Delayed
NSE India S.E.
Other stock markets
|
5-day change | 1st Jan Change | ||
1,503.05 INR | +0.74% | +2.90% | +32.87% |
08-16 | Godrej Consumer Products Limited Announces Changes in Senior Management Personnel | CI |
08-09 | Godrej Consumer Products Limited Approves Appointment of Aditya Sehgal as an Independent Director | CI |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 99.11B | 110B | 123B | 133B | 141B | |||||
Total Revenues | 99.11B | 110B | 123B | 133B | 141B | |||||
Cost of Goods Sold, Total | 43.48B | 50.12B | 61.7B | 68.01B | 64.29B | |||||
Gross Profit | 55.63B | 60.17B | 61.06B | 65.15B | 76.67B | |||||
Selling General & Admin Expenses, Total | 20.54B | 21.75B | 21.58B | 23.61B | 29.58B | |||||
Provision for Bad Debts | 62.5M | 42.7M | 32M | 54M | 47.9M | |||||
Depreciation & Amortization - (IS) | 1.96B | 2.04B | 2.1B | 2.36B | 2.41B | |||||
Other Operating Expenses | 13.6B | 13.95B | 14.51B | 16.09B | 16.33B | |||||
Other Operating Expenses, Total | 36.15B | 37.78B | 38.23B | 42.12B | 48.37B | |||||
Operating Income | 19.48B | 22.39B | 22.84B | 23.03B | 28.3B | |||||
Interest Expense, Total | -1.6B | -959M | -724M | -1.07B | -2.48B | |||||
Interest And Investment Income | 762M | 350M | 606M | 960M | 1.87B | |||||
Net Interest Expenses | -838M | -609M | -118M | -110M | -613M | |||||
Income (Loss) On Equity Invest. | 8.1M | -100K | 2.8M | - | - | |||||
Currency Exchange Gains (Loss) | -2.5M | -548M | -966M | -1.09B | -1.27B | |||||
Other Non Operating Income (Expenses) | -258M | -145M | -14.5M | 23.5M | -70M | |||||
EBT, Excl. Unusual Items | 18.39B | 21.09B | 21.74B | 21.86B | 26.35B | |||||
Restructuring Charges | -201M | -95M | -47.3M | -293M | -23.89B | |||||
Merger & Related Restructuring Charges | - | - | - | - | -878M | |||||
Impairment of Goodwill | -300M | - | - | - | - | |||||
Gain (Loss) On Sale Of Investments | 45.3M | 146M | 115M | 540M | 592M | |||||
Gain (Loss) On Sale Of Assets | 18.7M | - | -19.7M | 12.4M | 61.8M | |||||
Asset Writedown | -422M | -617M | -602M | -60.3M | - | |||||
Other Unusual Items | 75.8M | 280M | 365M | -727M | -251M | |||||
EBT, Incl. Unusual Items | 17.6B | 20.8B | 21.55B | 21.33B | 1.98B | |||||
Income Tax Expense | 2.64B | 3.6B | 3.72B | 4.3B | 7.59B | |||||
Earnings From Continuing Operations | 14.97B | 17.21B | 17.83B | 17.02B | -5.61B | |||||
Net Income to Company | 14.97B | 17.21B | 17.83B | 17.02B | -5.61B | |||||
Minority Interest | - | - | - | - | - | |||||
Net Income - (IS) | 14.97B | 17.21B | 17.83B | 17.02B | -5.61B | |||||
Net Income to Common Incl Extra Items | 14.97B | 17.21B | 17.83B | 17.02B | -5.61B | |||||
Net Income to Common Excl. Extra Items | 14.97B | 17.21B | 17.83B | 17.02B | -5.61B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 14.64 | 16.83 | 17.44 | 16.65 | -5.48 | |||||
Basic EPS - Continuing Operations | 14.64 | 16.83 | 17.44 | 16.65 | -5.48 | |||||
Basic Weighted Average Shares Outstanding | 1.02B | 1.02B | 1.02B | 1.02B | 1.02B | |||||
Net EPS - Diluted | 14.64 | 16.83 | 17.44 | 16.65 | -5.48 | |||||
Diluted EPS - Continuing Operations | 14.64 | 16.83 | 17.44 | 16.65 | -5.48 | |||||
Diluted Weighted Average Shares Outstanding | 1.02B | 1.02B | 1.02B | 1.02B | 1.02B | |||||
Normalized Basic EPS | 11.24 | 12.89 | 13.29 | 13.36 | 16.1 | |||||
Normalized Diluted EPS | 11.24 | 12.89 | 13.29 | 13.35 | 16.09 | |||||
Dividend Per Share | 6 | - | - | - | 5 | |||||
Payout Ratio | 54.65 | - | - | - | -91.23 | |||||
