Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Godrej Properties Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 533150 | NSE: GODREJPROP

NSE BSE
2855.95
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2996.00
  •  3001.35
  •  2835.60
  •  2984.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  650971
  •  19120.42
  •  3402.70
  •  1976.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 85,972.83
  • 61.90
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 95,978.10
  • N/A
  • 5.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.48%
  • 0.62%
  • 5.01%
  • FII
  • DII
  • Others
  • 28.32%
  • 6.32%
  • 1.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.12
  • 4.45
  • 18.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.28
  • 15.32
  • 27.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 74.58
  • 79.70
  • 80.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.71
  • 5.50
  • 5.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 61.01
  • 73.00
  • 59.89

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
26.09
45.72
58.13
76.36
P/E Ratio
108.63
61.99
48.76
37.11
Revenue
2921
4811
6639
9213
EBITDA
-130
694
1155
1761
Net Income
725
1165
1643
2111
ROA
2.5
3
3.7
4.6
P/Bk Ratio
7.89
6.86
0.31
0.22
ROE
7.53
12.13
12.72
14.03
FCFF
-1987.42
-525.1
728.9
-1100.07
FCFF Yield
-2.29
-0.6
0.84
-1.26

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
1,093.23
343.00
218.73%
739.00
936.09
-21.05%
1,426.09
1,646.27
-13.37%
330.44
196.23
68.39%
Expenses
1,061.32
404.66
162.27%
864.06
1,085.29
-20.38%
1,303.34
1,300.26
0.24%
372.01
213.02
74.64%
EBITDA
31.91
-61.66
-
-125.06
-149.20
-
122.75
346.01
-64.52%
-41.57
-16.79
-
EBIDTM
2.92%
-17.98%
-16.92%
-15.94%
8.61%
21.02%
-12.58%
-8.56%
Other Income
253.31
262.11
-3.36%
960.48
329.89
191.15%
488.73
192.55
153.82%
217.87
208.35
4.57%
Interest
44.55
48.01
-7.21%
40.75
29.67
37.34%
31.46
53.53
-41.23%
42.97
45.65
-5.87%
Depreciation
18.26
7.39
147.09%
16.64
6.93
140.12%
16.08
6.58
144.38%
14.16
6.48
118.52%
PBT
222.41
145.05
53.33%
778.03
144.09
439.96%
563.94
478.45
17.87%
119.17
139.43
-14.53%
Tax
-114.54
38.78
-
197.43
59.23
233.33%
122.98
115.86
6.15%
31.94
44.92
-28.90%
PAT
336.95
106.27
217.07%
580.60
84.86
584.19%
440.96
362.59
21.61%
87.23
94.51
-7.70%
PATM
30.82%
30.98%
78.57%
9.07%
30.92%
22.02%
26.40%
48.16%
EPS
12.06
2.40
402.50%
18.70
4.49
316.48%
16.95
14.82
14.37%
2.24
2.11
6.16%

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
3,588.76
3,035.62
2,252.26
1,824.88
764.92
2,441.42
2,817.40
1,603.72
1,582.93
2,122.61
1,843.09
Net Sales Growth
14.97%
34.78%
23.42%
138.57%
-68.67%
-13.34%
75.68%
1.31%
-25.43%
15.17%
 
