Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 08 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 540743 | NSE: GODREJAGRO

Fundamental Analysis of Godrej Agrovet Ltd

Share Price and Basic Stock Data

Last Updated: September 6, 2024, 11:50 pm

Market Cap 14,989 Cr.
Current Price 780
High / Low878/446
Stock P/E39.9
Book Value 131
Dividend Yield1.28 %
ROCE13.7 %
ROE14.9 %
Face Value 10.0
PEG Ratio9.05

Data Source: screener.in

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Godrej Agrovet Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Narmada Agrobase Ltd 30.6 Cr. 23.035.0/16.615.8 12.50.00 %8.79 %6.22 % 10.0
Avanti Feeds Ltd 9,069 Cr. 666793/38423.9 1741.01 %20.0 %15.1 % 1.00
Ajooni Biotech Ltd 161 Cr. 9.3210.3/3.4972.3 2.440.00 %7.76 %5.12 % 2.00
Industry Average4,615.00 Cr232.7737.3362.980.34%12.18%8.81%4.33

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales1,5261,4621,9932,1542,0782,0812,5102,4452,3242,0952,5102,5712,345
Expenses1,4141,3501,8231,9641,9421,9122,3482,2952,1872,0202,3172,3692,186
Operating Profit11211217019013616916215013675193201159
OPM %7%8%9%9%7%8%6%6%6%4%8%8%7%
Other Income2323221756920138423322021
Interest6181316161822262527292825
Depreciation39394142444645464748535353
Profit before tax9079137150801741169214823142141102
Tax %24%19%24%25%22%20%24%24%23%-4%25%26%19%
Net Profit68631051126214088701152310710483
EPS in Rs3.212.955.525.693.396.374.303.736.061.615.485.484.78

Last Updated: August 9, 2024, 6:42 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 9, 2024, 6:42 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales2,7613,1023,3123,7504,9115,1865,9186,9646,2678,3069,3749,500
Expenses2,5672,8633,0433,5794,4714,7415,4626,4755,7037,6378,8518,894
Operating Profit194240269171440445456489564669523605
OPM %7%8%8%5%9%9%8%7%9%8%6%6%
Other Income113610431595581544990109139158
Interest4940659886453442466399109
Depreciation19283752758698148154173185200
Profit before tax137207271336375372477349453542378454
Tax %29%24%22%22%27%32%27%14%23%23%22%
Net Profit97157210261273251349301348419295349
EPS in Rs73.04118.3622.6928.1913.4411.9417.1315.9416.3320.9615.7118.63
Dividend Payout %26%23%114%16%33%38%26%34%49%45%60%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)61.86%33.76%24.29%4.60%-8.06%39.04%-13.75%15.61%20.40%-29.59%21.69%
Change in YoY Net Profit Growth (%)0.00%-28.10%-9.47%-19.69%-12.66%47.10%-52.80%29.37%4.79%-50.00%51.29%

Growth

Compounded Sales Growth
10 Years:12%
5 Years:10%
3 Years:15%
TTM:0%
Compounded Profit Growth
10 Years:9%
5 Years:8%
3 Years:5%
TTM:20%
Stock Price CAGR
10 Years:%
5 Years:11%
3 Years:6%
1 Year:57%
Return on Equity
10 Years:17%
5 Years:16%
3 Years:15%
Last Year:15%

Last Updated: September 6, 2024, 6:20 pm

Balance Sheet

Last Updated: August 9, 2024, 6:42 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital13139393185192192192192192192192
Reserves4005055486908241,2191,4571,6461,8592,0762,1452,324
Borrowings4796206851,3726644103986511,0241,5991,4331,416
Other Liabilities3204354179571,5351,7142,1832,1831,7051,6891,6731,734
Total Liabilities1,2121,5731,7423,1113,2083,5354,2304,6724,7795,5565,4445,667
Fixed Assets4305946931,5071,4731,4922,0512,1562,2812,4072,5682,806
CWIP12514913864501909415314190204192
Investments003759175195117129124160158177
Other Assets6578308731,4811,5091,6571,9692,2332,2342,9002,5132,492
Total Assets1,2121,5731,7423,1113,2083,5354,2304,6724,7795,5565,4445,667

