163 234 241
Profit before tax 151 213 323 290 426 467 519 187 626 597 1,086 1,081 819
Tax % 35% 21% 23% 33% 32% 37% 26% 58% 27% 19% 20% 25%
Net Profit 111 203 293 292 391 326 402 161 256 338 590 552 376
EPS in Rs 3.48 11.66 9.72 11.98 4.78 7.63 10.05 17.53 16.41 11.18
Dividend Payout % 36% 23% 19% 19% 15% 18% 15% 37% 23% 17% 7% -0%
Compounded Sales Growth
10 Years:13%
5 Years:4%
3 Years:11%
TTM:-11%
Compounded Profit Growth
10 Years:27%
5 Years:13%
3 Years:28%
TTM:-51%
Stock Price CAGR
10 Years:10%
5 Years:8%
3 Years:-5%
1 Year:13%
Return on Equity
10 Years:9%
5 Years:9%
3 Years:10%
Last Year:10%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
32 32 32 32 34 33 34 34 34 34 34 34 34
Reserves 1,376 1,734 1,899 2,335 3,072 2,701 3,194 3,049 3,167 3,301 4,313 5,753 6,035
Borrowings 1,573 1,481 1,756 2,865 2,829 4,167 5,885 7,200 7,554 6,918 7,116 7,275 8,116
1,197 1,129 1,722 3,127 3,490 4,307 4,392 3,850 4,237 6,500 6,530 7,161 8,775
Total Liabilities 4,178 4,376 5,408 8,359 9,424 11,208 13,504 14,133 14,991 16,753 17,993 20,223 22,960
974 958 1,126 1,193 1,170 1,650 1,837 2,828 3,281 3,302 3,824 4,049 4,216
CWIP 25 39 30 214 628 466 775 274 54 271 202 334 310
Investments 653 927 789 1,153 1,362 2,336 2,691 3,052 3,203 4,137 5,473 6,594 6,483
2,526 2,452 3,463 5,799 6,264 6,757 8,202 7,979 8,452 9,042 8,494 9,245 11,950
Total Assets 4,178 4,376 5,408 8,359 9,424 11,208 13,504 14,133 14,991 16,753 17,993 20,223 22,960

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-374 -108 -383 -1,241 345 -394 -1,050 199 569 1,689 1,240 394
-231 -23 236 -222 -767 -901 -459 -185 -234 -1,016 -1,360 -1,874
365 154 156 1,472 403 1,420 1,409 2 -528 -959 1,056 1,347
Net Cash Flow -240 23 9 10 -19 126 -99 16 -193 -286 936 -133

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 5% 4% 7% 6% 7% 7% 6% 4% 9% 8% 13% 12%
Debtor Days 95 45 25 29 25 25 25 42 40 40 39 50
Inventory Turnover 3.66 2.88 2.55 1.75 1.46 1.40 1.27 0.83 1.07 1.23 1.93 2.14

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
74.74 74.72 74.72 74.72 61.33 61.33 61.38 61.39 62.21 64.20 64.96 66.37
12.25 12.06 11.81 11.93 12.12 11.87 11.90 11.99 11.22 9.27 9.06 8.59
4.59 4.65 4.89 4.79 4.70 4.59 4.38 4.64 4.62 4.71 4.69 4.82
8.42 8.57 8.58 8.56 21.85 22.21 22.34 21.98 21.95 21.82 21.28 20.22

Documents

Add document