Cost Of Goods Sold
2,072.24
1,808.03
1,241.87
1,193.87
475.12
1,563.30
2,193.86
1,360.96
1,080.90
1,734.16
1,486.41
Gross Profit
1,516.52
1,227.59
1,010.39
631.01
289.80
878.12
623.54
242.76
502.03
388.45
356.68
GP Margin
42.26%
40.44%
44.86%
34.58%
37.89%
35.97%
22.13%
15.14%
31.72%
18.30%
19.35%
Total Expenditure
3,600.73
3,165.30
2,004.63
1,691.72
1,098.28
2,095.99
2,639.36
1,782.67
1,330.24
1,985.97
1,585.85
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
331.32
218.41
110.25
299.56
184.68
173.04
138.42
92.84
44.98
38.61
% Of Sales
-
10.91%
9.70%
6.04%
39.16%
7.56%
6.14%
8.63%
5.87%
2.12%
2.09%
Manufacturing Exp.
-
130.63
80.11
73.68
71.85
63.71
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
4.30%
3.56%
4.04%
9.39%
2.61%
0%
0%
0%
0%
0%
General & Admin Exp.
-
498.20
186.00
207.90
186.15
193.61
206.11
222.42
112.91
134.53
47.35
% Of Sales
-
16.41%
8.26%
11.39%
24.34%
7.93%
7.32%
13.87%
7.13%
6.34%
2.57%
Selling & Distn. Exp.
-
364.82
221.92
93.92
56.21
86.11
64.57
60.87
43.59
69.57
7.58
% Of Sales
-
12.02%
9.85%
5.15%
7.35%
3.53%
2.29%
3.80%
2.75%
3.28%
0.41%
Miscellaneous Exp.
-
32.30
56.32
12.10
9.39
4.58
1.78
0.00
0.00
2.73
7.58
% Of Sales
-
1.06%
2.50%
0.66%
1.23%
0.19%
0.06%
0%
0%
0.13%
0.32%
EBITDA
-11.97
-129.68
247.63
133.16
-333.36
345.43
178.04
-178.95
252.69
136.64
257.24
EBITDA Margin
-0.33%
-4.27%
10.99%
7.30%
-43.58%
14.15%
6.32%
-11.16%
15.96%
6.44%
13.96%
Other Income
1,920.39
1,298.60
786.74
760.81
568.17
473.17
404.58
498.64
118.45
129.45
83.47
Interest
159.73
152.11
174.23
167.48
184.86
220.07
234.03
150.13
103.82
40.57
4.73
Depreciation
65.14
44.56
24.14
21.43
19.54
20.52
14.34
16.13
14.50
14.19
10.01
PBT
1,683.55
972.25
836.00
705.06
30.41
578.01
334.25
153.43
252.82
211.33
325.97
Tax
237.81
252.93
174.67
165.78
103.64
218.95
95.05
29.97
77.70
67.91
90.39
Tax Rate
14.13%
26.01%
20.89%
23.51%
340.81%
37.88%
28.44%
19.53%
30.73%
32.13%
27.73%
PAT
1,445.74
725.27
571.39
352.37
-73.23
355.64
239.20
123.46
175.12
142.22
190.91
PAT before Minority Interest
1,441.21
747.06
620.60
350.55
-73.23
359.06
239.20
123.46
175.12
143.42
235.58
Minority Interest
-4.53
-21.79
-49.21
1.82
0.00
-3.42
0.00
0.00
0.00
-1.20
-44.67
PAT Margin
40.29%
23.89%
25.37%
19.31%
-9.57%
14.57%
8.49%
7.70%
11.06%
6.70%
10.36%
PAT Growth
123.03%
26.93%
62.16%
-
-
48.68%
93.75%
-29.50%
23.13%
-25.50%
 