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 45210109168897354448240-10-120874678
Cash from Investing Activity -167-190-131-428-63-253-233-255-179-208-284-327
Cash from Financing Activity 12573-79278-812-125-21736189311-594-328
Net Cash Flow293-1011822-24-221-0-17-523

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-285.00-380.00-416.00170.00-224.0035.0058.00-162.00563.00668.00522.00703.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days242730443944454548422220
Inventory Days454754837170726078836670
Days Payable303330428182998762403532
Cash Conversion Cycle404054852931181764845458
Working Capital Days353349722220172357734641
ROCE %24%24%17%19%20%18%15%16%16%10%14%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters70.70%71.65%71.64%71.64%71.64%73.70%74.07%74.07%74.06%74.04%74.05%74.05%
FIIs2.83%2.82%2.88%2.86%2.43%1.48%1.64%9.73%9.70%9.70%9.55%9.44%
DIIs1.67%1.32%1.47%1.37%1.61%2.89%5.17%5.19%5.01%5.04%5.09%5.49%
Public24.80%24.21%24.01%24.13%24.33%21.92%19.12%11.01%11.23%11.21%11.31%11.04%
No. of Shareholders1,05,9541,02,4101,00,4741,00,7671,03,4761,08,4151,12,1231,11,8721,12,5111,10,0201,08,6411,02,899

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Small Cap Fund2,240,8620.32190.812,240,8622024-09-050%
Motilal Oswal Small Cap Fund429,2291.7136.552,240,8622024-09-05-80.85%
Motilal Oswal Nifty Microcap 250 Index Fund60,4890.385.152,240,8622024-09-05-97.3%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)18.7115.7120.9616.3415.94
Diluted EPS (Rs.)18.7115.7120.9516.3315.94
Cash EPS (Rs.)27.1423.3628.2323.5022.69
Book Value[Excl.RevalReserv]/Share (Rs.)151.97142.78139.96128.15115.63
Book Value[Incl.RevalReserv]/Share (Rs.)151.97142.78139.96128.15115.63
Revenue From Operations / Share (Rs.)497.40487.81432.36326.27362.63
PBDIT / Share (Rs.)38.6432.8038.7831.4127.87
PBIT / Share (Rs.)27.4923.1529.7623.3920.16
PBT / Share (Rs.)21.8817.9925.5820.9717.48
Net Profit / Share (Rs.)15.9913.7119.2015.4814.98
NP After MI And SOA / Share (Rs.)18.7115.7120.9616.3315.94
PBDIT Margin (%)7.766.728.979.627.68
PBIT Margin (%)5.524.746.887.175.56
PBT Margin (%)4.393.685.916.424.82
Net Profit Margin (%)3.212.804.444.744.13
NP After MI And SOA Margin (%)3.763.224.845.004.39
Return on Networth / Equity (%)14.2912.9117.7415.2916.65
Return on Capital Employeed (%)15.0514.3119.3915.8915.55
Return On Assets (%)6.305.507.206.536.51
Long Term Debt / Equity (X)0.110.020.020.070.02
Total Debt / Equity (X)0.510.560.690.450.33
Asset Turnover Ratio (%)1.711.691.601.111.37
Current Ratio (X)1.040.961.061.080.96
Quick Ratio (X)0.370.360.480.550.53
Inventory Turnover Ratio (X)4.904.914.873.884.89
Dividend Payout Ratio (NP) (%)50.7660.4638.1733.6728.22
Dividend Payout Ratio (CP) (%)31.8137.4526.6822.5819.02
Earning Retention Ratio (%)49.2439.5461.8366.3371.78
Cash Earning Retention Ratio (%)68.1962.5573.3277.4280.98
Interest Coverage Ratio (X)6.896.3611.8112.9812.86
Interest Coverage Ratio (Post Tax) (X)3.853.667.127.408.15
Enterprise Value (Cr.)11014.009629.4310447.6611375.238023.91
EV / Net Operating Revenue (X)1.151.031.261.821.15
EV / EBITDA (X)14.8315.2814.0218.8514.99
MarketCap / Net Operating Revenue (X)0.970.841.021.611.02
Retention Ratios (%)49.2339.5361.8266.3271.77
Price / BV (X)3.723.393.754.913.85
Price / Net Operating Revenue (X)0.970.841.021.611.02
EarningsYield0.030.030.040.030.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹788.78

