Godfrey Phillips

5,852.85

-132.80

(-2.22%)

Market Cap (₹ Cr.)

₹31,157

52 Week High

8,480.00

Book Value

₹814

52 Week Low

2,010.00

PE Ratio

33.01

PB Ratio

6.61

PE for Sector

37.84

PB for Sector

5.20

ROE

20.86 %

ROCE

24.22 %

Dividend Yield

0.94 %

EPS

₹172.61

Industry

Tobacco Products

Sector

Cigarettes

Live Chart

comparison:

ITC

VSTIND

NTCIND

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

24.21 %

Net Income Growth

28.03 %

Cash Flow Change

-60.56 %

ROE

7.34 %

ROCE

15.17 %

EBITDA Margin (Avg.)

-8.32 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Revenue	787	590	576	508	689	491	535	454	876	553	664	610	558	585	646	683	641	815	744	780	621	446	715	729	718	632	674	732	746	829	1,062	996	841	1,171	1,196	1,371	1,041	1,264	1,485
Expenses	667	480	474	465	586	437	482	373	769	534	556	490	473	477	512	544	563	600	570	591	501	347	547	536	543	463	496	530	558	621	783	714	640	794	936	1,025	770	970	1,115
EBITDA	119	110	102	43	103	54	53	82	107	19	108	120	85	108	133	139	79	215	174	189	120	99	168	192	174	169	178	202	188	208	279	281	201	377	261	346	272	294	369
Operating Profit %	13 %	16 %	14 %	5 %	11 %	6 %	5 %	14 %	11 %	-0 %	12 %	14 %	13 %	16 %	18 %	16 %	7 %	24 %	19 %	21 %	14 %	13 %	21 %	22 %	22 %	23 %	21 %	24 %	22 %	24 %	23 %	21 %	19 %	23 %	19 %	17 %	18 %	16 %	19 %
Depreciation	23	22	23	25	32	23	23	24	24	23	24	25	24	24	25	24	24	35	35	36	47	33	33	33	38	34	35	37	36	38	38	38	37	36	36	35	36	35	31
Interest	4	3	3	3	1	2	-0	2	-0	0	0	0	0	0	0	0	0	7	8	8	7	7	7	7	9	7	8	8	11	6	7	7	9	7	7	6	7	6	5
Profit Before Tax	92	84	77	15	70	29	30	56	84	-5	84	95	61	84	108	116	55	173	132	146	66	58	128	152	126	128	135	158	141	164	234	237	155	334	219	304	230	254	334
Tax	32	25	24	2	22	8	10	17	23	0	23	33	16	28	40	36	18	59	16	33	18	11	28	34	29	31	32	36	32	50	50	50	34	57	50	51	41	67	59
Net Profit	60	59	53	13	47	22	20	38	56	-3	59	62	43	57	70	78	35	115	115	109	48	52	96	114	95	108	102	118	104	136	175	182	115	294	163	246	178	223	247
EPS in ₹	11.49	11.32	10.15	2.40	9.13	4.30	3.79	7.40	10.74	-0.60	11.31	11.92	8.29	10.91	13.54	15.09	6.81	22.09	22.18	21.05	9.28	9.96	18.38	21.96	18.35	20.79	19.62	22.69	19.98	26.19	33.65	35.03	22.14	56.45	31.42	47.23	34.32	42.94	47.48

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	2,044	2,041	2,080	2,316	2,644	3,097	3,518	3,846	4,538	5,346
Fixed Assets	636	671	672	623	665	982	999	948	898	853
Current Assets	966	926	925	880	988	959	1,428	1,559	1,335	1,978
Capital Work in Progress	65	49	13	18	14	17	26	42	21	10
Investments	4	396	500	895	1,143	1,190	1,476	1,719	2,364	2,582
Other Assets	1,339	925	895	780	822	909	1,018	1,138	1,255	1,900
Total Liabilities	751	531	488	609	748	1,036	1,102	1,123	1,350	1,504
Current Liabilities	672	452	431	560	724	700	787	826	1,046	1,213
Non Current Liabilities	79	79	57	49	23	336	315	297	304	291
Total Equity	1,293	1,510	1,592	1,707	1,896	2,061	2,416	2,724	3,188	3,841
Reserve & Surplus	1,282	1,499	1,581	1,697	1,886	2,050	2,406	2,713	3,178	3,831
Share Capital	10	10	10	10	10	10	10	10	10	10

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023
Net Cash Flow	1	0	-3	9	0	7	-11	12	-3
Investing Activities	-32	-126	-131	-409	-312	-70	-318	-232	-536
Operating Activities	63	326	248	514	352	377	300	482	739
Financing Activities	-31	-200	-120	-96	-39	-299	7	-238	-206

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Promoter	72.78 %	72.83 %	72.83 %	72.83 %	72.83 %	72.83 %	72.83 %	72.58 %	72.58 %	72.58 %	72.58 %	72.58 %	72.58 %	72.58 %	72.58 %
FIIs	10.55 %	10.26 %	10.36 %	10.16 %	10.16 %	10.28 %	9.87 %	9.89 %	10.05 %	10.05 %	9.93 %	10.13 %	10.77 %	10.83 %	10.80 %
DIIs	1.88 %	1.66 %	1.66 %	1.64 %	1.62 %	1.60 %	1.62 %	1.62 %	1.63 %	1.49 %	1.55 %	1.56 %	1.53 %	1.91 %	1.97 %
Government	0.05 %	0.05 %	0.05 %	0.05 %	0.05 %	0.05 %	0.05 %	0.05 %	0.05 %	0.05 %	0.05 %	0.05 %	0.05 %	0.05 %	0.05 %
Public / Retail	14.73 %	15.20 %	15.10 %	15.32 %	15.35 %	15.24 %	15.63 %	15.87 %	15.69 %	15.84 %	15.90 %	15.69 %	14.67 %	14.24 %	14.20 %

Show % Change

Dividend History

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
ITC	457.15	5,84,640.50	28.44	73,608.84	0.95	20,751	1.81	25.54
Godfrey Phillips	5,852.85	31,157.10	33.01	4,633.84	24.21	884	22.89	34.60
VST Industries	313.70	5,405.83	22.24	1,500.07	9.59	302	-37.38	36.23
NTC Industries	205.15	303.59	67.67	49.58	-8.34	5	-33.45	37.99

Corporate Action

Technical Indicators

RSI(14)

Neutral

34.60

ATR(14)

Less Volatile

347.73

STOCH(9,6)

Oversold

7.46

STOCH RSI(14)

Oversold

0.00

MACD(12,26)

Bearish

-91.24

ADX(14)

Weak Trend

17.14

UO(9)

Bullish

25.83

ROC(12)

Downtrend And Accelerating

-12.64

WillR(14)

Oversold

-96.72