EPS
51.99
26.08
20.55
12.67
-2.63
12.79
8.60
4.44
6.30
5.11
6.86

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
Mar 16
Mar 15
Shareholder's Funds
9,992.50
9,264.19
8,675.39
8,319.62
4,807.79
2,469.01
1,210.40
2,003.73
1,764.82
1,846.87
Share Capital
139.02
139.01
138.99
138.97
126.01
114.66
108.24
108.18
108.13
99.68
Total Reserves
9,845.49
9,117.93
8,531.73
8,175.63
4,675.82
2,349.08
1,097.51
1,891.86
1,652.83
1,742.41
Non-Current Liabilities
2,395.78
-299.52
806.39
868.94
-330.70
-3.28
-128.61
322.24
383.23
829.53
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
474.76
500.00
561.58
Unsecured Loans
2,660.00
0.00
1,000.00
1,000.00
0.00
500.00
500.00
0.00
0.00
5.48
Long Term Provisions
20.16
16.09
17.53
14.95
12.80
11.52
11.34
6.54
5.49
265.53
Current Liabilities
22,731.94
13,786.18
8,015.86
6,777.30
5,264.48
5,111.48
6,549.54
4,695.63
4,308.15
4,871.47
Trade Payables
3,755.57
3,356.62
2,254.10
1,901.70
719.69
247.70
312.96
517.06
594.89
713.55
Other Current Liabilities
11,014.99
3,984.83
1,593.53
1,310.52
1,274.19
1,818.45
2,980.83
656.84
1,087.54
1,218.89
Short Term Borrowings
7,853.12
6,361.61
4,119.68
3,513.12
3,210.08
3,015.84
3,202.86
3,505.65
2,617.46
2,722.73
Short Term Provisions
108.26
83.12
48.55
51.96
60.52
29.49
52.89
16.08
8.26
216.30
Total Liabilities
35,429.15
22,773.80
17,495.82
15,965.86
9,741.57
7,577.21
7,631.33
7,021.60
6,456.20
7,775.77
Net Block
966.77
185.49
148.93
151.32
103.17
94.49
110.15
102.06
106.69
117.25
Gross Block
1,177.17
317.44
261.62
252.18
177.12
148.23
152.83
129.21
120.73
147.25
Accumulated Depreciation
210.40
131.95
112.69
100.86
73.95
53.74
42.68
27.15
14.04
30.00
Non Current Assets
2,979.00
2,601.28
2,400.29
2,882.65
2,097.01
2,057.29
1,309.90
712.84
602.79
649.33
Capital Work in Progress
250.16
653.29
340.28
229.35
162.91
99.54
71.49
0.03
0.53
72.51
Non Current Investment
1,361.83
1,453.99
1,523.88
1,546.34
1,519.22
1,587.25
912.76
393.75
297.43
0.00
Long Term Loans & Adv.
246.59
238.03
344.23
202.63
308.50
276.01
215.49
216.24
197.01
431.28
Other Non Current Assets
123.17
38.29
8.94
753.01
3.21
0.00
0.01
0.76
1.13
28.29
Current Assets
32,450.15
20,172.52
15,095.53
13,083.21
7,644.56
5,519.92
6,321.43
6,308.76
5,853.41
7,126.44
Current Investments
1,788.25
1,080.47
3,359.08
3,719.39
2,061.57
1,052.10
543.84
366.26
366.51
0.00
Inventories
22,564.62
12,073.40
5,668.31
4,801.41
2,125.31
2,210.80
3,733.40
3,966.12
3,923.08
4,727.11
Sundry Debtors
309.60
359.39
191.69
250.73
432.75
159.91
156.16
230.84
171.88
169.68
Cash & Bank
2,920.37
2,015.94
1,338.51
673.25
506.97
342.60
332.70
110.42
105.64
695.41
Other Current Assets
4,867.31
1,248.86
1,094.37
762.35
2,517.96
1,754.51
1,555.33
1,635.12
1,286.30
1,534.24
Short Term Loans & Adv.
3,331.49
3,394.46
3,443.57
2,876.08
1,913.28
1,308.51
1,214.07
907.97
692.62
987.51
Net Current Assets
9,718.21
6,386.34
7,079.67
6,305.91
2,380.08
408.44
-228.11
1,613.13
1,545.26
2,254.97
Total Assets
35,429.15
22,773.80
17,495.82
15,965.86
9,741.57
7,577.21
7,631.33
7,021.60
6,456.20
7,775.77

