♥
ISIN : INE850D01014
NSE : GODREJAGRO
BSE : 540743
Face Value : 10
Industry : Consumer Food
EPS : 18.71
EPS (TTM) : 20.62
Price to Earning (P/E) : 40.28
Book Value : 130.59
Price to Bookvalue (P/B) : 5.77
Dividend Yield : 1 %
Return on Equity (ROE) : 14.85 %
Return on Capital Employed (ROCE) : 15.51 %
Godrej Agrovet Limited
ISIN : INE850D01014
NSE : GODREJAGRO
BSE : 540743
Face Value : 10
Industry : Consumer Food
EPS : 18.71
EPS (TTM) : 20.62
Price to Earning (P/E) : 40.28
Book Value : 130.59
Price to Bookvalue (P/B) : 5.77
Dividend Yield : 1 %
Return on Equity (ROE) : 14.85 %
Return on Capital Employed (ROCE) : 15.51 %
Godrej Agrovet share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 571.45 - 571 -0.1 % |
| Low / High | 552.05 - 571.7 3.6 % |
| Trade Volume | 5,927 |
| 52 Week Low / High | 506.7 - 876.3 72.9 % |
-
YOU MAY ALSO LIKE
- Share Market basics for beginners
Share Market jargons in simple terms - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - Stock market course tutorial
Stock Market Investment Course explained in simple words.
CONSOLIDATED QUARTERLY RESULT FOR GODREJ AGROVET LIMITED
| Date End | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 25098.6 | 24453.3 | 23235 | 20949.9 | 25101.9 | 25708.7 | 23452.1 | 21342.8 | 23507.5 | 24487.5 |
| Total Income | 25175.3 | 24541.5 | 24019.4 | 21075.6 | 25217.3 | 25821 | 23535.7 | 21444.7 | 23599.8 | 24613.4 |
| Total Expenditure | 23482.7 | 22950.4 | 21872.1 | 20203.7 | 23172.9 | 23694.3 | 21861.2 | 19862.6 | 21246.2 | 22254 |
| Other Income | 76.7 | 88.2 | 784.4 | 125.7 | 115.4 | 112.3 | 83.6 | 101.9 | 92.3 | 125.9 |
| Operating Profit | 1692.6 | 1591.1 | 2147.3 | 871.9 | 2044.4 | 2126.7 | 1674.5 | 1582.1 | 2353.6 | 2359.4 |
| Interest | 215.7 | 257.1 | 248.8 | 269.6 | 294.6 | 279.4 | 250.6 | 254.1 | 301.7 | 397.5 |
| PBDT | 1476.9 | 1334 | 1898.5 | 602.3 | 1749.8 | 1847.3 | 1423.9 | 1328 | 2051.9 | 1961.9 |
| Depreciation | 448.5 | 461.1 | 469.3 | 475.8 | 527.9 | 528.9 | 530.1 | 556 | 546 | 583.4 |
| Profit Before Tax | 1028.4 | 872.9 | 1429.2 | 126.5 | 1221.9 | 1318.4 | 893.8 | 772 | 1505.9 | 1378.5 |
| Tax | 278.7 | 218.9 | 334 | -8.4 | 353.4 | 368.3 | 190.5 | 219.8 | 344.8 | 541.1 |
| Profit After Tax | 749.7 | 654 | 1095.2 | 134.9 | 868.5 | 950.1 | 703.3 | 552.2 | 1161.1 | 837.4 |
| Net Profit | 749.7 | 654 | 1095.2 | 134.9 | 868.5 | 950.1 | 703.3 | 552.2 | 1161.1 | 837.4 |
| Equity Capital | 1921.6 | 1921.6 | 1921.6 | 1921.6 | 1922.1 | 1922.1 | 1922.1 | 1922.1 | 1922.6 | 1922.6 |
| Face Value (IN RS) | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Calculated EPS | 4.3 | 3.73 | 6.06 | 1.61 | 5.48 | 5.48 | 4.78 | 2.97 | 7.03 | 5.84 |
| Diluted Eps After Extraordinary Items | 4.3 | 3.73 | 6.06 | 1.61 | 5.48 | 5.48 | 4.78 | 2.97 | 7.03 | 5.84 |
| Diluted Eps Before Extraordinary Items | 4.3 | 3.73 | 6.06 | 1.61 | 5.48 | 5.48 | 4.78 | 2.97 | 7.03 | 5.84 |
STANDALONE QUARTERLY RESULT FOR GODREJ AGROVET LIMITED
| Date End | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 18496.1 | 17979.6 | 17405.1 | 14963.6 | 18204.2 | 19505.9 | 18199.4 | 14968.4 | 17414.8 | 18482.9 |
| Total Income | 18565.4 | 18123.6 | 18392.6 | 15059.8 | 18325.8 | 19969.6 | 18312.9 | 15035.5 | 17594.4 | 18599.2 |
| Total Expenditure | 17323.3 | 16722.9 | 16291.5 | 14277.9 | 16693.3 | 17763.8 | 16588.8 | 14066.7 | 15272.7 | 16266.6 |
| Other Income | 69.3 | 144 | 987.5 | 96.2 | 121.6 | 463.7 | 113.5 | 67.1 | 179.6 | 116.3 |
| Operating Profit | 1242.1 | 1400.7 | 2101.1 | 781.9 | 1632.5 | 2205.8 | 1724.1 | 968.8 | 2321.7 | 2332.6 |
| Interest | 144.3 | 177.1 | 157.1 | 158 | 183.6 | 173.3 | 139.7 | 133.4 | 190 | 271.1 |
| PBDT | 1097.8 | 1223.6 | 1944 | 623.9 | 1448.9 | 2032.5 | 1584.4 | 835.4 | 2131.7 | 2061.5 |
| Depreciation | 239.6 | 247.6 | 252.9 | 261.6 | 295.4 | 293.4 | 294.6 | 322.8 | 304.4 | 314.3 |
| Profit Before Tax | 858.2 | 976 | 1691.1 | 362.3 | 1153.5 | 1739.1 | 1289.8 | 512.6 | 1827.3 | 1747.2 |
| Tax | 220.3 | 245.5 | 329.4 | 56 | 292.7 | 377.2 | 305.7 | 148.2 | 463.4 | 427.8 |
| Profit After Tax | 637.9 | 730.5 | 1361.7 | 306.3 | 860.8 | 1361.9 | 984.1 | 364.4 | 1363.9 | 1319.4 |
| Net Profit | 637.9 | 730.5 | 1361.7 | 306.3 | 860.8 | 1361.9 | 984.1 | 364.4 | 1363.9 | 1319.4 |
| Equity Capital | 1921.6 | 1921.6 | 1921.6 | 1921.6 | 1922.1 | 1922.1 | 1922.1 | 1922.1 | 1922.6 | 1922.6 |
| Face Value (IN RS) | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Calculated EPS | 3.32 | 3.8 | 7.09 | 1.59 | 4.48 | 7.09 | 5.12 | 1.9 | 7.09 | 6.86 |
| Diluted Eps After Extraordinary Items | 3.32 | 3.8 | 7.08 | 1.59 | 4.48 | 7.08 | 5.12 | 1.9 | 7.09 | 6.86 |
| Diluted Eps Before Extraordinary Items | 3.32 | 3.8 | 7.08 | 1.59 | 4.48 | 7.08 | 5.12 | 1.9 | 7.09 | 6.86 |
CONSOLIDATED ANNUAL RESULT FOR GODREJ AGROVET LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 83060.9 | 93736.8 | 95605.5 |
| Total Income | 83857.4 | 94811.8 | 96018.7 |
| Total Expenditure | 76406.8 | 88508.9 | 88591 |
| Other Income | 796.5 | 1075 | 413.2 |
| Operating Profit | 7450.6 | 6302.9 | 7427.7 |
| Interest | 630.8 | 991.2 | 1078.7 |
| Exceptional Items | -172.8 | ||
| PBDT | 6647 | 5311.7 | 6349 |
| Depreciation | 1733.4 | 1854.7 | 2142.9 |
| Profit Before Tax | 4913.6 | 3457 | 4206.1 |
| Tax | 1224.2 | 823.2 | 1132 |
| Profit After Tax | 3689.4 | 2633.8 | 3074.1 |
| Net Profit | 3689.4 | 2633.8 | 3074.1 |
| Equity Capital | 1921.1 | 1921.6 | 1922.1 |
| Face Value (IN RS) | 10 | 10 | 10 |
| Reserves | 20763.1 | 21453.7 | 23244.4 |
| Calculated EPS | 20.96 | 15.71 | 18.71 |
| Diluted Eps After Extraordinary Items | 20.95 | 15.71 | 18.71 |
| Diluted Eps Before Extraordinary Items | 20.95 | 15.71 | 18.71 |
STANDALONE ANNUAL RESULT FOR GODREJ AGROVET LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 61826 | 68844.4 | 70877.9 |
| Total Income | 62893.4 | 70141.4 | 71643.8 |
| Total Expenditure | 56938 | 64615.6 | 65112.6 |
| Other Income | 1067.4 | 1297 | 765.9 |
| Operating Profit | 5955.4 | 5525.8 | 6531.2 |
| Interest | 423.1 | 636.5 | 630 |
| PBDT | 5532.3 | 4889.3 | 5901.2 |
| Depreciation | 928.9 | 1001.7 | 1206.2 |
| Profit Before Tax | 4603.4 | 3887.6 | 4695 |
| Tax | 1001.3 | 851.2 | 1123.8 |
| Profit After Tax | 3602.1 | 3036.4 | 3571.2 |
| Net Profit | 3602.1 | 3036.4 | 3571.2 |
| Equity Capital | 1921.1 | 1921.6 | 1922.1 |
| Face Value (IN RS) | 10 | 10 | 10 |
| Reserves | 17712.2 | 18898.4 | 20669.6 |
| Calculated EPS | 18.75 | 15.8 | 18.58 |
| Diluted Eps After Extraordinary Items | 18.74 | 15.8 | 18.57 |
| Diluted Eps Before Extraordinary Items | 18.74 | 15.8 | 18.57 |
CONSOLIDATED PROFIT / LOSS FOR GODREJ AGROVET LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 6452.13 Cr | 8561.07 Cr | 9682.36 Cr | 9971.03 Cr |
| Sales | 6104.85 Cr | 8504.26 Cr | 9609.03 Cr | 9882.42 Cr |
| Processing Charges / Service Income | 0 | 0 | 6.97 Cr | 8.04 Cr |
| Revenue from property development | 9.6 Cr | 0 | 2.33 Cr | 0 |
| Net Sales | 6267.61 Cr | 8307.27 Cr | 9373.68 Cr | 9560.55 Cr |
| Increase/Decrease in Stock | -1.35 Cr | -146.78 Cr | -40.05 Cr | -35.05 Cr |
| Raw Material Consumed | 4609.16 Cr | 6451.61 Cr | 7429.1 Cr | 7278.78 Cr |
| Opening Raw Materials | 574.3 Cr | 664.87 Cr | 976.8 Cr | 878.28 Cr |
| Purchases Raw Materials | 4452.33 Cr | 6523.21 Cr | 7146.62 Cr | 7100.3 Cr |
| Closing Raw Materials | 664.87 Cr | 976.8 Cr | 878.28 Cr | 880.64 Cr |
| Other Direct Purchases / Brought in cost | 247.4 Cr | 240.33 Cr | 183.96 Cr | 180.84 Cr |
| Power & Fuel Cost | 116.35 Cr | 146.06 Cr | 172.04 Cr | 176.4 Cr |
| Electricity & Power | 116.35 Cr | 146.06 Cr | 172.04 Cr | 176.4 Cr |
| Employee Cost | 376.4 Cr | 439.28 Cr | 453.41 Cr | 539.12 Cr |
| Salaries, Wages & Bonus | 333.48 Cr | 389.29 Cr | 391.98 Cr | 466.8 Cr |
| Contributions to EPF & Pension Funds | 23.46 Cr | 24.85 Cr | 26.67 Cr | 29.15 Cr |
| Workmen and Staff Welfare Expenses | 17.41 Cr | 22.31 Cr | 31.72 Cr | 39.95 Cr |
| Other Manufacturing Expenses | 217.06 Cr | 299.14 Cr | 357.61 Cr | 372.22 Cr |
| Processing Charges | 155.47 Cr | 218.33 Cr | 265.78 Cr | 273.52 Cr |
| Repairs and Maintenance | 25.01 Cr | 35.67 Cr | 36.95 Cr | 44.19 Cr |
| General and Administration Expenses | 29.83 Cr | 37.89 Cr | 41.93 Cr | 47.61 Cr |
| Rent , Rates & Taxes | 20.12 Cr | 25.14 Cr | 27.39 Cr | 35.54 Cr |
| Insurance | 8.2 Cr | 11.22 Cr | 12.76 Cr | 10.29 Cr |
| Selling and Distribution Expenses | 159.46 Cr | 198.99 Cr | 223.12 Cr | 243.26 Cr |
| Advertisement & Sales Promotion | 86.91 Cr | 104.93 Cr | 128.33 Cr | 161.14 Cr |
| Freight and Forwarding | 72.55 Cr | 94.06 Cr | 94.79 Cr | 82.12 Cr |
| Miscellaneous Expenses | 196.93 Cr | 215.67 Cr | 217.38 Cr | 236.76 Cr |
| Bad debts /advances written off | 33.18 Cr | 47.65 Cr | 34.91 Cr | 27.21 Cr |
| Provision for doubtful debts | 13.73 Cr | 9.27 Cr | 0 | 71 Lk |
| Loss on disposal of fixed assets(net) | 12 Lk | 3.29 Cr | 0 | 3 Cr |
| Loss on foreign exchange fluctuations | 0 | 92 Lk | 0 | 0 |
| Total Expenditure | 5703.84 Cr | 7641.86 Cr | 8854.54 Cr | 8859.1 Cr |
| Other Income | 39.56 Cr | 79.65 Cr | 111.15 Cr | 41.32 Cr |
| Interest Received | 3.29 Cr | 4.17 Cr | 11.3 Cr | 10.29 Cr |
| Dividend Received | 5 Lk | 16 Lk | 18 Lk | 21 Lk |
| Profit on sale of Fixed Assets | 0 | 0 | 69.42 Cr | 0 |
| Profits on sale of Investments | 35 Lk | 0 | 3 Lk | 7 Lk |
| Provision Written Back | 4.41 Cr | 1.68 Cr | 7.11 Cr | 2.45 Cr |
| Foreign Exchange Gains | 0 | 0 | 4.8 Cr | 3.78 Cr |
| Operating Profit | 603.33 Cr | 745.06 Cr | 630.29 Cr | 742.77 Cr |
| Interest | 46.47 Cr | 63.08 Cr | 99.12 Cr | 107.87 Cr |
| Interest on Term Loan | 17.47 Cr | 24.18 Cr | 89.78 Cr | 96.05 Cr |
| Bank Charges etc | 1.28 Cr | 1.22 Cr | 1.57 Cr | 1.3 Cr |
| PBDT | 556.86 Cr | 681.98 Cr | 531.17 Cr | 634.9 Cr |
| Depreciation | 154 Cr | 173.34 Cr | 185.47 Cr | 214.29 Cr |
| Profit Before Taxation & Exceptional Items | 402.86 Cr | 508.64 Cr | 345.7 Cr | 420.61 Cr |
| Exceptional Income / Expenses | 0 | -17.28 Cr | 0 | 0 |
| Profit Before Tax | 402.86 Cr | 491.36 Cr | 377.68 Cr | 472.65 Cr |
| Provision for Tax | 105.53 Cr | 122.42 Cr | 82.32 Cr | 113.2 Cr |
| Current Income Tax | 101.09 Cr | 145 Cr | 75.03 Cr | 118.19 Cr |
| Deferred Tax | 4.3 Cr | -22.68 Cr | 7.29 Cr | -7.84 Cr |
| Profit After Tax | 297.33 Cr | 368.94 Cr | 295.36 Cr | 359.45 Cr |
| Minority Interest | -33.83 Cr | -16.58 Cr | 6.55 Cr | 22 Lk |
| Share of Associate | 50.24 Cr | 50.21 Cr | 0 | 0 |
| Consolidated Net Profit | 313.74 Cr | 402.57 Cr | 301.91 Cr | 359.67 Cr |
| Adjustments to PAT | 0 | 0 | -1 Lk | 0 |
| Profit Balance B/F | 1306.48 Cr | 1516.78 Cr | 1764.21 Cr | 1878.21 Cr |
| Appropriations | 1620.22 Cr | 1919.35 Cr | 2066.11 Cr | 2237.88 Cr |
| Other Appropriation | 103.44 Cr | 155.14 Cr | 187.9 Cr | 192.64 Cr |
| Equity Dividend % | 80 | 95 | 95 | 100 |
| Earnings Per Share | 16.33 | 20.96 | 15.71 | 18.71 |
| Adjusted EPS | 16.33 | 20.96 | 15.71 | 18.71 |
STANDALONE PROFIT / LOSS FOR GODREJ AGROVET LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 4552.24 Cr | 6366.09 Cr | 7101.05 Cr | 7402.31 Cr |
| Sales | 4494.48 Cr | 6307.46 Cr | 7029.89 Cr | 7321.39 Cr |
| Processing Charges / Service Income | 0 | 4.43 Cr | 6.07 Cr | 7.56 Cr |
| Revenue from property development | 9.6 Cr | 0 | 2.33 Cr | 0 |
| Net Sales | 4413.04 Cr | 6182.6 Cr | 6884.44 Cr | 7087.79 Cr |
| Increase/Decrease in Stock | -13.1 Cr | -62.31 Cr | 36.17 Cr | -18.34 Cr |
| Raw Material Consumed | 3406.47 Cr | 4962.73 Cr | 5604.77 Cr | 5641.57 Cr |
| Opening Raw Materials | 425.16 Cr | 512.3 Cr | 797.39 Cr | 669.26 Cr |
| Purchases Raw Materials | 3266.71 Cr | 5035.51 Cr | 5340.47 Cr | 5646.56 Cr |
| Closing Raw Materials | 512.3 Cr | 797.39 Cr | 669.26 Cr | 772.16 Cr |
| Other Direct Purchases / Brought in cost | 226.9 Cr | 212.31 Cr | 136.17 Cr | 97.91 Cr |
| Power & Fuel Cost | 59.53 Cr | 70.58 Cr | 80.01 Cr | 89.46 Cr |
| Electricity & Power | 59.53 Cr | 70.58 Cr | 80.01 Cr | 89.46 Cr |
| Employee Cost | 229.11 Cr | 271.09 Cr | 266.66 Cr | 320.55 Cr |
| Salaries, Wages & Bonus | 202.06 Cr | 238.86 Cr | 225.84 Cr | 274.25 Cr |
| Contributions to EPF & Pension Funds | 14.01 Cr | 14.6 Cr | 15.2 Cr | 16.9 Cr |
| Workmen and Staff Welfare Expenses | 11.01 Cr | 14.91 Cr | 22.91 Cr | 26.48 Cr |
| Other Manufacturing Expenses | 129.86 Cr | 154.43 Cr | 174.25 Cr | 181.56 Cr |
| Processing Charges | 95.23 Cr | 109.74 Cr | 126.49 Cr | 130.73 Cr |
| Repairs and Maintenance | 11.26 Cr | 17.95 Cr | 16.2 Cr | 19.62 Cr |
| General and Administration Expenses | 18.97 Cr | 23.61 Cr | 24.65 Cr | 22.26 Cr |
| Rent , Rates & Taxes | 14.57 Cr | 18.84 Cr | 19.76 Cr | 17.1 Cr |
| Insurance | 3.66 Cr | 4.05 Cr | 3.99 Cr | 4.31 Cr |
| Selling and Distribution Expenses | 85.89 Cr | 110.62 Cr | 119.13 Cr | 119.71 Cr |
| Advertisement & Sales Promotion | 28.09 Cr | 38 Cr | 46.1 Cr | 56.41 Cr |
| Freight and Forwarding | 57.8 Cr | 72.62 Cr | 73.03 Cr | 63.3 Cr |
| Miscellaneous Expenses | 123.16 Cr | 163.05 Cr | 161.22 Cr | 155.58 Cr |
| Bad debts /advances written off | 31.83 Cr | 47.29 Cr | 34.68 Cr | 26.57 Cr |
| Provision for doubtful debts | 9.08 Cr | 8.35 Cr | 0 | 0 |
| Loss on disposal of fixed assets(net) | 1.94 Cr | 1.9 Cr | 0 | 2.37 Cr |
| Loss on foreign exchange fluctuations | 38 Lk | 91 Lk | 3.58 Cr | 1.17 Cr |
| Total Expenditure | 4039.89 Cr | 5693.8 Cr | 6466.86 Cr | 6512.35 Cr |
| Other Income | 100.77 Cr | 106.74 Cr | 135 Cr | 77.68 Cr |
| Interest Received | 3.67 Cr | 4.65 Cr | 9.69 Cr | 15.03 Cr |
| Dividend Received | 67.22 Cr | 36.86 Cr | 24.12 Cr | 34.91 Cr |
| Profit on sale of Fixed Assets | 0 | 0 | 70.42 Cr | 0 |
| Profits on sale of Investments | 0 | 0 | 5.98 Cr | 2.73 Cr |
| Provision Written Back | 1.9 Cr | 48 Lk | 5.69 Cr | 2.76 Cr |
| Operating Profit | 473.92 Cr | 595.54 Cr | 552.58 Cr | 653.12 Cr |
| Interest | 36.27 Cr | 42.31 Cr | 63.65 Cr | 63 Cr |
| Interest on Term Loan | 7.85 Cr | 7.71 Cr | 55.21 Cr | 52.3 Cr |
| Bank Charges etc | 80 Lk | 86 Lk | 1.01 Cr | 93 Lk |
| PBDT | 437.65 Cr | 553.23 Cr | 488.93 Cr | 590.12 Cr |
| Depreciation | 85.09 Cr | 92.89 Cr | 100.17 Cr | 120.62 Cr |
| Profit Before Taxation & Exceptional Items | 352.56 Cr | 460.34 Cr | 388.76 Cr | 469.5 Cr |
| Profit Before Tax | 352.56 Cr | 460.34 Cr | 388.76 Cr | 469.5 Cr |
| Provision for Tax | 73.56 Cr | 100.13 Cr | 85.12 Cr | 112.38 Cr |
| Current Income Tax | 73.46 Cr | 115.29 Cr | 72.44 Cr | 109.85 Cr |
| Deferred Tax | 10 Lk | -15.16 Cr | 12.68 Cr | 1.78 Cr |
| Profit After Tax | 279 Cr | 360.21 Cr | 303.64 Cr | 357.12 Cr |
| Consolidated Net Profit | 279 Cr | 360.21 Cr | 303.64 Cr | 357.12 Cr |
| Profit Balance B/F | 940.98 Cr | 1117.06 Cr | 1321.73 Cr | 1437.65 Cr |
| Appropriations | 1219.98 Cr | 1477.27 Cr | 1625.37 Cr | 1794.77 Cr |
| Other Appropriation | 102.92 Cr | 155.54 Cr | 187.72 Cr | 182.92 Cr |
| Equity Dividend % | 80 | 95 | 95 | 100 |
| Earnings Per Share | 14.53 | 18.75 | 15.8 | 18.58 |
| Adjusted EPS | 14.53 | 18.75 | 15.8 | 18.58 |
CONSOLIDATED CASH FLOW FOR GODREJ AGROVET LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 453.1 Cr | 541.57 Cr | 377.68 Cr | 472.65 Cr |
| Adjustment | 190.07 Cr | 200.18 Cr | 198.11 Cr | 282.23 Cr |
| Changes In working Capital | -532.71 Cr | -708.5 Cr | 391.55 Cr | 46.79 Cr |
| Cash Flow after changes in Working Capital | 110.46 Cr | 33.25 Cr | 967.34 Cr | 801.67 Cr |
| Cash Flow from Operating Activities | -1.84 Cr | -120.05 Cr | 874.02 Cr | 678 Cr |
| Cash Flow from Investing Activities | -187.3 Cr | -208.05 Cr | -284.25 Cr | -327.34 Cr |
| Cash Flow from Financing Activitie | 189.05 Cr | 310.83 Cr | -594.41 Cr | -327.62 Cr |
| Net Cash Inflow / Outflow | -9 Lk | -17.27 Cr | -4.64 Cr | 23.04 Cr |
| Opening Cash & Cash Equivalents | 48.75 Cr | 48.63 Cr | 31.36 Cr | 26.72 Cr |
| Cash & Cash Equivalent of Subsidiaries under liquidations | -3 Lk | 0 | 0 | 0 |
| Closing Cash & Cash Equivalent | 48.63 Cr | 31.36 Cr | 26.72 Cr | 49.76 Cr |
STANDALONE CASH FLOW FOR GODREJ AGROVET LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 352.56 Cr | 460.34 Cr | 388.76 Cr | 469.5 Cr |
| Adjustment | 92.98 Cr | 111.81 Cr | 81.95 Cr | 158.59 Cr |
| Changes In working Capital | -479.84 Cr | -433.98 Cr | 348.56 Cr | 78.46 Cr |
| Cash Flow after changes in Working Capital | -34.3 Cr | 138.17 Cr | 819.27 Cr | 706.55 Cr |
| Cash Flow from Operating Activities | -122.38 Cr | 16.19 Cr | 734.14 Cr | 592.92 Cr |
| Cash Flow from Investing Activities | -30.86 Cr | -135.9 Cr | -209.8 Cr | -151.88 Cr |
| Cash Flow from Financing Activitie | 154.39 Cr | 106.21 Cr | -531.13 Cr | -415.94 Cr |
| Net Cash Inflow / Outflow | 1.15 Cr | -13.5 Cr | -6.79 Cr | 25.1 Cr |
| Opening Cash & Cash Equivalents | 31.4 Cr | 32.55 Cr | 19.05 Cr | 12.26 Cr |
| Closing Cash & Cash Equivalent | 32.55 Cr | 19.05 Cr | 12.26 Cr | 37.36 Cr |
CONSOLIDATED BALANCE SHEET FOR GODREJ AGROVET LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 192.07 Cr | 192.11 Cr | 192.16 Cr | 192.21 Cr |
| Equity - Authorised | 224.99 Cr | 224.99 Cr | 224.99 Cr | 224.99 Cr |
| Equity - Issued | 192.07 Cr | 192.11 Cr | 192.16 Cr | 192.21 Cr |
| Equity Paid Up | 192.07 Cr | 192.11 Cr | 192.16 Cr | 192.21 Cr |
| Face Value | 10 | 10 | 10 | 10 |
| Total Reserves | 1854.57 Cr | 2071.21 Cr | 2139.58 Cr | 2317.83 Cr |
| Securities Premium | 429.47 Cr | 431.55 Cr | 433.89 Cr | 436.29 Cr |
| Capital Reserves | 1.73 Cr | 1.73 Cr | 1.73 Cr | 1.73 Cr |
| Profit & Loss Account Balance | 1516.78 Cr | 1764.21 Cr | 1878.21 Cr | 2045.24 Cr |
| General Reserves | 18.14 Cr | 18.14 Cr | 18.14 Cr | 18.14 Cr |
| Reserve excluding Revaluation Reserve | 1854.57 Cr | 2071.21 Cr | 2139.58 Cr | 2317.83 Cr |
| Shareholder's Funds | 2051.1 Cr | 2268.42 Cr | 2337.53 Cr | 2516.65 Cr |
| Minority Interest | 410.26 Cr | 420.27 Cr | 406.07 Cr | 404.47 Cr |
| Secured Loans | 0 | 0 | 21.14 Cr | 9.96 Cr |
| Term Loans - Banks | 0 | 0 | 21.14 Cr | 9.96 Cr |
| Unsecured Loans | 148.74 Cr | 47.26 Cr | 33.56 Cr | 282.73 Cr |
| Loans - Banks | 148.74 Cr | 47.26 Cr | 33.56 Cr | 134.73 Cr |
| Deferred Tax Assets / Liabilities | 151.69 Cr | 128.36 Cr | 137.41 Cr | 131.15 Cr |
| Deferred Tax Assets | 44.87 Cr | 72.85 Cr | 87.46 Cr | 122.31 Cr |
| Deferred Tax Liability | 196.56 Cr | 201.21 Cr | 224.87 Cr | 253.46 Cr |
| Other Long Term Liabilities | 35.93 Cr | 36.17 Cr | 106.39 Cr | 97.43 Cr |
| Long Term Trade Payables | 27 Lk | 32 Lk | 0 | 0 |
| Long Term Provisions | 9.31 Cr | 19.96 Cr | 23.49 Cr | 31.21 Cr |
| Total Non-Current Liabilities | 345.94 Cr | 232.07 Cr | 321.99 Cr | 552.48 Cr |
| Trade Payables | 732.61 Cr | 694.82 Cr | 704.33 Cr | 627.77 Cr |
| Sundry Creditors | 465.07 Cr | 674.34 Cr | 703.26 Cr | 627.77 Cr |
| Acceptances | 267.54 Cr | 20.48 Cr | 1.07 Cr | 0 |
| Other Current Liabilities | 371.43 Cr | 349.73 Cr | 410.71 Cr | 488.14 Cr |
| Advances received from customers | 50.41 Cr | 59.61 Cr | 72.74 Cr | 138.47 Cr |
| Current maturity - Others | 16.48 Cr | 0 | 0 | 0 |
| Short Term Borrowings | 794.06 Cr | 1453.89 Cr | 1175.53 Cr | 968.01 Cr |
| Secured ST Loans repayable on Demands | 24 Cr | 38.97 Cr | 45 Cr | 0 |
| Working Capital Loans- Sec | 24 Cr | 38.97 Cr | 45 Cr | 0 |
| Buyers Credits - Unsec | 0 | 0 | 21.96 Cr | 0 |
| Short Term Provisions | 73.92 Cr | 137.3 Cr | 87.41 Cr | 109.05 Cr |
| Provision for Tax | 12.92 Cr | 3.97 Cr | 2.27 Cr | 40.07 Cr |
| Total Current Liabilities | 1972.02 Cr | 2635.74 Cr | 2377.98 Cr | 2192.97 Cr |
| Total Liabilities | 4779.32 Cr | 5556.5 Cr | 5443.57 Cr | 5666.57 Cr |
| Gross Block | 2891.15 Cr | 3162.77 Cr | 3502.34 Cr | 3937.71 Cr |
| Less: Accumulated Depreciation | 592.83 Cr | 755.72 Cr | 934.78 Cr | 1131.3 Cr |
| Net Block | 2298.32 Cr | 2407.05 Cr | 2567.56 Cr | 2806.41 Cr |
| Capital Work in Progress | 136.77 Cr | 80.92 Cr | 189.91 Cr | 173.16 Cr |
| Non Current Investments | 123.72 Cr | 159.65 Cr | 158.41 Cr | 168.56 Cr |
| Long Term Investment | 123.72 Cr | 159.65 Cr | 158.41 Cr | 168.56 Cr |
| Quoted | 3.56 Cr | 19.2 Cr | 16.97 Cr | 16.63 Cr |
| Unquoted | 120.16 Cr | 140.45 Cr | 141.44 Cr | 151.93 Cr |
| Long Term Loans & Advances | 70.42 Cr | 89.08 Cr | 190.28 Cr | 201.22 Cr |
| Other Non Current Assets | 7.86 Cr | 14.01 Cr | 17.39 Cr | 15 Cr |
| Total Non-Current Assets | 2641.75 Cr | 2760.03 Cr | 3138.08 Cr | 3382.7 Cr |
| Currents Investments | 0 | 0 | 0 | 8.01 Cr |
| Quoted | 0 | 0 | 0 | 8.01 Cr |
| Unquoted | 120.16 Cr | 140.45 Cr | 141.44 Cr | 151.93 Cr |
| Inventories | 980.39 Cr | 1428.79 Cr | 1344.12 Cr | 1383.01 Cr |
| Raw Materials | 664.87 Cr | 976.8 Cr | 878.28 Cr | 880.64 Cr |
| Work-in Progress | 52.9 Cr | 70.3 Cr | 78.26 Cr | 64.82 Cr |
| Finished Goods | 129.87 Cr | 238.25 Cr | 278.94 Cr | 335.08 Cr |
| Stores and Spare | 41.18 Cr | 48.1 Cr | 55.86 Cr | 62.77 Cr |
| Sundry Debtors | 822.57 Cr | 951.35 Cr | 574.03 Cr | 518.91 Cr |
| Debtors more than Six months | 0 | 171.78 Cr | 119.43 Cr | 64.63 Cr |
| Debtors Others | 859.7 Cr | 823.84 Cr | 493.73 Cr | 493.48 Cr |
| Cash and Bank | 50.94 Cr | 34.65 Cr | 29.51 Cr | 52.87 Cr |
| Cash in hand | 2.67 Cr | 1.59 Cr | 1.61 Cr | 2.25 Cr |
| Balances at Bank | 47.65 Cr | 32.43 Cr | 25.11 Cr | 47.76 Cr |
| Other Current Assets | 175.48 Cr | 230.93 Cr | 227.51 Cr | 175.37 Cr |
| Interest accrued on Investments | 47 Lk | 42 Lk | 30 Lk | 20 Lk |
| Interest accrued and or due on loans | 0 | 0 | 0 | 19 Lk |
| Prepaid Expenses | 0 | 0 | 0 | 24.91 Cr |
| Short Term Loans and Advances | 108.19 Cr | 150.75 Cr | 130.32 Cr | 145.7 Cr |
| Advances recoverable in cash or in kind | 30.11 Cr | 36.95 Cr | 44.64 Cr | 51.02 Cr |
| Total Current Assets | 2137.57 Cr | 2796.47 Cr | 2305.49 Cr | 2283.87 Cr |
| Net Current Assets (Including Current Investments) | 165.55 Cr | 160.73 Cr | -72.49 Cr | 90.9 Cr |
| Total Assets | 4779.32 Cr | 5556.5 Cr | 5443.57 Cr | 5666.57 Cr |
| Contingent Liabilities | 254.59 Cr | 275.51 Cr | 256.24 Cr | 255.5 Cr |
| Total Debt | 1004.63 Cr | 1565.98 Cr | 1321.47 Cr | 1308.5 Cr |
| Book Value | 106.56 | 0 | 0 | 130.59 |
| Adjusted Book Value | 106.56 | 117.81 | 121.34 | 130.59 |
STANDALONE BALANCE SHEET FOR GODREJ AGROVET LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 192.07 Cr | 192.11 Cr | 192.16 Cr | 192.21 Cr |
| Equity - Authorised | 224.99 Cr | 224.99 Cr | 224.99 Cr | 224.99 Cr |
| Equity - Issued | 192.07 Cr | 192.11 Cr | 192.16 Cr | 192.21 Cr |
| Equity Paid Up | 192.07 Cr | 192.11 Cr | 192.16 Cr | 192.21 Cr |
| Face Value | 10 | 10 | 10 | 10 |
| Total Reserves | 1561.13 Cr | 1767.88 Cr | 1886.14 Cr | 2062.74 Cr |
| Securities Premium | 428.52 Cr | 430.6 Cr | 432.94 Cr | 435.34 Cr |
| Profit & Loss Account Balance | 1117.06 Cr | 1321.73 Cr | 1437.65 Cr | 1611.85 Cr |
| General Reserves | 15.55 Cr | 15.55 Cr | 15.55 Cr | 15.55 Cr |
| Reserve excluding Revaluation Reserve | 1561.13 Cr | 1767.88 Cr | 1886.14 Cr | 2062.74 Cr |
| Shareholder's Funds | 1755.87 Cr | 1963.33 Cr | 2082 Cr | 2259.17 Cr |
| Unsecured Loans | 74.72 Cr | 5.16 Cr | 3.09 Cr | 8.13 Cr |
| Loans - Banks | 74.72 Cr | 5.16 Cr | 3.09 Cr | 8.13 Cr |
| Deferred Tax Assets / Liabilities | 57.35 Cr | 41.58 Cr | 52.52 Cr | 54.95 Cr |
| Deferred Tax Assets | 20.42 Cr | 30.5 Cr | 31.15 Cr | 57.88 Cr |
| Deferred Tax Liability | 77.77 Cr | 72.08 Cr | 83.67 Cr | 112.83 Cr |
| Other Long Term Liabilities | 29.83 Cr | 28.9 Cr | 98.47 Cr | 88.91 Cr |
| Long Term Trade Payables | 27 Lk | 32 Lk | 0 | 0 |
| Long Term Provisions | 4.7 Cr | 15.45 Cr | 17.97 Cr | 22.82 Cr |
| Total Non-Current Liabilities | 166.87 Cr | 91.41 Cr | 172.05 Cr | 174.81 Cr |
| Trade Payables | 406.58 Cr | 428.96 Cr | 446.38 Cr | 448.49 Cr |
| Sundry Creditors | 274.97 Cr | 408.48 Cr | 445.31 Cr | 448.49 Cr |
| Acceptances | 131.61 Cr | 20.48 Cr | 1.07 Cr | 0 |
| Other Current Liabilities | 239.37 Cr | 208.72 Cr | 236.02 Cr | 355.47 Cr |
| Advances received from customers | 45.25 Cr | 48.17 Cr | 64.79 Cr | 135.54 Cr |
| Current maturity - Others | 15.03 Cr | 0 | 0 | 0 |
| Short Term Borrowings | 596.08 Cr | 1001.3 Cr | 729.39 Cr | 575.43 Cr |
| Secured ST Loans repayable on Demands | 6 Cr | 6 Cr | 45 Cr | 0 |
| Working Capital Loans- Sec | 6 Cr | 6 Cr | 45 Cr | 0 |
| Short Term Provisions | 68.51 Cr | 132 Cr | 80.51 Cr | 94.09 Cr |
| Provision for Tax | 10.36 Cr | 3.05 Cr | 0 | 30.38 Cr |
| Total Current Liabilities | 1310.54 Cr | 1770.98 Cr | 1492.3 Cr | 1473.48 Cr |
| Total Liabilities | 3233.28 Cr | 3825.72 Cr | 3746.35 Cr | 3907.46 Cr |
| Gross Block | 1378.82 Cr | 1455.25 Cr | 1724.3 Cr | 1958.39 Cr |
| Less: Accumulated Depreciation | 361.8 Cr | 451.89 Cr | 549.53 Cr | 662.33 Cr |
| Net Block | 1017.02 Cr | 1003.36 Cr | 1174.77 Cr | 1296.06 Cr |
| Capital Work in Progress | 14.68 Cr | 62.25 Cr | 62.83 Cr | 19.84 Cr |
| Non Current Investments | 596.06 Cr | 685.75 Cr | 755.15 Cr | 771.89 Cr |
| Long Term Investment | 596.06 Cr | 685.75 Cr | 755.15 Cr | 771.89 Cr |
| Quoted | 298.05 Cr | 337.74 Cr | 390.86 Cr | 390.52 Cr |
| Unquoted | 298.01 Cr | 348.01 Cr | 364.29 Cr | 383.62 Cr |
| Long Term Loans & Advances | 25.43 Cr | 67.58 Cr | 169.33 Cr | 246.02 Cr |
| Other Non Current Assets | 5.13 Cr | 12.96 Cr | 19.01 Cr | 14.9 Cr |
| Total Non-Current Assets | 1658.95 Cr | 1832.03 Cr | 2181.27 Cr | 2350.49 Cr |
| Currents Investments | 4 Lk | 4 Lk | 4 Lk | 0 |
| Unquoted | 298.01 Cr | 348.01 Cr | 364.29 Cr | 383.62 Cr |
| Inventories | 696.67 Cr | 1047.18 Cr | 871.32 Cr | 974.28 Cr |
| Raw Materials | 512.3 Cr | 797.39 Cr | 669.26 Cr | 772.16 Cr |
| Work-in Progress | 8.96 Cr | 4.84 Cr | 8.76 Cr | 7.49 Cr |
| Finished Goods | 57.75 Cr | 120.15 Cr | 109.94 Cr | 117.74 Cr |
| Stores and Spare | 27.82 Cr | 31.7 Cr | 36.34 Cr | 42.75 Cr |
| Sundry Debtors | 646.85 Cr | 693.57 Cr | 464.01 Cr | 346.87 Cr |
| Debtors more than Six months | 0 | 87.18 Cr | 109.53 Cr | 54.42 Cr |
| Debtors Others | 676.12 Cr | 644.01 Cr | 386.8 Cr | 323.68 Cr |
| Cash and Bank | 33.48 Cr | 19.97 Cr | 12.52 Cr | 37.67 Cr |
| Cash in hand | 58 Lk | 16 Lk | 14 Lk | 16 Lk |
| Balances at Bank | 32.9 Cr | 19.81 Cr | 9.59 Cr | 34.65 Cr |
| Other Current Assets | 117.03 Cr | 138.7 Cr | 122.58 Cr | 93.27 Cr |
| Interest accrued on Investments | 7 Lk | 10 Lk | 2 Lk | 4 Lk |
| Interest accrued and or due on loans | 80 Lk | 0 | 0 | 2.16 Cr |
| Prepaid Expenses | 0 | 0 | 0 | 14.3 Cr |
| Short Term Loans and Advances | 80.26 Cr | 94.23 Cr | 94.61 Cr | 104.88 Cr |
| Advances recoverable in cash or in kind | 25.29 Cr | 26.24 Cr | 37.03 Cr | 43.28 Cr |
| Inter corporate deposits | 18.42 Cr | 9.21 Cr | 25.62 Cr | 62 Lk |
| Total Current Assets | 1574.33 Cr | 1993.69 Cr | 1565.08 Cr | 1556.97 Cr |
| Net Current Assets (Including Current Investments) | 263.79 Cr | 222.71 Cr | 72.78 Cr | 83.49 Cr |
| Total Assets | 3233.28 Cr | 3825.72 Cr | 3746.35 Cr | 3907.46 Cr |
| Contingent Liabilities | 40.72 Cr | 63.41 Cr | 51.41 Cr | 47.64 Cr |
| Total Debt | 710.39 Cr | 1008.41 Cr | 734.55 Cr | 586.91 Cr |
| Book Value | 91.28 | 0 | 0 | 117.32 |
| Adjusted Book Value | 91.28 | 102.02 | 108.16 | 117.32 |
FINANCIAL RATIOS (CONSOLIDATED) FOR GODREJ AGROVET LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 16.33 | 20.96 | 15.71 | 18.71 |
| CEPS(Rs) | 23.5 | 28.23 | 25.02 | 29.85 |
| DPS(Rs) | 8 | 9.5 | 9.5 | 10 |
| Book NAV/Share(Rs) | 106.56 | 117.81 | 121.34 | 130.59 |
| Tax Rate(%) | 26.2 | 24.91 | 21.8 | 23.95 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 8.74 | 7.77 | 5.36 | 7.03 |
| EBIT Margin(%) | 6.96 | 6.48 | 4.92 | 5.82 |
| Pre Tax Margin(%) | 6.24 | 5.74 | 3.9 | 4.74 |
| PAT Margin (%) | 4.61 | 4.31 | 3.05 | 3.6 |
| Cash Profit Margin (%) | 7 | 6.33 | 4.97 | 5.75 |
| Performance Ratios | ||||
| ROA(%) | 6.29 | 7.14 | 5.37 | 6.47 |
| ROE(%) | 15.32 | 17.12 | 12.86 | 14.85 |
| ROCE(%) | 16.23 | 16.13 | 12.73 | 15.51 |
| Asset Turnover(x) | 1.37 | 1.66 | 1.76 | 1.79 |
| Sales/Fixed Asset(x) | 2.34 | 2.83 | 2.91 | 2.68 |
| Working Capital/Sales(x) | 38.97 | 53.26 | -133.57 | 109.69 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.43 | 0.35 | 0.34 | 0.37 |
| Receivable days | 47.4 | 37.82 | 28.75 | 20 |
| Inventory Days | 52.81 | 51.36 | 52.27 | 49.91 |
| Payable days | 28.27 | 34.29 | 34.02 | 33.53 |
| Valuation Parameters | ||||
| PER(x) | 32.11 | 21.1 | 26.27 | 26.01 |
| PCE(x) | 22.32 | 15.67 | 16.5 | 16.3 |
| Price/Book(x) | 4.92 | 3.75 | 3.4 | 3.73 |
| Yield(%) | 1.53 | 2.15 | 2.3 | 2.05 |
| EV/Net Sales(x) | 1.76 | 1.21 | 0.98 | 1.11 |
| EV/Core EBITDA(x) | 18.28 | 13.46 | 14.63 | 14.28 |
| EV/EBIT(x) | 24.54 | 18.09 | 19.34 | 18.28 |
| EV/CE(x) | 2.31 | 1.8 | 1.69 | 2.77 |
| M Cap / Sales | 1.61 | 1.02 | 0.85 | 0.98 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -10.01 | 32.54 | 12.85 | 1.99 |
| Core EBITDA Growth(%) | 12.71 | 23.49 | -15.4 | 17.85 |
| EBIT Growth(%) | 19.08 | 23.39 | -21.14 | 21.75 |
| PAT Growth(%) | 3.37 | 24.08 | -29.53 | 21.7 |
| EPS Growth(%) | 2.45 | 28.29 | -25.03 | 19.1 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.49 | 0.69 | 0.57 | 0.52 |
| Current Ratio(x) | 1.08 | 1.06 | 0.97 | 1.04 |
| Quick Ratio(x) | 0.59 | 0.52 | 0.4 | 0.41 |
| Interest Cover(x) | 9.67 | 8.79 | 4.81 | 5.38 |
| Total Debt/Mcap(x) | 0.1 | 0.18 | 0.17 | 0.14 |
FINANCIAL RATIOS (STANDALONE) FOR GODREJ AGROVET LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 14.53 | 18.75 | 15.8 | 18.58 |
| CEPS(Rs) | 18.96 | 23.59 | 21.01 | 24.86 |
| DPS(Rs) | 8 | 9.5 | 9.5 | 10 |
| Book NAV/Share(Rs) | 91.28 | 102.02 | 108.16 | 117.32 |
| Tax Rate(%) | 20.86 | 21.75 | 21.9 | 23.94 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 8.2 | 7.68 | 5.88 | 7.77 |
| EBIT Margin(%) | 8.54 | 7.9 | 6.37 | 7.19 |
| Pre Tax Margin(%) | 7.74 | 7.23 | 5.47 | 6.34 |
| PAT Margin (%) | 6.13 | 5.66 | 4.28 | 4.82 |
| Cash Profit Margin (%) | 8 | 7.12 | 5.69 | 6.45 |
| Performance Ratios | ||||
| ROA(%) | 8.62 | 10.21 | 8.02 | 9.33 |
| ROE(%) | 16.76 | 19.4 | 15.04 | 16.48 |
| ROCE(%) | 17.5 | 18.54 | 15.63 | 18.81 |
| Asset Turnover(x) | 1.41 | 1.8 | 1.88 | 1.93 |
| Sales/Fixed Asset(x) | 3.55 | 4.49 | 4.47 | 4.02 |
| Working Capital/Sales(x) | 17.26 | 28.58 | 97.57 | 88.66 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.28 | 0.22 | 0.22 | 0.25 |
| Receivable days | 54.55 | 38.43 | 29.75 | 19.99 |
| Inventory Days | 51.87 | 49.99 | 49.31 | 45.5 |
| Payable days | 19.5 | 26.6 | 27.62 | 29.01 |
| Valuation Parameters | ||||
| PER(x) | 36.1 | 23.59 | 26.12 | 26.19 |
| PCE(x) | 27.67 | 18.75 | 19.64 | 19.58 |
| Price/Book(x) | 5.75 | 4.33 | 3.82 | 4.15 |
| Yield(%) | 1.53 | 2.15 | 2.3 | 2.05 |
| EV/Net Sales(x) | 2.44 | 1.53 | 1.26 | 1.4 |
| EV/Core EBITDA(x) | 22.68 | 15.93 | 15.66 | 15.16 |
| EV/EBIT(x) | 27.65 | 18.87 | 19.13 | 18.6 |
| EV/CE(x) | 3.32 | 2.48 | 2.31 | 3.48 |
| M Cap / Sales | 2.28 | 1.37 | 1.15 | 1.32 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -13.79 | 40.1 | 11.35 | 2.95 |
| Core EBITDA Growth(%) | 2.45 | 25.66 | -7.21 | 18.19 |
| EBIT Growth(%) | 1.59 | 29.27 | -10 | 17.7 |
| PAT Growth(%) | -4.88 | 29.11 | -15.7 | 17.61 |
| EPS Growth(%) | -4.89 | 29.08 | -15.73 | 17.58 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.41 | 0.51 | 0.35 | 0.26 |
| Current Ratio(x) | 1.2 | 1.13 | 1.05 | 1.06 |
| Quick Ratio(x) | 0.67 | 0.53 | 0.46 | 0.4 |
| Interest Cover(x) | 10.72 | 11.88 | 7.11 | 8.45 |
| Total Debt/Mcap(x) | 0.07 | 0.12 | 0.09 | 0.06 |
SHARE HOLDING PATTERN FOR GODREJ AGROVET LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 73.70 | 74.07 | 74.07 | 74.07 | 74.05 | 74.05 | 74.05 | 74.05 | 74.03 | 73.67 |
| FII % | 1.48 | 1.64 | 1.58 | 1.55 | 1.55 | 1.77 | 1.66 | 1.65 | 1.71 | 2.99 |
| DII % | 0.00 | 0.05 | 0.05 | 0.05 | 0.04 | 0.00 | 0.00 | 0.00 | 0.08 | 0.22 |
| Public % | 21.92 | 19.13 | 11.01 | 11.22 | 11.21 | 11.32 | 11.03 | 11.44 | 12.14 | 12.62 |
PEER COMPARISON FOR GODREJ AGROVET LIMITED
CORPORATE ACTIONS FOR GODREJ AGROVET
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 17-Oct-2024 | Board Meeting - Quarterly Results | 29-Oct-2024 |
| BSE 09-Aug-2024 | SAST - Inter alia, approved:- A. APPROVAL FOR EXECUTION & SIGNING OF AGREEMENT FOR ACQUISITION OF EQUITY SHARES FROM TYSON INDIA HOLDINGS LIMITED: The Board of Directors has approved the execution of a Share Purchase Agreement with Tyson India Holdings, Ltd. (?Seller?) and Godrej Tyson Foods Limited (?GTFL?) for purchase/acquisition of 97,461 equity shares of Godrej Tyson Foods Limited, i.e., 49% of the ... | 01-Aug-2024 |
| BSE 24-Jul-2024 | Board Meeting - Quarterly Results | 01-Aug-2024 |
| BSE 08-May-2024 | AGM - Inter alia, approved:- 1. The Board has recommended Final Dividend at the rate of 100 % (One Hundred per cent) on the Equity Share Capital of the Company, i.e., Rs. 10.00/- (Rupees Ten Only) per Equity Share of Face Value of Rs. 10/- (Rupees Ten Only) each, for the Financial Year ended March 31, 2024, subject to approval of the Shareholders at the ensuing Thirty-Third Annual General Meeting (?33 r... | 01-Aug-2024 |
| BSE 08-May-2024 | Book Closure - Rs.10.0000 per share(100%)Final Dividend & A.G.M. | 27-Jul-2024 31-Jul-2024 |
| BSE 08-May-2024 | AGM - Rs.10.0000 per share(100%)Final Dividend & A.G.M. | 31-Jul-2024 31-Jul-2024 |
| BSE 08-May-2024 | Dividend - Rs.10.0000 per share(100%)Final Dividend | |
| BSE 02-May-2024 | Board Meeting - Final Dividend & Audited Results | 08-May-2024 |
| BSE 23-Jan-2024 | Board Meeting - Quarterly Results | 01-Feb-2024 |
| BSE 19-Oct-2023 | Board Meeting - Quarterly Results | 03-Nov-2023 |
| BSE 28-Jul-2023 | Dividend - Rs.9.5000 per share(95%)Final Dividend | |
| BSE 21-Jul-2023 | Board Meeting - Quarterly Results | 01-Aug-2023 |
| BSE 09-May-2023 | Book Closure - Rs.9.5000 per share(95%)Final Dividend & A.G.M. | 29-Jul-2023 31-Jul-2023 |
| BSE 09-May-2023 | AGM - Rs.9.5000 per share(95%)Final Dividend & A.G.M. | 31-Jul-2023 31-Jul-2023 |
| BSE 28-Apr-2023 | Board Meeting - Quarterly Results & Audited Results & Final Dividend | 09-May-2023 |
| BSE 10-Jan-2023 | Board Meeting - Quarterly Results | 08-Feb-2023 |
| BSE 27-Oct-2022 | Board Meeting - Quarterly Results | 04-Nov-2022 |
| BSE 13-Oct-2022 | SAST - The Company has made additional investment aggregating to Rs.20 Crore in the Equity Share Capital of Godrej Maxximilk Private Limited ('GMPL'), Wholly Owned Subsidiary Company, by way of subscription to Rights Issue and accordingly, has been allotted 5,88,236 Equity Shares of Face Value of Rs.10/- each of GMPL on October 11, 2022. The disclosure pursuant to Regulation 30 read with Para A of Part A... | |
| BSE 21-Jul-2022 | Board Meeting - Quarterly Results | 29-Jul-2022 |
| BSE 09-May-2022 | Book Closure - Rs.9.5000 per share(95%)Final Dividend & A.G.M. | 26-Jul-2022 28-Jul-2022 |
| BSE 09-May-2022 | Dividend - Rs.9.5000 per share(95%)Final Dividend | |
| BSE 09-May-2022 | AGM - The 31st (Thirty-First) Annual General Meeting (31st AGM) of the Shareholders of the Company will be held on Friday, July 29, 2022 at 4.00 p.m. by Video Conference. | 29-Jul-2022 |
| BSE 25-Apr-2022 | Board Meeting - Audited Results & Final Dividend | 09-May-2022 |
| BSE 23-Mar-2022 | SAST - We wish to inform you that the Company has made additional investment aggregating to Rs.25 Crore in the Equity Share Capital of Godrej Maxxmilk Private Limited('GMPL'), wholly owned Subsidiary Company, by way of subscription to Rights Issue and accordingly, has been allotted 7,35,295 Equity Shares of Face Value ofRs.10/- each of GMPL on March 22, 2022. Kindly take the above on your records. | |
| BSE 18-Jan-2022 | Board Meeting - Quarterly Results | 04-Feb-2022 |
| BSE 22-Oct-2021 | Board Meeting - Quarterly Results | 09-Nov-2021 |
CORPORATE ANNOUNCEMENTS FOR GODREJ AGROVET
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 30-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome Please find enclosed weblink of audio recording of conference call with the Investors and Analyst held on Wednesday October 30 2024 at 3.30 p.m. IST |
| BSE 30-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Please find enclosed copy of newspaper of publication of Financial Results for the Quarter and Half Year ended September 30 2024 |
| BSE 29-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Investor Presentation Please find enclosed Investors Presentation for the Quarter and Half Year ended September 30 2024 |
| BSE 29-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Please find enclosed press release for the Quarter and Half Year ended September 30 2024 |
| BSE 29-Oct-2024 | Outcome FILE | Financial Results For The Quarter And Half Year Ended September 30 2024 Please find enclosed outcome of the Board Meeting held on October 29 2024 |
| BSE 29-Oct-2024 | Outcome FILE | Board Meeting Outcome for Outcome Of The Board Meeting Held On October 29 2024 Please find enclosed outcome of the Board Meeting held on October 29 2024 |
| BSE 27-Oct-2024 | General Announcements FILE | Intimation Under Regulation 30 Of The Securities And Exchange Board Of India (Listing Obligations & Disclosure Requirements) Regulations 2015 The Company has received an intimation from Godrej Tyson Foods Limited (Material Subsidiary) on October 26 2024 regarding receipt of audit observations alleging tax liability. The details of the same are enclosed. |
| BSE 18-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Please find enclosed intimation of schedule of conference call with the Analysts and Investors to be held on Wednesday October 30 2024 at 3.30 p.m. |
| BSE 17-Oct-2024 | Intimation FILE | Board Meeting Intimation for Approval Of Financial Results For The Quarter And Half Year Ended September 30 2024 Godrej Agrovet Ltdhas informed BSE that the meeting of the Board of Directors of the Company is scheduled on 29/10/2024 inter alia to consider and approve the Financial Results for the Quarter and Half Year ended September 30 2024 |
| BSE 14-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Please find enclosed certificate under Regulation 74(5) of SEBI (Depositories & Participants) Regulations 2018 |
| BSE 11-Oct-2024 | General Announcements FILE | Intimation Pursuant To Disclosure Requirement Under Regulation 31A(8)(C) Of The SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015 Please find enclose intimation of filing of application for reclassification of certain members of Promoter & Promoter Group to Public Category |
| BSE 30-Sep-2024 | General Announcements FILE | Grant Of 1 361 (One Thousand Three Hundred And Sixty One) Stock Options To The Eligible Employees Under Godrej Agrovet Limited - Employees Stock Grant Scheme 2018 Please find enclosed the details of Grant of 1361 Stock Option to the eligible employees under Godrej Agrovet Limited - Employees Stock Grant Scheme |
| BSE 30-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS Please find enclosed the details of allotment of 717 Equity Shares to an eligible employee under Godrej Agrovet Limited - Employees Stock Grant Scheme 2018 |
| BSE 27-Sep-2024 | General Announcements FILE | Intimation Of Changes In Senior Management Personnel Please find enclosed the intimation of appointment of Ms. Ashima Bajaj Seth as Chief Digital & Information Officer of the Company. |
| BSE 27-Sep-2024 | Intimation FILE | Closure of Trading Window Please find enclosed intimation of closure of trading window for the Quarter ended September 30 2024 |
| BSE 26-Sep-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for V-Sciences Investments Pte Ltd |
| BSE 16-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer"s Report Please find enclosed Scrutinizers Report along with the Voting Results of the Postal Ballot concluded on September 16 2024 |
| BSE 16-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of Postal_Ballot Please find enclosed Outcome of Postal Ballot concluded on September 16 2024. |
| BSE 14-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Please find enclosed the details of Annual Investors Conference to be attended by the Representatives of Godrej Agrovet Limited on Wednesday September 18 2024 |
| BSE 13-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Please find enclosed the details of Annual Investors Conference to be attended by the Representatives of Godrej Agrovet Limited on Wednesday September 18 2024 |
| BSE 27-Aug-2024 | General Announcements FILE | Intimation Of Completion Of Transaction Of Acquisition Of 49% Equity Share Capital Of Godrej Tyson Foods Limited From Tyson India Holdings Limited Further to our intimation dated August 1 2024 this is to inform you that the company has completed the transaction of acquisition of 49% Equity Share Capital of Godrej Tyson Foods Limited from Tyson India Holdings Limited |
| BSE 19-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Please find enclosed the details of Annual Investors Conference 2024 to be attended by the Representatives of Godrej Agrovet Limited to be held on August 22 2024 |
| BSE 17-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Please find enclosed E-copies of newspaper advertisement published post dispatch of Postal Ballot Notice |
| BSE 16-Aug-2024 | Intimation FILE | Shareholder Meeting / Postal Ballot-Notice of Postal Ballot Please find enclosed the intimation of dispatch of Postal Ballot Notice |
| BSE 16-Aug-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for V-Sciences Investments Pte Ltd |
| BSE 10-Aug-2024 | General Announcements FILE | Intimation Under Regulation 30 Of SEBI LODR 2015 - Setting Up Of An Oil Palm Processing Mill At Tripura Please find enclosed the intimation pertaining to setting up of an oil palm processing mill at Tripura. |
| BSE 09-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome Please find enclosed transcript of conference call with the Analysts and Investors held on Tuesday August 6 2024 at 3.00 pm. IST |
| BSE 09-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Earnings Call Transcript Please find enclosed transcript of conference call with Analysts and Investors held on Tuesday August 6 2024 at 3.00 p.m. IST |
| BSE 07-Aug-2024 | General Announcements FILE | Update On Intimation Dated August 1 2024 For Setting Up A New Feed Plant In Maharashtra Please find enclosed update on intimation dated August 1 2024 for setting up a new feed plant in Maharashtra |
| BSE 06-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome Please find enclosed weblink of audio of Conference Call with the Analysts & Investors held on August 6 2024 at 3.00 p.m. |
INSIDER TRADING FOR GODREJ AGROVET
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 11-Jul-2024 11-Jul-2024 | Buy Inter-Se Transfer | 1,036,540 @ 0.00 (0.00 %) | Navroze Jamshyd Godrej |
| BSE 11-Jul-2024 11-Jul-2024 | Buy Inter-Se Transfer | 1,036,540 @ 0.00 (0.00 %) | Jamshyd Naoroji Godrej |
| BSE 11-Jul-2024 11-Jul-2024 | Sell Inter-Se Transfer | 4,146,160 @ 0.00 (0.00 %) | RKN Enterprises |
| BSE 11-Jul-2024 11-Jul-2024 | Buy Inter-Se Transfer | 691,026 @ 0.00 (0.00 %) | Smita Godrej Crishna |
| BSE 11-Jul-2024 11-Jul-2024 | Buy Inter-Se Transfer | 691,026 @ 0.00 (0.00 %) | Nyrika Holkar |
| BSE 11-Jul-2024 11-Jul-2024 | Buy Inter-Se Transfer | 691,026 @ 0.00 (0.00 %) | Freyan Crishna Bieri |
| BSE 08-Sep-2023 08-Sep-2023 | Sell Market | 45,000 @ 0.00 (0.03 %) | TAD Family Trust |
| BSE 08-Sep-2023 08-Sep-2023 | Buy Market | 45,000 @ 0.00 (0.03 %) | Tanya Dubash |
| BSE 24-Mar-2023 24-Mar-2023 | Sell Market | 122,000 @ 0.00 (0.06 %) | TAD Family Trust |
| BSE 24-Mar-2023 24-Mar-2023 | Buy Market | 122,000 @ 0.00 (0.06 %) | Tanya Dubash |
| BSE 26-Dec-2022 26-Dec-2022 | Sell Market | 1,550 @ 0.00 (0.00 %) | RAJESH NAIK |
| BSE 15-Nov-2022 15-Nov-2022 | Sell Market | 425 @ 0.00 (0.00 %) | RAJESH NAIK |
| BSE 08-Dec-2022 08-Dec-2022 | Sell Market | 400 @ 0.00 (0.00 %) | RAJESH NAIK |
| BSE 20-Dec-2022 20-Dec-2022 | Sell Market | 650 @ 0.00 (0.00 %) | SRIKESH S |
| BSE 14-Dec-2022 14-Dec-2022 | Sell Market | 450 @ 0.00 (0.00 %) | SRIKESH S |
| BSE 30-Sep-2022 30-Sep-2022 | Buy Market | 3,500 @ 0.00 (0.00 %) | Godrej Industries Ltd |
| BSE 29-Sep-2022 29-Sep-2022 | Buy Market | 2,798 @ 0.00 (0.00 %) | Godrej Industries Ltd |
| BSE 29-Jul-2022 29-Jul-2022 | Buy Market | 2,798 @ 0.00 (0.00 %) | Godrej Industries Ltd |
| BSE 23-Sep-2022 23-Sep-2022 | Buy Market | 7,495 @ 0.00 (0.00 %) | Godrej Industries Ltd |
| BSE 26-Sep-2022 26-Sep-2022 | Buy Market | 30,042 @ 0.00 (0.01 %) | Godrej Industries Ltd |
| BSE 21-Sep-2022 21-Sep-2022 | Buy Market | 16,844 @ 0.00 (0.01 %) | Godrej Industries Ltd |
| BSE 22-Sep-2022 22-Sep-2022 | Buy Market | 8,172 @ 0.00 (0.01 %) | Godrej Industries Ltd |
| BSE 16-Sep-2022 16-Sep-2022 | Buy Market | 9,360 @ 0.00 (0.01 %) | Godrej Industries Ltd |
| BSE 16-Sep-2022 16-Sep-2022 | Buy Market | 9,360 @ 0.00 (0.01 %) | Godrej Industries Ltd |
| BSE 29-Aug-2022 29-Aug-2022 | Buy Market | 4,399 @ 0.00 (0.00 %) | Godrej Industries Ltd |
| BSE 18-Aug-2022 18-Aug-2022 | Buy Market Purchase | 25,252 @ 0.00 (0.02 %) | Godrej Industries Limited |
| BSE 19-Aug-2022 19-Aug-2022 | Buy Market Purchase | 21,656 @ 0.00 (0.01 %) | Godrej Industries Limited |
| BSE 02-Aug-2022 02-Aug-2022 | Buy Market | 55,336 @ 0.00 (0.03 %) | Godrej Industries Ltd |
| BSE 20-May-2022 20-May-2022 | Buy Market | 4,000,000 @ 0.00 (2.08 %) | Godrej Industries Ltd |
| BSE 23-Mar-2022 23-Mar-2022 | Sell Market | 2,500 @ 0.00 (0.00 %) | RAJESH NAIK |
BULK BLOCK DEALS FOR GODREJ AGROVET LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Bulk Block details found | |||
DIVIDEND BY GODREJ AGROVET LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 26-Jul-2024 | DIVIDEND | 10 |
| 28-Jul-2023 | DIVIDEND | 9.5 |
| 22-Jul-2022 | DIVIDEND | 9.5 |
| 04-Aug-2021 | DIVIDEND | 8 |
SPLIT / BONUS BY GODREJ AGROVET LIMITED
No Split / Bonus details found
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed
