Godrej Consumer Products Limited

NSE
GODREJCP
Stock
Yield per half year: +6.26%
Dividend yield: 1.66%
Sector: Consumer Staples

Reporting Godrej Consumer Products Limited

Capitalization

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
Капитализация, млрд ₹
1 211.66 1 476.66 1 335.39 1 062.42 696.47 668.99 897.37 853.93 1 016.57 1 050 826.67 7.86
Выручка, млрд ₹
92.68 97.68 103.14 99.11 109.36 121.74 131.99 140.96 142.85 140.96 129.38 5.49
Чистая прибыль, млрд ₹
13.04 16.34 23.42 14.97 17.21 17.83 17.02 -5.61 18.52 -5.61 12.99 1.48
EV, млрд ₹
1 366.44 1 088.38 721.67 698.37 910.1 779.6 998.01 1 277.82 1 220.2 1 277.82 1037.15 6.04
EBIT, млрд ₹
15.74 17.8 19.71 19.97 19.34 21.48 22.59 22.67 4.83 4.83 18.18 -24.23
EBITDA, млрд ₹
16.77 19.22 21.27 21.67 21.3 23.51 24.68 25.04 7.24 7.24 20.35 -19.41
OIBDA, млрд ₹
29.4 29.69 31.04 41.32 41.32 32.86 8.88
Баланс стоимость, млрд ₹
53.02 62.58 72.67 78.98 94.39 115.56 137.94 125.99 120.04 125.99 118.78 4.93
FCF, млрд ₹
16.25 14.12 15.21 14.36 18.66 11.74 19.23 17.63 19.77 17.63 17.41 1.16
Операционный денежный поток, млрд ₹
18.05 17.23 17.29 15.88 20.3 14.51 21.51 20.7 25.77 20.7 20.56 4.89
Операционная прибыль, млрд ₹
17.83 19.64 19.84 19.48 22.39 22.84 23.03 28.48 27.69 28.48 24.89 4.34
Операционные расходы, млрд ₹
31.22 32.89 35.18 34.07 34.36 34.63 41.93 44.93 115.16 44.93 54.20 27.36
CAPEX, млрд ₹
1.8 3.11 2.08 1.52 1.64 2.77 2.27 3.07 5.99 3.07 3.15 29.57


Balance sheet

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
Наличность, млрд ₹
8.95 8.98 8.62 6.03 5.24 7.51 3.58 4.03 4.55 4.03 4.98 -2.78
Short Term Investments ₹
6.98 9.24 5.31 8.05 7.99 11.89 22.65 18.66 31.94 18.66 18.63 31.93
Long term investments ₹
0.3427 0.3431 0.4064 2.52 1.42 0.3467 1.01 0.21
Total Receivables ₹
11.64 16.36 15.84 16.96 14.29 11.59 12.55 15.44 18.19 15.44 14.41 4.94
Total Current Assets ₹
42.17 51.68 46.88 48.08 44.72 56.87 58.06 55.61 73.38 55.61 57.73 10.41
Чистые активы, млрд ₹
7.76 8.89 10.38 11.48 12.43 13.13 13.54 14.88 15.76 15.76 13.95 4.86
Активы, млрд ₹
130.31 139.63 141.7 149.57 142.83 161.34 174.99 184.96 196.72 184.96 172.17 6.61
Short Term Debt ₹
8.93 11.13 7.77 13.96 13.16 12.6 8.95 32.07 38.83 32.07 21.12 24.16
Long Term Debt ₹
20.23 24.49 31.08 23.8 26.05 21.45 4.8 4.45 2.47 2.47 11.84 -37.57
Задолженность, млрд ₹
77.29 77.04 69.03 70.59 48.44 45.78 37.05 58.97 76.68 58.97 53.38 9.62
Чистый долг, млрд ₹
31.06 25.96 25.2 29.72 13.4 9.53 7.72 28.19 34.28 28.19 18.62 20.67
Долг, млрд ₹
28.91 40.01 34.94 33.82 35.41 17.96 17.04 11.3 32.22 32.22 22.79 -1.87
Interest income ₹
0.0467 0.593 0.5489 0.7363 0.7873 1.81 2.07 2.84 1.65 30.99
Расходы на обслуживание долга ₹
1.13 1.2 1.65 1.6 0.9593 0.724 1.76 2.84 3.5 2.84 1.96 29.55
Чист. проц. доходы, млрд ₹
-1.13 -1.05 -1.51 -1.52 -1.27 -1.1 -1.76 1.87 2.84 -0.7560 -204.23
Goodwill, млрд ₹
35.57 40.46 45.74 46.63 47.19 49.18 53.39 51.3 53.77 58.22 53.17 3.43
Амортизация, млрд ₹
1.03 1.42 1.56 1.7 1.96 2.04 2.1 2.36 2.41 2.41 2.17 4.22
Себестоимость, млрд ₹
43.63 45.15 48.12 45.39 52.45 64.12 67.03 83.03 65.36 83.03 66.40 4.50
Товарно материальные запасы ₹
14.13 15.78 15.59 17.03 17.16 21.3 15.37 12.71 14.19 12.71 16.15 -3.73


