Nifty
:
23850.90
Sensex
:
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)
Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Godrej Agrovet Ltd.

Agriculture

Rating :
N/A

BSE: 540743 | NSE: GODREJAGRO

NSE BSE
789.40
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  800.00
  •  805.00
  •  782.90
  •  797.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  334260
  •  2652.04
  •  876.70
  •  469.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,755.34
  • 34.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,544.05
  • 1.40%
  • 5.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.03%
  • 1.68%
  • 8.57%
  • FII
  • DII
  • Others
  • 2.99%
  • 10.14%
  • 2.59%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.68
  • 6.54
  • 4.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.72
  • 7.50
  • 1.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.47
  • 4.17
  • -3.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 29.03
  • 28.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.70
  • 4.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 17.40
  • 16.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
2,448.75
2,570.87
-4.75%
2,350.75
2,510.19
-6.35%
2,134.28
2,094.99
1.88%
2,345.21
2,323.50
0.93%
Expenses
2,225.40
2,369.43
-6.08%
2,124.62
2,317.29
-8.31%
1,986.26
2,020.37
-1.69%
2,186.12
2,187.21
-0.05%
EBITDA
223.35
201.44
10.88%
226.13
192.90
17.23%
148.02
74.62
98.37%
159.09
136.29
16.73%
EBIDTM
9.12%
7.84%
9.62%
7.68%
6.94%
3.56%
6.78%
5.87%
Other Income
12.59
11.23
12.11%
9.23
11.54
-20.02%
10.19
12.57
-18.93%
8.36
78.44
-89.34%
Interest
39.75
27.94
42.27%
30.17
29.46
2.41%
25.41
26.96
-5.75%
25.06
24.88
0.72%
Depreciation
58.34
52.89
10.30%
54.60
52.79
3.43%
55.60
47.58
16.86%
53.01
46.93
12.96%
PBT
137.85
131.84
4.56%
150.59
122.19
23.24%
77.20
12.65
510.28%
89.38
142.92
-37.46%
Tax
54.11
36.83
46.92%
34.48
35.34
-2.43%
21.98
-0.84
-
19.05
33.40
-42.96%
PAT
83.74
95.01
-11.86%
116.11
86.85
33.69%
55.22
13.49
309.34%
70.33
109.52
-35.78%
PATM
3.42%
3.70%
4.94%
3.46%
2.59%
0.64%
3.00%
4.71%
EPS
5.84
5.48
6.57%
7.03
5.48
28.28%
2.97
1.61
84.47%
4.78
6.06
-21.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
9,278.99
9,560.55
9,373.68
8,306.09
6,267.61
6,964.63
5,917.81
5,185.61
4,911.17
4,298.25
3,795.08
Net Sales Growth
-2.32%
1.99%
12.85%
32.52%
-10.01%
17.69%
14.12%
5.59%
14.26%
13.26%
 
