equitymaster.comFalseFalseGODREJ AGROVET |
|
Price History |
Price | Rs | 486.7 | | % ch | % | 0.3 |
Mkt Cap | Rs m | 93,539 | | No. of
shares | m | 192.21 |
Vol | '000 | 22.9 | | % ch week | % | -1.8 |
P/E | X | 35.2 | | % ch 1-mth | % | -6.0 |
P/CF | X | 19.5 | | % ch 12-mth | % | 21.8 |
EPS (TTM) | Rs | 13.8 | | 52 week H/L | Rs | 581.6/391.2 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 737 | 598 | 569 | 747 | 593 |
Low | Rs | 462 | 265 | 342 | 441 | 391 |
Sales per share (Unadj.) | Rs | 308.2 | 362.7 | 326.3 | 432.4 | 487.8 |
Earnings per share (Unadj.) | Rs | 17.6 | 15.0 | 15.5 | 21.8 | 15.4 |
Diluted earnings per share | Rs | 17.5 | 15.0 | 15.5 | 21.8 | 15.4 |
Cash flow per share (Unadj.) | Rs | 22.7 | 22.7 | 23.5 | 30.8 | 25.0 |
Dividends per share (Unadj.) | Rs | 4.50 | 5.50 | 8.00 | 9.50 | 9.50 |
Adj. dividends per share | Rs | 4.50 | 5.50 | 7.99 | 9.50 | 9.50 |
Avg Dividend yield | % | 0.8 | 1.3 | 1.8 | 1.6 | 1.9 |
Book value per share (Unadj.) | Rs | 85.7 | 95.5 | 106.6 | 117.8 | 121.3 |
Adj. book value per share | Rs | 85.6 | 95.4 | 106.5 | 117.8 | 121.3 |
Shares outstanding (eoy) | m | 192.03 | 192.04 | 192.07 | 192.11 | 192.16 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 1.9 | 1.2 | 1.4 | 1.4 | 1.0 |
Avg P/E ratio | x | 34.1 | 28.8 | 29.4 | 27.2 | 32.0 |
P/CF ratio (eoy) | x | 26.4 | 19.0 | 19.4 | 19.3 | 19.7 |
Price / Book Value ratio | x | 7.0 | 4.5 | 4.3 | 5.0 | 4.1 |
Dividend payout | % | 25.6 | 36.7 | 51.7 | 43.5 | 61.8 |
Avg Mkt Cap | Rs m | 115,068 | 82,866 | 87,465 | 114,096 | 94,543 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 2,944 | 3,541 | 3,764 | 4,393 | 4,534 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 59,178 | 69,646 | 62,676 | 83,061 | 93,737 |
Other income | Rs m | 531 | 468 | 396 | 797 | 1,112 |
Total revenues | Rs m | 59,709 | 70,115 | 63,072 | 83,857 | 94,848 |
Gross profit | Rs m | 5,441 | 4,786 | 5,638 | 6,983 | 5,511 |
Depreciation | Rs m | 982 | 1,481 | 1,540 | 1,733 | 1,855 |
Interest | Rs m | 339 | 416 | 465 | 631 | 991 |
Profit before tax | Rs m | 4,652 | 3,357 | 4,029 | 5,416 | 3,777 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 1,280 | 481 | 1,055 | 1,224 | 823 |
Profit after tax | Rs m | 3,372 | 2,876 | 2,973 | 4,192 | 2,954 |
Gross profit margin | % | 9.2 | 6.9 | 9.0 | 8.4 | 5.9 |
Effective tax rate | % | 27.5 | 14.3 | 26.2 | 22.6 | 21.8 |
Net profit margin | % | 5.7 | 4.1 | 4.7 | 5.0 | 3.2 |
BALANCE SHEET DATA |
Current assets | Rs m | 18,709 | 21,324 | 21,438 | 27,965 | 23,055 |
Current liabilities | Rs m | 18,839 | 22,102 | 19,720 | 26,357 | 23,780 |
Net working cap to sales | % | -0.2 | -1.1 | 2.7 | 1.9 | -0.8 |
Current ratio | x | 1.0 | 1.0 | 1.1 | 1.1 | 1.0 |
Inventory Days | Days | 12 | 11 | 11 | 12 | 14 |
Debtors Days | Days | 5 | 4 | 5 | 4 | 2 |
Net fixed assets | Rs m | 23,591 | 25,399 | 26,355 | 27,600 | 31,381 |
Share capital | Rs m | 1,920 | 1,920 | 1,921 | 1,921 | 1,922 |
"Free" reserves | Rs m | 14,541 | 16,420 | 18,546 | 20,712 | 21,396 |
Net worth | Rs m | 16,461 | 18,340 | 20,466 | 22,633 | 23,317 |
Long term debt | Rs m | 642 | 428 | 1,487 | 473 | 547 |
Total assets | Rs m | 42,300 | 46,722 | 47,793 | 55,565 | 54,436 |
Interest coverage | x | 14.7 | 9.1 | 9.7 | 9.6 | 4.8 |
Debt to equity ratio | x | 0 | 0 | 0.1 | 0 | 0 |
Sales to assets ratio | x | 1.4 | 1.5 | 1.3 | 1.5 | 1.7 |
Return on assets | % | 8.8 | 7.0 | 7.2 | 8.7 | 7.2 |
Return on equity | % | 20.5 | 15.7 | 14.5 | 18.5 | 12.7 |
Return on capital | % | 29.2 | 20.1 | 20.5 | 26.2 | 20.0 |
Exports to sales | % | 0.1 | 0.1 | 0.2 | 0.2 | 0.5 |
Imports to sales | % | 2.0 | 1.5 | 1.3 | 2.2 | 3.0 |
Exports (fob) | Rs m | 56 | 101 | 105 | 160 | 422 |
Imports (cif) | Rs m | 1,171 | 1,020 | 828 | 1,852 | 2,780 |
Fx inflow | Rs m | 56 | 101 | 105 | 160 | 422 |
Fx outflow | Rs m | 1,171 | 1,020 | 828 | 1,852 | 2,780 |
Net fx | Rs m | -1,114 | -920 | -723 | -1,692 | -2,358 |
CASH FLOW |
From Operations | Rs m | 4,477 | 2,398 | -104 | -1,201 | 8,740 |
From Investments | Rs m | -2,372 | -2,552 | -1,787 | -2,081 | -2,843 |
From Financial Activity | Rs m | -2,166 | 364 | 1,891 | 3,108 | -5,944 |
Net Cashflow | Rs m | -21 | 210 | -1 | -173 | -46 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 74.1% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 14.9% |
FIIs: | 1.7% |
ADR/GDR: | 0.0% |
Free float: | 26.0% |
Shareholders: | 102,899 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | Godrej One 3rd Floor, Pirojshanagar Eastern Express, Highway Vikhroli (East), Mumbai - 400079 |
E-MAIL: | gavlho@godrejagrovet.com / gavlinvestors@godrejagrovet.com |
WEB: | www.godrejagrovet.com |
TELEPHONE: | 022-25188010 / 25188020 / 25188030 / 25194416 |
FAX: | 022-25195124 |
SECTOR: | CONSUMER PRODUCTS |
GROUP: | Godrej Group |
TR AGENT: | K FIN Technologies Ltd.-(Karvy Fintech Pvt Ltd.), Karvy Selenium Tower B Plot 31-32, Gachibowli Financial District, Nanakramguda |
CHM: | Nadir B Godrej |
COMP SEC: | Vivek Raizada |
YEAR OF INC: | 1991 |
BSE CODE: | 540743 |
FV (Rs): | 10 |
DIV YIELD (%): | 2.0 |