Share

2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 19.7 14.2 18.23 15.42 16.66 17.44 16.64 -5.48 18.11 -5.48 12.67 1.68
Цена акции ао 999.45 810.65 684.55 740.15 968.35 874.05 1131.2 1082.05 1188.8 1188.8 1048.89 4.19
Число акций ао, млн 1022.04 1022.25 1023.45 1022.57 1022.48 1022.66 1022.87 1022.9 1023.01 1022.9 1022.78 0.01
FCF/акцию 15.9 13.81 14.86 14.04 18.25 11.48 18.8 17.23 19.33 17.23 17.02 1.16


Efficiency

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 24.6 26.11 32.22 18.95 18.23 16.99 13.43 -4.25 15.06 -4.25 25.67 11.89 -3.75
ROA, % 10.01 11.7 16.52 10.01 12.05 11.73 10.12 -3.11 9.71 -3.11 12.82 8.10 -4.23
ROIC, % 15.12 15.45 16.36 16.12 23.04 33.51 20.23 14.83 12.62 12.62 31.73 20.85 -11.34
ROS, % 14.07 16.73 22.7 15.1 15.74 14.65 12.9 -3.98 -3.98 -3.98 10.09 7.07 -175.96
ROCE, % 33.57 31.49 27.48 24.49 22.75 18.57 15.96 3.74 3.83 3.83 31.98 12.97 -29.98
Ebit margin, % 19.52 20.28 18.55 17.18 3.42 3.42 3.42 14.70 12.57 -29.95
Рентаб EBITDA, % 20.73 21.77 21.01 21.49 21.5 20.28 18.97 5.13 5.13 5.13 17.24 14.20 -24.92
Чистая рентаб, % 14.07 16.73 22.7 15.1 15.74 14.65 12.9 -3.98 12.97 -3.98 10.09 10.46 -3.80
Operation Margin, % 19.24 20.1 19.23 19.65 20.48 18.76 17.45 20.21 20.21 20.21 18.53 19.42 -0.27
Доходность FCF, % 1.13 0.6719 0.4273 1.22 1.33 2.18 2.15 2.08 1.37 1.89 1.93 -2.81


Coefficients

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
131.91 102.4 65.01 29.74 44.7 52.15 43.18 58.17 64.02 58.17 51.87 52.44 7.45
P/BV
25.19 16.98 9.58 8.47 9.51 6.66 7.18 9.92 9.88 9.92 12.95 8.63 0.77
P/S
14.41 10.88 6.75 6.75 8.21 6.33 7.5 8.87 8.3 8.87 6.12 7.84 0.22
P/FCF
82.19 75.25 45.79 46.58 48.1 72.73 52.86 59.57 59.57 59.57 43.47 58.57 4.37
E/P
0.0098 0.0154 0.0336 0.0224 0.0192 0.0209 0.0167 -0.0053 -0.0053 -0.0053 0.03 0.0092 -177.30
EV/EBIT
29.63 33.35 34.52 44.02 264.71 264.71 264.71 44.71 128.26 51.33
EV/EBITDA
89.35 71.11 51.18 33.31 32.79 38.7 31.58 39.86 176.57 176.57 35.91 63.90 40.03
EV/S
14.74 11.14 7 7.05 8.32 6.4 7.56 9.07 9.07 9.07 6.22 8.08 1.74
EV/FCF
84.1 77.09 47.44 48.63 48.78 66.4 51.89 72.49 72.49 72.49 72.45 62.41 8.24
Debt/EBITDA
2.08 1.64 1.56 1.66 0.764 0.6904 0.4512 4.45 4.45 4.45 1.25 2.16 42.25
Netdebt/Ebitda
1.62 1.22 1.16 1.4 0.5698 0.3862 0.3083 3.9 3.9 3.9 1.05 1.81 46.92
Debt/Ratio
0.307 0.2502 0.2387 0.2367 0.1258 0.1056 0.0646 0.1742 0.1742 0.1742 0.15 0.1289 6.73
Debt/Equity
0.7546 0.5583 0.4654 0.4483 0.1903 0.1475 0.0819 0.2558 0.4681 0.4681 0.47 0.2287 19.72
Debt/Net Income
3.07 2.14 1.44 2.37 1.04 0.9557 0.6635 -5.75 -5.75 -5.75 1.31 -1.7682 -240.78
PEG
8.72 8.72 -18.18 8.72 0.00
Бета
0.23 0.5843 4.29 1.13 1.13 0.94 1.56 48.88
Индекс Альтмана
13.84 10.76 7.66 6.9 9.62 8.7 9.58 8.25 8.3 8.3 10.00 8.89 -2.91


Dividends

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
1.7 1.79 1.87 1.96 6.13 12.27 8.18 5.11 25.57 25.57 11.45 33.06
Дивиденд
1.83 1.92 2.0E-5 4 8 2 5 25 5 20 9.00 -8.97
Див доход, ао, %
0.3966 0 0.3849 1.18 0.3057 0.2893 0.4876 1.68 1.98 1.66 2.79 0.9485 45.30
Дивиденды / прибыль, %
16.73 15.01 37.52 52.38 54.65 0 30.04 -456.21 138.06 -456.21 31.26 -36.2160 21.39
Dividend Coverage Ratio
-0.2192 -0.2192 3.52 -0.2192 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2020 2021 2022 2023 2024 2025 LTM CAGR 5
Всего задолженность
45.47 41.36 -4.63
CAPEX/Выручка, %
1.5 2.27 1.72 2.18 4.2 2.18 22.87
Персонал, чел
10 000 10 000 13 000 9.14