Godrej Industries Financial Statements

Godrej Industries Profit & Loss Statement

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (17) 20.70 11.90 12.20
Op profit growth (61) 83.60 (31) 64.10
EBIT growth (36) (5.50) 20.90 109
Net profit growth (39) 31 64.30 59.50
Profitability ratios (%)        
OPM 3.36 7.18 4.72 7.66
EBIT margin 7.85 10.20 13 12
Net profit margin 3.58 4.89 4.50 3.07
RoCE 3.58 7.91 9.90 8.26
RoNW 1.25 3.03 3.23 2.07
RoA 0.41 0.95 0.86 0.53
Per share ratios ()        
EPS 11.60 24.10 14.40 13.70
Dividend per share -- -- 1.75 1.75
Cash EPS 2.74 9.46 7.32 3.22
Book value per share 224 172 99.20 95.10
Valuation ratios        
P/E 46.70 11.80 38 37
P/CEPS 198 30 74.90 157
P/B 2.42 1.65 5.53 5.31
EV/EBIDTA 28.10 11.50 17.90 21
Payout (%)        
Dividend payout -- -- 14 22.90
Tax payout (86) (42) (23) (28)
Liquidity ratios        
Debtor days 59.90 41.30 37.20 38.40
Inventory days 183 129 192 216
Creditor days (82) (39) (45) (54)
Leverage ratios        
Interest coverage (1.60) (2.30) (2.90) (2.50)
Net debt / equity 1.21 1.09 1.92 2.29
Net debt / op. profit 29.20 7.76 14.50 11.40
Cost breakup ()        
Material costs (41) (61) (61) (62)
Employee costs (8.60) (6) (6.10) (5.70)
Other costs (47) (26) (28) (25)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 9,334 11,291 9,356 8,365
yoy growth (%) (17) 20.70 11.90 12.20
Raw materials (3,847) (6,868) (5,687) (5,191)
As % of sales 41.20 60.80 60.80 62.10
Employee costs (807) (679) (574) (475)
As % of sales 8.65 6.01 6.14 5.67
Other costs (4,366) (2,933) (2,653) (2,059)
As % of sales 46.80 26 28.40 24.60
Operating profit 313 811 442 641
OPM 3.36 7.18 4.72 7.66
Depreciation (242) (234) (175) (148)
Interest expense (469) (493) (413) (402)
Other income 661 572 949 513
Profit before tax 263 656 803 603
Taxes (226) (273) (184) (167)
Tax rate (86) (42) (23) (28)
Minorities and other (55) (82) (210) (202)
Adj. profit (18) 301 409 234
Exceptional items -- (9.90) 12.10 22.80
Net profit 335 552 421 256
yoy growth (%) (39) 31 64.30 59.50
NPM 3.58 4.89 4.50 3.07
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 263 656 803 603
Depreciation (242) (234) (175) (148)
Tax paid (226) (273) (184) (167)
Working capital 5,482 1,811 (219) 1,970
Other operating items -- -- -- --
Operating cashflow 5,277 1,961 224 2,258
Capital expenditure 3,980 3,142 2,000 1,345
Free cash flow 9,257 5,103 2,225 3,604
Equity raised 9,086 7,540 6,010 5,666
Investments 9,163 5,441 2,776 867
Debt financing/disposal 10,423 7,568 7,316 8,627
Dividends paid -- -- 58.80 58.80
Other items -- -- -- --
Net in cash 37,928 25,652 18,386 18,822
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 33.70 33.70 33.60 33.60
Preference capital -- -- -- --
Reserves 7,520 5,755 4,313 3,301
Net worth 7,553 5,788 4,346 3,334
Minority interest
Debt 10,020 7,275 7,116 6,918
Deferred tax liabilities (net) 421 464 479 358
Total liabilities 23,812 17,090 14,153 11,967
Fixed assets 4,964 4,383 4,025 3,573
Intangible assets
Investments 9,952 6,594 5,473 4,137
Deferred tax asset (net) 600 721 850 888
Net working capital 7,444 4,414 2,860 2,865
Inventories 6,187 3,188 3,410 4,819
Inventory Days 242 103 -- 188
Sundry debtors 1,511 1,552 1,160 1,002
Debtor days 59.10 50.20 -- 39.10
Other current assets 5,138 3,255 2,608 2,187
Sundry creditors (2,884) (1,180) (914) (1,049)
Creditor days 113 38.10 -- 40.90
Other current liabilities (2,508) (2,401) (3,404) (4,094)
Cash 852 978 945 504
Total assets 23,812 17,090 14,153 11,967
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020
Gross Sales 2,890 2,611 2,356 2,386 1,980
Excise Duty -- -- -- -- --
Net Sales 2,890 2,611 2,356 2,386 1,980
Other Operating Income -- -- -- -- --
Other Income 292 209 292 300 213
Total Income 3,183 2,820 2,649 2,686 2,194
Total Expenditure ** 2,748 2,627 2,264 2,253 1,877
PBIDT 434 193 384 434 317
Interest 134 124 113 117 114
PBDT 301 69 272 316 203
Depreciation 63.60 62.80 61.50 60.80 57.30
Minority Interest Before NP -- -- -- -- --
Tax 62.20 57.40 25.80 36.70 32.60
Deferred Tax (11) 41 13.60 13.70 5.53
Reported Profit After Tax 186 (92) 171 205 107
Minority Interest After NP 47.40 (76) 38.70 55.70 38.40
Net Profit after Minority Interest 139 (16) 132 150 68.80
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 139 (16) 132 150 68.80
EPS (Unit Curr.) 4.12 (0.50) 3.92 4.45 2.04
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 33.70 33.70 33.70 33.70 33.70
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 15 7.41 16.30 18.20 16
PBDTM(%) 10.40 2.64 11.50 13.30 10.20
PATM(%) 6.43 (3.50) 7.24 8.60 5.41
Open ZERO Brokerage Demat Account