Cost Of Goods Sold
6,921.67
7,243.73
7,389.05
6,304.83
4,607.81
5,376.06
4,573.60
3,970.20
3,790.51
3,141.66
2,815.86
Gross Profit
2,357.32
2,316.82
1,984.63
2,001.26
1,659.80
1,588.57
1,344.21
1,215.41
1,120.66
1,156.60
979.23
GP Margin
25.40%
24.23%
21.17%
24.09%
26.48%
22.81%
22.71%
23.44%
22.82%
26.91%
25.80%
Total Expenditure
8,522.40
8,859.10
8,854.54
7,640.68
5,703.84
6,476.14
5,461.97
4,742.57
4,473.16
3,969.46
3,491.08
Power & Fuel Cost
-
176.40
172.04
146.06
116.35
126.26
101.76
85.73
76.86
64.08
42.95
% Of Sales
-
1.85%
1.84%
1.76%
1.86%
1.81%
1.72%
1.65%
1.57%
1.49%
1.13%
Employee Cost
-
539.12
453.41
439.28
376.40
354.05
294.42
276.34
232.75
168.12
146.87
% Of Sales
-
5.64%
4.84%
5.29%
6.01%
5.08%
4.98%
5.33%
4.74%
3.91%
3.87%
Manufacturing Exp.
-
372.22
357.61
299.14
243.08
247.25
159.66
155.64
129.34
114.10
92.24
% Of Sales
-
3.89%
3.82%
3.60%
3.88%
3.55%
2.70%
3.00%
2.63%
2.65%
2.43%
General & Admin Exp.
-
47.61
41.93
37.89
29.83
22.71
25.01
28.65
27.72
138.62
94.84
% Of Sales
-
0.50%
0.45%
0.46%
0.48%
0.33%
0.42%
0.55%
0.56%
3.23%
2.50%
Selling & Distn. Exp.
-
243.26
223.12
198.99
159.46
173.67
155.70
107.62
103.13
265.37
240.09
% Of Sales
-
2.54%
2.38%
2.40%
2.54%
2.49%
2.63%
2.08%
2.10%
6.17%
6.33%
Miscellaneous Exp.
-
236.76
217.38
214.49
170.91
176.14
151.82
118.39
112.84
77.52
240.09
% Of Sales
-
2.48%
2.32%
2.58%
2.73%
2.53%
2.57%
2.28%
2.30%
1.80%
1.53%
EBITDA
756.59
701.45
519.14
665.41
563.77
488.49
455.84
443.04
438.01
328.79
304.00
EBITDA Margin
8.15%
7.34%
5.54%
8.01%
8.99%
7.01%
7.70%
8.54%
8.92%
7.65%
8.01%
Other Income
40.37
41.32
111.15
79.65
39.56
46.82
53.11
31.81
59.00
54.62
14.63
Interest
120.39
107.87
99.12
63.08
46.47
41.63
33.89
45.31
86.34
61.30
33.50
Depreciation
221.55
214.29
185.47
173.34
154.00
148.07
98.17
85.92
74.66
62.23
45.90
PBT
455.02
420.61
345.70
508.64
402.86
345.61
376.89
343.62
336.01
259.88
239.23
Tax
129.62
113.20
82.32
122.42
105.53
48.05
127.97
120.71
101.65
68.93
62.70
Tax Rate
28.49%
26.91%
23.81%
24.91%
26.20%
14.31%
27.51%
33.94%
28.55%
27.18%
22.89%
PAT
325.40
359.67
301.91
402.59
263.50
293.25
316.93
213.13
230.26
183.17
211.18
PAT before Minority Interest
345.96
359.45
295.36
419.15
297.33
287.64
337.22
234.96
254.36
184.68
211.18
Minority Interest
20.56
0.22
6.55
-16.56
-33.83
5.61
-20.29
-21.83
-24.10
-1.51
0.00
PAT Margin
3.51%
3.76%
3.22%
4.85%
4.20%
4.21%
5.36%
4.11%
4.69%
4.26%
5.56%
PAT Growth
6.73%
19.13%
-25.01%
52.79%
-10.14%
-7.47%
48.70%
-7.44%
25.71%
-13.26%
 
EPS
16.92
18.70
15.70
20.94
13.70
15.25
16.48
11.08
11.97
9.53
10.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
2,516.65
2,337.53
2,268.42
2,051.10
1,838.14
1,648.98
1,411.37
1,008.78
Share Capital
192.21
192.16
192.11
192.07
192.04
192.03
192.03
185.13
Total Reserves
2,317.83
2,139.58
2,071.21
1,854.57
1,641.99
1,454.06
1,217.63
822.03
Non-Current Liabilities
552.48
321.99
232.07
345.94
241.39
296.19
201.11
235.69
Secured Loans
9.96
21.14
0.00
0.00
0.00
0.00
0.26
0.58
Unsecured Loans
282.73
33.56
47.26
148.74
42.78
64.21
13.88
19.98
Long Term Provisions
31.21
23.49
19.96
9.31
8.28
6.70
6.44
5.01
Current Liabilities
2,192.97
2,377.98
2,635.74
1,972.02
2,210.24
1,883.86
1,653.06
1,709.11
Trade Payables
627.77
704.33
694.82
777.77
1,288.51
1,240.06
897.34
840.85
Other Current Liabilities
488.14
410.71
349.73
326.27
278.19
266.66
320.40
203.27
Short Term Borrowings
968.01
1,175.53
1,453.89
794.06
575.69
323.53
388.66
639.25
Short Term Provisions
109.05
87.41
137.30
73.92
67.85
53.61
46.66
25.74
Total Liabilities
5,666.57
5,443.57
5,556.50
4,779.32
4,672.23
4,229.99
3,534.82
3,207.65
Net Block
2,806.41
2,567.56
2,407.05
2,298.32
2,178.45
2,069.90
1,496.21
1,477.47
Gross Block
3,937.71
3,502.34
3,162.77
2,891.15
2,623.60
2,389.09
1,717.60
1,610.40
Accumulated Depreciation
1,131.30
934.78
755.72
592.83
445.15
319.19
221.39
132.94
Non Current Assets
3,382.70
3,138.08
2,760.03
2,635.53
2,539.88
2,359.14
1,957.32
1,785.94
Capital Work in Progress
191.51
204.44
90.24
141.43
153.21
93.59
190.41
50.44
Non Current Investment
168.56
158.41
159.65
123.72
129.17
116.51
195.23
175.46
Long Term Loans & Adv.
201.22
190.28
89.08
64.28
70.41
74.07
71.61
72.94
Other Non Current Assets
15.00
17.39
14.01
7.78
8.64
5.07
3.86
9.63
Current Assets
2,283.87
2,305.49
2,796.47
2,143.79
2,132.35
1,870.85
1,577.50
1,421.71
Current Investments
8.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,383.01
1,344.12
1,428.79
980.39
886.50
898.74
762.86
738.07
Sundry Debtors
518.91
574.03
951.35
822.57
853.13
734.89
620.41
521.95
Cash & Bank
52.87
29.51
34.65
50.94
50.81
29.84
31.82
62.30
Other Current Assets
321.07
227.51
230.00
175.48
341.91
207.38
162.41
99.40
Short Term Loans & Adv.
145.70
130.32
151.68
114.41
71.46
91.87
103.94
72.13
Net Current Assets
90.90
-72.49
160.73
171.77
-77.89
-13.01
-75.56
-287.40
Total Assets
5,666.57
5,443.57
5,556.50
4,779.32
4,672.23
4,229.99
3,534.82
3,207.65