Supplemental Items | ||||||||||
EBITDA | 20.98B | 23.96B | 24.43B | 24.84B | 30.24B | |||||
EBITA | 19.66B | 22.59B | 22.99B | 23.19B | 28.47B | |||||
EBIT | 19.48B | 22.39B | 22.84B | 23.03B | 28.3B | |||||
EBITDAR | 21.68B | 24.6B | 25.1B | 25.45B | 30.87B | |||||
Total Revenues (As Reported) | 100B | 111B | 124B | 135B | 144B | |||||
Effective Tax Rate - (Ratio) | 14.99 | 17.28 | 17.25 | 20.17 | 382.78 | |||||
Total Current Taxes | 3.79B | 4.08B | 3.97B | 3.96B | 3.95B | |||||
Total Deferred Taxes | -1.15B | -486M | -254M | 340M | 3.64B | |||||
Normalized Net Income | 11.49B | 13.18B | 13.59B | 13.66B | 16.47B | |||||
Interest on Long-Term Debt | 40.7M | 67M | 67.4M | 77.2M | 54.4M | |||||
Non-Cash Pension Expense | 90.8M | -19.8M | 41.7M | -38.2M | 67.9M | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | 9.66B | 9.87B | 9.87B | 11.89B | 16.45B | |||||
Selling and Marketing Expenses | 9.66B | 9.87B | 9.87B | 11.89B | 16.45B | |||||
General and Administrative Expenses | - | - | - | - | - | |||||
Research And Development Expense From Footnotes | 181M | 227M | 206M | 212M | 253M | |||||
Net Rental Expense, Total | 701M | 644M | 667M | 606M | 634M | |||||
Imputed Operating Lease Interest Expense | 254M | 178M | 215M | 364M | 575M | |||||
Imputed Operating Lease Depreciation | 447M | 466M | 453M | 241M | 59.65M | |||||
Maintenance & Repair Expenses, Total | 860M | 821M | 950M | 986M | 1.08B | |||||
Stock-Based Comp., SG&A Exp. (Total) | 96.6M | 60.9M | 120M | 202M | 242M | |||||
Total Stock-Based Compensation | 96.6M | 60.9M | 120M | 202M | 242M |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash And Equivalents | 6.03B | 5.24B | 7.51B | 3.58B | 4.03B | |||||
Short Term Investments | 8.08B | 5.87B | 7.92B | 12.61B | 13.25B | |||||
Trading Asset Securities, Total | 32.8M | 1.98B | 3.9B | 9.44B | 5.54B | |||||
Total Cash And Short Term Investments | 14.14B | 13.09B | 19.33B | 25.63B | 22.81B | |||||
Accounts Receivable, Total | 11.66B | 10.14B | 11.29B | 12.55B | 15.44B | |||||
Other Receivables | 1.33B | 555M | 298M | 212M | 250M | |||||
Notes Receivable | 32.7M | 46.4M | 500K | 500K | 100K | |||||
Total Receivables | 13.02B | 10.75B | 11.59B | 12.76B | 15.69B | |||||
Inventory | 17.03B | 17.16B | 21.3B | 15.37B | 12.71B | |||||
Other Current Assets, Total | 3.89B | 3.73B | 4.66B | 4.3B | 4.4B | |||||
Total Current Assets | 48.08B | 44.72B | 56.87B | 58.06B | 55.61B | |||||
Gross Property Plant And Equipment | 17.86B | 19.61B | 22.34B | 24.58B | 24.03B | |||||
Accumulated Depreciation | -4.73B | -6.07B | -7.46B | -8.82B | -8.78B | |||||
Net Property Plant And Equipment | 13.13B | 13.54B | 14.88B | 15.76B | 15.25B | |||||
Long-term Investments | 714M | 219M | 1.71B | 8.39B | 17.87B | |||||
Goodwill | 53.39B | 51.3B | 53.77B | 58.22B | 50.26B | |||||
Other Intangibles, Total | 26.37B | 24.78B | 24.71B | 25.81B | 39.62B | |||||
Loans Receivable Long-Term | 226M | 218M | 300K | 300K | 100K | |||||
Deferred Tax Assets Long-Term | 6.47B | 6.77B | 7.32B | 7.03B | 3.84B | |||||
Other Long-Term Assets, Total | 1.19B | 1.28B | 2.08B | 1.72B | 2.5B | |||||
Total Assets | 150B | 143B | 161B | 175B | 185B | |||||
Liabilities | ||||||||||
Accounts Payable, Total | 24.8B | 21.6B | 21.63B | 18.23B | 16.75B | |||||
Accrued Expenses, Total | 1.28B | 2.51B | 1.78B | 1.98B | 2.65B | |||||
Short-term Borrowings | 5.19B | 2.79B | 8.39B | 6.22B | 31.55B | |||||
Current Portion of Long-Term Debt | 9.46B | 10.4B | 3.89B | 2.35B | 209M | |||||
Current Portion of Leases | 224M | 282M | 322M | 380M | 317M | |||||
Current Income Taxes Payable | 482M | 533M | 222M | 147M | 585M | |||||
Other Current Liabilities | 4.02B | 3.24B | 3.49B | 3.61B | 3.84B | |||||
Total Current Liabilities | 45.47B | 41.36B | 39.72B | 32.91B | 55.9B | |||||
Long-Term Debt | 21.45B | 4.8B | 3.81B | 1.89B | - | |||||
Long-Term Leases | 342M | 675M | 644M | 576M | 358M | |||||
Pension & Other Post Retirement Benefits | 1.12B | 1.09B | 1.01B | 913M | 933M | |||||
Deferred Tax Liability Non Current | 767M | 390M | 519M | 615M | 1.04B | |||||
Other Non Current Liabilities | 1.44B | 130M | 80.8M | 137M | 740M | |||||
Total Liabilities | 70.59B | 48.44B | 45.78B | 37.05B | 58.97B | |||||
Common Stock, Total | 1.02B | 1.02B | 1.02B | 1.02B | 1.02B | |||||
Additional Paid In Capital | 14.07B | 14.19B | 14.25B | 14.35B | 14.46B | |||||
Retained Earnings | 61.44B | 78.46B | 95.8B | 113B | 102B | |||||
Comprehensive Income and Other | 2.45B | 721M | 4.49B | 10.07B | 8.85B | |||||
Total Common Equity | 78.98B | 94.39B | 116B | 138B | 126B | |||||
Minority Interest | - | - | - | - | - | |||||
Total Equity | 78.98B | 94.39B | 116B | 138B | 126B | |||||
Total Liabilities And Equity | 150B | 143B | 161B | 175B | 185B | |||||
Supplemental Items | ||||||||||
ECS Total Shares Outstanding on Filing Date | 1.02B | 1.02B | 1.02B | 1.02B | 1.02B | |||||
ECS Total Common Shares Outstanding | 1.02B | 1.02B | 1.02B | 1.02B | 1.02B | |||||
Book Value / Share | 77.26 | 92.31 | 113.01 | 134.88 | 123.17 | |||||
Tangible Book Value | -775M | 18.31B | 37.08B | 53.91B | 36.1B | |||||
Tangible Book Value Per Share | -0.76 | 17.91 | 36.26 | 52.71 | 35.3 | |||||
Total Debt | 36.67B | 18.95B | 17.05B | 11.42B | 32.43B | |||||
Net Debt | 22.53B | 5.86B | -2.28B | -14.21B | 9.62B | |||||
Debt Equivalent of Unfunded Proj. Benefit Obligation | 1.2B | 1.17B | 1.1B | 995M | 1.03B | |||||
Debt Equivalent Oper. Leases | 5.61B | 5.15B | 5.34B | 4.84B | 5.07B | |||||
Minority Interest, Total (Incl. Fin. Div) | - | - | - | - | - | |||||
Equity Method Investments, Total | 348M | 194M | - | - | - | |||||
Account Code - Inventory Valuation | 6 | 6 | 6 | 6 | 6 | |||||
Inventories - Raw Materials, Total | 9.66B | 9.17B | 12.7B | 8.74B | 6B | |||||
Inventories - Work In Process, Total | 1.01B | 773M | 905M | 692M | 782M | |||||
Inventories - Finished Goods, Total | 6.14B | 6.99B | 7.45B | 5.69B | 5.71B | |||||
Inventories - Others | 215M | 235M | 250M | 254M | 220M | |||||
Land - (BS) | 1.46B | 1.44B | 1.47B | 1.45B | 567M | |||||
Buildings, Total | 5.12B | 5.27B | 5.71B | 6.15B | 5.94B | |||||
Machinery, Total | 8.21B | 9.38B | 10.8B | 13.99B | 13.57B | |||||
Full Time Employees | 11.26K | 11K | 10K | 13K | 8.6K | |||||
Assets under Capital Lease - Gross | - | - | - | - | - | |||||
Assets under Capital Lease - Accumulated Depreciation | - | - | - | - | - | |||||
Assets on Operating Lease - Gross | 1.51B | 1.56B | 1.66B | 918M | 906M | |||||
Assets on Operating Lease - Accumulated Depreciation | -503M | -580M | -636M | -88.6M | -76.3M | |||||
Accumulated Allowance for Doubtful Accounts (Supple) | 417M | 568M | 598M | 679M | 539M |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 14.97B | 17.21B | 17.83B | 17.02B | -5.61B | |||||
Depreciation & Amortization - CF | 1.59B | 1.68B | 1.78B | 2.06B | 2.14B | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 185M | 196M | 155M | 163M | 169M | |||||
Depreciation & Amortization, Total | 1.78B | 1.88B | 1.94B | 2.23B | 2.31B | |||||
Amortization of Deferred Charges, Total - (CF) | 178M | 162M | 163M | 136M | 100M | |||||
(Gain) Loss From Sale Of Asset | 41.3M | 76.3M | 19.7M | -12.4M | 8.61B | |||||
(Gain) Loss on Sale of Investments - (CF) | -45.3M | 625M | -667M | -540M | -592M | |||||
Asset Writedown & Restructuring Costs | -108M | - | 602M | 60.3M | 13.91B | |||||
(Income) Loss On Equity Investments - (CF) | -8.1M | 100K | -2.8M | - | - | |||||
Stock-Based Compensation (CF) | 96.6M | 60.9M | 120M | 202M | 242M | |||||
Provision and Write-off of Bad Debts | 31.6M | 241M | 54.8M | 119M | 146M | |||||
Other Operating Activities, Total | 1.57B | 499M | -192M | 1.36B | 6.14B | |||||
Change In Accounts Receivable | 1.3B | 814M | -889M | -1.65B | -4.79B | |||||
Change In Inventories | -1.78B | -704M | -3.84B | 5.55B | -715M | |||||
Change In Accounts Payable | -950M | -3.26B | 832M | -3.7B | 914M | |||||
Change in Other Net Operating Assets | -1.19B | 2.7B | -1.46B | 735M | 26.2M | |||||
Cash from Operations | 15.88B | 20.3B | 14.51B | 21.51B | 20.7B | |||||
Capital Expenditure | -1.52B | -1.64B | -2.77B | - | -3.07B | |||||
Sale of Property, Plant, and Equipment | - | - | - | 76.6M | 306M | |||||
Cash Acquisitions | -1.86B | -1.98B | -1.72B | - | -27.3B | |||||
Divestitures | 95.1M | - | - | - | 259M | |||||
Investment in Marketable and Equity Securities, Total | -2.63B | -133M | -4.74B | -18.77B | -6.13B | |||||
Other Investing Activities, Total | 577M | 593M | 590M | 1.11B | 2.31B | |||||
Cash from Investing | -5.33B | -3.16B | -8.64B | -17.58B | -33.63B | |||||
Short Term Debt Issued, Total | 2.47B | - | - | - | 26.81B | |||||
Long-Term Debt Issued, Total | - | - | 12.78B | - | - | |||||
Total Debt Issued | 2.47B | - | 12.78B | - | 26.81B | |||||
Short Term Debt Repaid, Total | - | -2.47B | - | -2.24B | - | |||||
Long-Term Debt Repaid, Total | -4.01B | -14.03B | -15.38B | -4.51B | -4.96B | |||||
Total Debt Repaid | -4.01B | -16.51B | -15.38B | -6.75B | -4.96B | |||||
Issuance of Common Stock | 100K | 200K | 100K | 100K | 100K | |||||
Common Dividends Paid | -8.18B | - | - | - | -5.11B | |||||
Common & Preferred Stock Dividends Paid | -8.18B | - | - | - | -5.11B | |||||
Other Financing Activities, Total | -3.24B | -1.66B | -1.19B | -1.19B | -2.67B | |||||
Cash from Financing | -12.95B | -18.16B | -3.8B | -7.94B | 14.06B | |||||
Foreign Exchange Rate Adjustments | -150M | 249M | 203M | 39.4M | -672M | |||||
Miscellaneous Cash Flow Adjustments | - | - | - | - | - | |||||
Net Change in Cash | -2.56B | -772M | 2.27B | -3.98B | 461M | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 1.56B | 1.66B | 1.19B | 1.19B | 2.67B | |||||
Cash Income Tax Paid (Refund) | 5.12B | 3.97B | 4.48B | 4.18B | 3.74B | |||||
Levered Free Cash Flow | 10.32B | 13.73B | 6.6B | 18.24B | 15.22B | |||||
Unlevered Free Cash Flow | 11.32B | 14.33B | 7.06B | 18.91B | 16.77B | |||||
Change In Net Working Capital | 1.38B | 128M | 6.67B | -1.96B | 502M | |||||
Net Debt Issued / Repaid | -1.53B | -16.51B | -2.6B | -6.75B | 21.85B |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||||
Return on Assets | 8.36 | 9.57 | 9.39 | 8.56 | 9.83 | |||||
Return on Total Capital | 10.95 | 12.22 | 11.61 | 10.21 | 11.49 | |||||
Return On Equity % | 19.74 | 19.85 | 16.99 | 13.43 | -4.25 | |||||
Return on Common Equity |