Valuation Godrej Consumer Products Limited

Equities

Market Closed - NSE India S.E. Other stock markets 12:40:30 13/09/2024 BST			5-day change	1st Jan Change
1,491.30 ^INR	-1.46%		+3.31%	+31.83%

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	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	532,473	746,057	764,175	990,122	1,280,366	1,525,490	-	-
Change	-	40.11%	2.43%	29.57%	29.31%	19.14%	-	-
Enterprise Value (EV) ¹	543,959	747,180	769,174	996,555	1,306,443	1,540,217	1,526,815	1,519,200
Change	-	37.36%	2.94%	29.56%	31.1%	17.89%	-0.87%	-0.5%
P/E ratio	35.6x	43.4x	42.8x	58.1x	-228x	65.6x	53.4x	46.3x
PBR	6.74x	7.9x	6.61x	7.18x	10.2x	11.1x	10x	9.1x
PEG	-	2.9x	11.81x	-12.83x	2x	-0x	2.3x	3x
Capitalization / Revenue	5.37x	6.76x	6.22x	7.44x	9.08x	10.2x	9.14x	8.28x
EV / Revenue	5.49x	6.77x	6.27x	7.48x	9.27x	10.3x	9.15x	8.24x
EV / EBITDA	25.4x	31.3x	32.1x	41x	44.4x	45.3x	38.8x	34.5x
EV / EBIT	28x	34.2x	35.2x	45.4x	48.3x	48.9x	41.5x	36.5x
EV / FCF	37.9x	40x	65.5x	51.6x	72.8x	66.9x	58.6x	49.4x
FCF Yield	2.64%	2.5%	1.53%	1.94%	1.37%	1.5%	1.71%	2.03%
Dividend per Share ²	6	-	-	-	10	11.84	14.34	16.84
Rate of return	1.15%	-	-	-	0.8%	0.79%	0.96%	1.13%
EPS ²	14.64	16.83	17.44	16.65	-5.48	22.72	27.93	32.21
Distribution rate	41%	-	-	-	-182%	52.1%	51.4%	52.3%
Net sales ¹	99,108	110,286	122,765	133,160	140,961	149,925	166,823	184,288
EBITDA ¹	21,430	23,882	23,951	24,305	29,435	34,005	39,361	44,091
EBIT ¹	19,458	21,844	21,852	21,942	27,025	31,519	36,781	41,668
Net income ¹	14,966	17,208	17,834	17,025	-5,606	23,286	28,612	33,011
Net Debt ¹	11,485	1,123	4,999	6,432	26,077	14,727	1,326	-6,290
Reference price ²	520.85	729.65	747.30	968.15	1,251.80	1,491.30	1,491.30	1,491.30
Nbr of stocks (in thousands)	1,022,316	1,022,486	1,022,581	1,022,695	1,022,820	1,022,926	-	-
Announcement Date	13/05/20	11/05/21	19/05/22	10/05/23	06/05/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
GODREJ CONSUMER PRODUCTS LIMITED	65.64x	10.27x	45.29x	+0.79%	18.19B
PROCTER & GAMBLE COMPANY	25.12x	5x	17.69x	+2.31%	409B
UNILEVER PLC	22.39x	2.78x	13.47x	+3.04%	162B
COLGATE-PALMOLIVE COMPANY	30.01x	4.65x	18.7x	+1.91%	86.39B
HINDUSTAN UNILEVER LIMITED	62.89x	10.64x	44.67x	+1.48%	82.18B
KENVUE INC.	29.02x	3.3x	14.01x	+3.39%	44.8B
BEIERSDORF	29.53x	2.39x	13.69x	+0.82%	31.52B
ESTEE LAUDER	32.59x	2.25x	13.53x	+3.28%	30.33B
ESSITY AB	18.2x	1.73x	9.72x	+2.60%	21.98B
DABUR INDIA LIMITED	55.66x	8.19x	40.93x	+1.00%	13.96B
Average	37.11x	5.12x	23.17x	+2.06%	90B
Weighted average by Cap.	30.27x	4.89x	19.75x	+2.32%