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
678.00
874.02
-120.05
-10.42
239.78
447.74
353.82
897.30
PBT
472.65
377.68
541.57
453.10
348.63
477.30
355.67
374.56
Adjustment
282.23
198.11
200.18
190.07
208.48
16.86
129.01
91.04
Changes in Working Capital
46.79
391.55
-708.50
-541.29
-220.42
63.32
-47.12
511.66
Cash after chg. in Working capital
801.67
967.34
33.25
101.88
336.69
557.48
437.56
977.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-123.67
-93.32
-153.30
-112.30
-96.91
-109.74
-83.74
-79.96
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-327.34
-284.25
-208.05
-178.72
-255.16
-237.22
-252.80
-63.34
Net Fixed Assets
-192.69
-269.69
-123.51
-88.36
-185.79
-154.93
-129.98
Net Investments
-16.70
-69.40
-89.69
-3.75
-44.95
-14.93
-26.48
Others
-117.95
54.84
5.15
-86.61
-24.42
-67.36
-96.34
Cash from Financing Activity
-327.62
-594.41
310.83
189.05
36.36
-216.56
-124.99
-811.55
Net Cash Inflow / Outflow
23.04
-4.64
-17.27
-0.09
20.98
-6.04
-23.97
22.42
Opening Cash & Equivalents
26.72
31.36
48.63
48.75
27.77
29.82
53.82
31.40
Closing Cash & Equivalent
49.76
26.72
31.36
48.63
48.75
27.77
29.85
53.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
130.59
121.34
117.81
106.56
95.50
85.72
73.41
54.40
71.60
58.42
ROA
6.47%
5.37%
8.11%
6.29%
6.46%
8.69%
6.97%
8.13%
7.59%
11.65%
ROE
14.85%
12.86%
19.45%
15.32%
16.53%
22.07%
19.44%
30.46%
30.69%
39.05%
ROCE
15.51%
12.73%
17.59%
16.28%
16.67%
25.80%
22.95%
25.49%
22.77%
31.75%
Fixed Asset Turnover
2.68
2.91
2.83
2.34
2.86
3.00
3.13
3.00
3.44
4.55
Receivable days
20.00
28.75
37.82
47.40
40.44
40.10
40.05
37.34
32.73
27.46
Inventory Days
49.91
52.27
51.36
52.81
45.46
49.16
52.62
54.95
50.43
42.67
Payable days
33.53
34.02
34.29
36.35
21.81
25.15
26.93
26.67
25.59
23.60
Cash Conversion Cycle
36.38
46.99
54.90
63.85
64.09
64.11
65.74
65.63
57.56
46.53
Total Debt/Equity
0.52
0.57
0.69
0.48
0.35
0.24
0.29
0.66
1.55
0.62
Interest Cover
5.38
4.81
9.59
9.67
9.06
14.73
8.85
5.12
5.14
9.18

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Godrej Agrovet - Quarterly Results
    29th Oct 2024, 16:12 PM

    Read More
  • Godrej Agrovet completes acquisition of additional 49% stake of GTFL
    28th Aug 2024, 09:59 AM

    Consequent to the completion of the aforementioned acquisition, GTFL has become a wholly-owned subsidiary of Godrej Agrovet

    Read More
  • Godrej Agrovet to set up oil palm processing mill in Tripura
    12th Aug 2024, 15:29 PM

    The company will also be setting up an advanced Research & Development center for Oil Palm in the vicinity

    Read More
  • Godrej Agrovet signs definitive agreement to acquire Tyson’s stake in Godrej Tyson Foods
    2nd Aug 2024, 14:40 PM

    Following the completion of the transaction, GAVL will now hold 100 per cent stake in GTFL thereby further consolidating its business

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.