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 1.13% compared to the current price ₹780.00

Intrinsic Value: 823.54

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 5.58% compared to the current price ₹780.00

Last 5 Year EPS CAGR: 4.41%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 16.08%, which is a positive sign.
  2. The company has higher reserves (1,307.75 cr) compared to borrowings (895.92 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (5.54 cr) and profit (374.31 cr) over the years.
  1. The stock has a high average Working Capital Days of 40.67, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 47.83, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Godrej Agrovet Ltd:
    1. Net Profit Margin: 3.21%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 15.05% (Industry Average ROCE: 12.18%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 14.29% (Industry Average ROE: 8.81%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 3.85
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.37
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 39.9 (Industry average Stock P/E: 37.33)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.51
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Godrej Agrovet Ltd. is a Public Limited Listed company incorporated on 25/11/1991 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L15410MH1991PLC135359 and registration number is 135359. Currently company belongs to the Industry of Food Processing - Bakery/Dairy/Fruits/Others. Company’s Total Operating Revenue is Rs. 6182.60 Cr. and Equity Capital is Rs. 192.11 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Animal/Shrimp FeedGodrej One, 3rd Floor, Mumbai Maharashtra 400079gavlinvestors@godrejagrovet.com
http://www.godrejagrovet.com
Management
NamePosition Held
Mr. Nadir B GodrejChairman & Non-Exe.Director
Mr. Balram S YadavManaging Director
Mr. Burjis GodrejExecutive Director
Ms. Tanya A DubashNon Executive Director
Ms. Nisaba GodrejNon Executive Director
Mr. Pirojsha A GodrejNon Executive Director
Mr. Kannan SitaramIndependent Director
Ms. Ritu VermaIndependent Director
Dr. Ashok GulatiIndependent Director
Ms. Roopa PurushothamanIndependent Director
Ms. Aditi Kothari DesaiIndependent Director
Dr. Ritu AnandIndependent Director
Mr. Natarajan SrinivasanIndependent Director

FAQ

What is the latest fair value of Godrej Agrovet Ltd?

The latest fair value of Godrej Agrovet Ltd is ₹788.78.

What is the Market Cap of Godrej Agrovet Ltd?

The Market Cap of Godrej Agrovet Ltd is 14,989 Cr..

What is the current Stock Price of Godrej Agrovet Ltd as on 08 September 2024?

The current stock price of Godrej Agrovet Ltd as on 08 September 2024 is 780.

What is the High / Low of Godrej Agrovet Ltd stocks in FY 2024?

In FY 2024, the High / Low of Godrej Agrovet Ltd stocks is 878/446.

What is the Stock P/E of Godrej Agrovet Ltd?

The Stock P/E of Godrej Agrovet Ltd is 39.9.

What is the Book Value of Godrej Agrovet Ltd?

The Book Value of Godrej Agrovet Ltd is 131.

What is the Dividend Yield of Godrej Agrovet Ltd?

The Dividend Yield of Godrej Agrovet Ltd is 1.28 %.

What is the ROCE of Godrej Agrovet Ltd?

The ROCE of Godrej Agrovet Ltd is 13.7 %.

What is the ROE of Godrej Agrovet Ltd?

The ROE of Godrej Agrovet Ltd is 14.9 %.

What is the Face Value of Godrej Agrovet Ltd?

The Face Value of Godrej Agrovet Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Godrej Agrovet Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE