Godrej Industries Ltd
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%
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 |
Documents
Add documentRecent announcements
- Announcement under Regulation 30 (LODR)-Change in Directorate 27 Feb
- Announcement under Regulation 30 (LODR)-Newspaper Publication 22 Feb
- Shareholder Meeting / Postal Ballot-Notice of Postal Ballot 19 Feb
- Announcement under Regulation 30 (LODR)-Investor Presentation 12 Feb
- Announcement under Regulation 30 (LODR)-Acquisition 12 Feb
View all
Annual reports
- 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 2012 from nse
- Financial Year 2011 from bse
- Financial Year 2011 from nse
- Financial Year 2010 from bse
- Financial Year 2010 from nse