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
Mar 16
Mar 15
Cash From Operating Activity
-692.57
-2,860.64
-451.68
-671.21
-231.69
478.06
1,154.82
-343.95
489.79
-940.75
PBT
999.99
795.27
516.33
-85.66
492.89
348.20
116.88
252.82
227.67
325.97
Adjustment
-1,103.41
-452.72
-232.85
-244.34
-77.52
-130.50
-147.65
19.04
-80.89
-55.80
Changes in Working Capital
-324.62
-3,034.24
-543.94
-356.57
-621.87
298.42
1,254.11
-455.49
447.95
-1,094.16
Cash after chg. in Working capital
-428.04
-2,691.69
-260.46
-686.57
-206.50
516.12
1,223.34
-183.63
594.73
-823.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-264.53
-168.95
-191.22
15.36
-25.19
-38.06
-68.52
-160.32
-104.94
-116.76
Other Direct Exp. Paid
0.00
0.00
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
0.00
0.00
Cash From Investing Activity
-2,079.76
2,488.06
123.84
-3,321.87
-1,721.18
-980.58
-973.43
-195.89
186.09
-96.06
Net Fixed Assets
-209.77
-126.06
-29.80
-43.75
-35.02
0.85
-23.24
-6.08
26.12
-17.39
Net Investments
-1,298.81
2,031.66
184.88
-1,901.41
-933.52
-1,124.28
-577.25
-48.68
-160.28
-241.72
Others
-571.18
582.46
-31.24
-1,376.71
-752.64
142.85
-372.94
-141.13
320.25
163.05
Cash from Financing Activity
3,257.96
832.19
235.30
4,258.98
1,974.18
969.78
-492.87
314.65
-554.36
852.38
Net Cash Inflow / Outflow
485.63
459.61
-92.54
265.90
21.31
467.26
-311.48
-225.19
121.52
-184.43
Opening Cash & Equivalents
714.80
179.11
268.71
-1.97
-23.52
-499.99
-188.51
36.68
-89.39
860.16
Closing Cash & Equivalent
1,306.00
714.81
179.08
268.71
-1.97
-23.52
-499.99
-188.51
36.68
675.73

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.)
359.10
332.96
311.92
299.15
190.53
107.44
55.70
92.44
81.43
92.40
ROA
2.57%
3.08%
2.10%
-0.57%
4.15%
3.15%
1.69%
2.60%
2.02%
3.31%
ROE
7.77%
6.92%
4.13%
-1.12%
9.88%
13.04%
7.70%
9.31%
7.96%
12.82%
ROCE
6.38%
6.59%
5.14%
2.02%
11.01%
10.43%
5.57%
6.56%
4.93%
6.82%
Fixed Asset Turnover
4.06
7.78
7.10
3.56
15.01
18.72
11.37
12.67
15.84
15.79
Receivable days
40.22
44.65
44.24
163.07
44.30
20.47
44.04
46.43
29.37
32.64
Inventory Days
2082.42
1437.61
1047.04
1652.63
324.13
385.04
876.19
909.57
743.74
837.09
Payable days
717.89
824.53
635.27
1006.91
83.65
43.58
95.55
164.61
127.41
166.06
Cash Conversion Cycle
1404.75
657.73
456.01
808.78
284.78
361.93
824.68
791.39
645.69
703.68
Total Debt/Equity
1.05
0.69
0.59
0.54
0.77
1.43
3.07
1.99
1.77
1.89
Interest Cover
7.57
5.56
4.08
1.16
3.63
2.43
2.02
3.44
6.21
69.92

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Godrej Properties raises Rs 6,000 crore through QIP
    3rd Dec 2024, 09:19 AM

    GPL intends to use the net proceeds received from this issue to build a project pipeline that allows it to scale the business rapidly in the years ahead

    Read More
  • Godrej Properties acquires around 53-acre land parcel in Kolkata
    21st Nov 2024, 11:57 AM

    The land is strategically located in the fast-developing micro-market of Joka

    Read More
  • Godrej Properties secures LoI to develop group housing plot at Golf Course Road in Gurugram
    25th Oct 2024, 09:20 AM

    The estimated revenue potential of GPL’s developable land on Golf Course Road in Gurgaon is in excess of $1.5 billion

    Read More
  • Godrej Properties reports over 4-fold jump in Q2 consolidated net profit
    23rd Oct 2024, 17:11 PM

    Total consolidated income of the company reported over 2- fold jump at Rs 1,346.54 crore for Q2FY25

    Read More
  • Godrej Properties - Quarterly Results
    23rd Oct 2024, 12:29 PM

    Read More
  • Godrej Properties acquires land in Ahmedabad
    21st Oct 2024, 09:23 AM

    This acquisition is in line with GPL's strategy of developing high-quality residential projects across India's leading real estate markets

    Read More
  • Godrej Properties emerges as highest bidder to develop group housing project in Kharghar
    16th Oct 2024, 09:59 AM

    The plots, measuring 6.54 acres, will offer a development potential of around 2 million square feet

    Read More
  • Godrej Properties’ booking value rises 3% in Q2 FY25
    7th Oct 2024, 11:53 AM

    H1 FY25 booking value grew over 89% YoY to over Rs 13,800 crore

    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.