Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 532424 | NSE: GODREJCP

Godrej Consumer Products Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 2:31 am

Market Cap 1,09,421 Cr.
Current Price 1,070
High / Low 1,542/1,067
Stock P/E60.5
Book Value 119
Dividend Yield1.40 %
ROCE19.0 %
ROE56.0 %
Face Value 1.00
PEG Ratio-1.31

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

View Share Price Target for

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Honasa Consumer Ltd 8,436 Cr. 260 547/222112 35.50.00 %17.1 %% 10.0
Ambica Agarbathies Aroma & Industries Ltd 53.2 Cr. 31.0 43.2/23.235.5 60.60.00 %5.07 %3.65 % 10.0
Ador Multi Products Ltd 14.5 Cr. 31.0 45.9/27.6 23.20.00 %33.6 %26.7 % 10.0
Kaya Ltd 485 Cr. 370 702/267 1060.00 %80.4 %% 10.0
Jyothy Labs Ltd 13,803 Cr. 376 596/36736.7 51.40.93 %27.0 %21.2 % 1.00
Industry Average70,915.79 Cr2,141.7853.05103.860.72%36.43%29.37%4.94

All Competitor Stocks of

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales2,8943,1643,3032,9163,1253,3923,5993,2003,4493,6023,6603,3863,332
Expenses2,2932,5042,6352,4532,6042,8502,8722,5592,8062,8982,8192,6302,607
Operating Profit602660668463521542727641643704841756724
OPM %21%21%20%16%17%16%20%20%19%20%23%22%22%
Other Income192136326173636-135363-2,31257
Interest27252633354840537477677888
Depreciation53515450575357697661545049
Profit before tax541606625384454458665556480619783-1,684644
Tax %24%21%16%5%24%22%18%19%34%30%26%12%30%
Net Profit414479528363345359546452319433581-1,893451
EPS in Rs4.054.685.163.553.373.515.344.423.124.235.68-18.514.41

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales6,4127,5998,2738,4249,2689,84710,3149,91111,02912,27613,31614,09613,979
Expenses5,4176,4306,8946,7667,3617,7638,1837,7578,6299,86710,87311,13910,954
Operating Profit9951,1691,3791,6571,9072,0842,1322,1542,3992,4092,4432,9573,025
OPM %16%15%17%20%21%21%21%22%22%20%18%21%22%
Other Income1946273-26276283362322378114-2,209-2,138
Interest87120112128154173238228138122188310310
Depreciation778291101142156170197204210236241214
Profit before tax1,0251,0301,2491,1671,6872,0392,0851,7602,0802,1552,133198362
Tax %17%20%22%29%22%20%-12%15%17%17%20%383%
Net Profit8458199768311,3081,6342,3421,4971,7211,7831,702-561-429
EPS in Rs7.807.448.888.1012.7615.9922.9114.6416.8317.4416.65-5.48-4.19
Dividend Payout %22%24%21%24%39%42%44%55%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-3.08%19.17%-14.86%57.40%24.92%43.33%-36.08%14.96%3.60%-4.54%-132.96%
Change in YoY Net Profit Growth (%)0.00%22.25%-34.03%72.26%-32.48%18.41%-79.41%51.04%-11.36%-8.15%-128.42%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:6%
5 Years:6%
3 Years:9%
TTM:1%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-2%
Stock Price CAGR
10 Years:13%
5 Years:9%
3 Years:4%
1 Year:0%
Return on Equity
10 Years:8%
5 Years:-1%
3 Years:-11%
Last Year:-56%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 11:40 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital343434343468102102102102102102102
Reserves3,2793,7414,2774,2335,2686,1907,1657,7969,33711,45413,69212,49612,068
Borrowings2,4562,3732,7172,8914,0013,5083,3823,5751,8641,7041,1303,2223,828
Other Liabilities1,9262,1712,0972,5213,6374,0983,4453,4072,9412,8222,5132,5712,986
Total Liabilities7,6958,3209,1259,67912,94013,86414,09414,88014,24416,08217,43718,39218,984
Fixed Assets4,4965,1215,5515,9318,0838,3158,6709,2318,9059,2199,93410,44010,498
CWIP1411672254497845257571164583199
Investments1211361861909349975166726791,0153,0293,5043,517
Other Assets2,9372,8953,1643,5143,8264,4684,8554,9204,6025,7314,4294,3654,771
Total Assets7,6958,3209,1259,67912,94013,86414,09414,88014,24416,08217,43718,39218,984

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +8201,1161,0278471,8601,7231,7291,5882,0301,4512,1512,070
Cash from Investing Activity +-865-494-1,236-622-2,243-336274-552-292-844-1,754-3,435
Cash from Financing Activity +282-620-12-202665-1,384-2,039-1,295-1,816-380-7941,406
Net Cash Flow2371-221232823-36-259-79227-39841

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow993.00-1.00-1.00-1.00-3.00-1.00-1.00-1.001.001.001.00-1.00

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 Days413536484146464333333440
Inventory Days1261111021231251351251461271288473
Days Payable1251271031401522012042121491309997
Cash Conversion Cycle4320343213-20-33-2411311916
Working Capital Days-12-28-182-13-25-11-2211302223
ROCE %18%18%20%23%22%21%20%19%20%19%17%19%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters63.22%63.22%63.22%63.22%63.22%63.22%63.22%63.22%63.21%63.21%63.21%63.01%
FIIs26.21%25.63%24.16%24.03%24.43%24.04%23.72%23.53%23.51%22.94%22.56%22.42%
DIIs4.60%5.02%5.93%6.05%6.47%6.74%7.11%7.37%7.65%8.38%8.94%9.30%
Public5.97%6.13%6.69%6.70%5.87%6.01%5.95%5.87%5.62%5.44%5.27%5.26%
No. of Shareholders1,88,4812,08,8832,47,8092,42,9292,26,9492,23,8192,08,9672,00,5031,98,7411,87,0881,87,6921,89,749

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI Large & Midcap Fund2,900,0001.53417.821,703,9402024-12-1970.19%
Aditya Birla Sun Life Frontline Equity Fund2,483,6511.18357.831,703,9402024-12-1945.76%
Franklin India Bluechip Fund - Dividend2,000,0003.49288.151,703,9402024-12-1917.38%
Franklin India Bluechip Fund - Growth2,000,0003.49288.151,703,9402024-12-1917.38%
SBI Long Term Equity Fund2,000,0001.05288.151,703,9402024-12-1917.38%
HDFC Hybrid Equity Fund - Regular Plan1,741,9141.02250.971,703,9402024-12-192.23%
UTI Large Cap Fund1,703,9401.81245.51,703,9402024-12-190%
Aditya Birla Sun Life Flexi Cap Fund1,667,9161.05240.311,703,9402024-12-19-2.11%
Nippon India Large Cap Fund1,300,0000.59187.31,703,9402024-12-19-23.71%
Kotak Bluechip Fund - Regular Plan1,240,0361.92178.661,703,9402024-12-19-27.23%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)-5.4816.6517.4416.8314.64
Diluted EPS (Rs.)-5.4816.6517.4416.8314.64
Cash EPS (Rs.)-3.1218.9619.4918.8216.56
Book Value[Excl.RevalReserv]/Share (Rs.)123.18134.88113.0192.3177.26
Book Value[Incl.RevalReserv]/Share (Rs.)123.18134.88113.0192.3177.26
Revenue From Operations / Share (Rs.)137.82130.20120.05107.8696.95
PBDIT / Share (Rs.)31.4125.4124.3024.0122.06
PBIT / Share (Rs.)29.0523.1022.2522.0220.13
PBT / Share (Rs.)1.9420.8521.0720.3517.21
Net Profit / Share (Rs.)-5.4816.6517.4416.8314.63
NP After MI And SOA / Share (Rs.)-5.4816.6517.4416.8314.64
PBDIT Margin (%)22.7819.5120.2422.2622.75
PBIT Margin (%)21.0817.7418.5320.4120.76
PBT Margin (%)1.4016.0117.5518.8617.75
Net Profit Margin (%)-3.9712.7814.5215.6015.09
NP After MI And SOA Margin (%)-3.9712.7814.5215.6015.10
Return on Networth / Equity (%)-4.4412.3415.4318.2318.94
Return on Capital Employeed (%)23.0216.6218.7022.1819.76
Return On Assets (%)-3.039.7211.0512.0410.00
Long Term Debt / Equity (X)0.000.010.030.050.27
Total Debt / Equity (X)0.250.070.130.080.33
Asset Turnover Ratio (%)0.780.570.600.550.51
Current Ratio (X)0.991.761.431.081.06
Quick Ratio (X)0.761.300.890.660.68
Inventory Turnover Ratio (X)4.042.472.441.991.84
Dividend Payout Ratio (NP) (%)-91.230.000.000.0054.64
Dividend Payout Ratio (CP) (%)-160.020.000.000.0048.28
Earning Retention Ratio (%)191.230.000.000.0045.36
Cash Earning Retention Ratio (%)260.020.000.000.0051.72
Interest Coverage Ratio (X)10.8414.7922.5619.3910.37
Interest Coverage Ratio (Post Tax) (X)7.4711.0017.2714.948.25
Enterprise Value (Cr.)130631.5899676.3976903.4574602.0055119.63
EV / Net Operating Revenue (X)9.277.496.266.765.56
EV / EBITDA (X)40.6638.3530.9530.3824.44
MarketCap / Net Operating Revenue (X)9.087.446.226.765.37
Retention Ratios (%)191.230.000.000.0045.35
Price / BV (X)10.167.186.617.896.74
Price / Net Operating Revenue (X)9.087.446.226.765.37
EarningsYield0.000.010.020.020.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 4,088.16

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.

As of December 22, 2024, is Undervalued by 282.07% compared to the current share price 1,070.00

Intrinsic Value of as of December 22, 2024 is: 2,202.75

Calculation basis:

  • Intrinsic 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.

As of December 22, 2024, is Undervalued by 105.86% compared to the current share price 1,070.00

Last 5 Year EPS CAGR: -46.12%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 19.67%, which is a positive sign.
  2. The stock has a low average Working Capital Days of -3.42, which is a positive sign.
  3. The company has higher reserves (7,768.92 cr) compared to borrowings (2,819.31 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (9.92 cr) and profit (44.31 cr) over the years.
  1. The stock has a high average Cash Conversion Cycle of 11.83, which may not be favorable.
  • 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 :
    1. Net Profit Margin: -3.97%
      • 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: 23.02% (Industry Average ROCE: 36.43%)
      • 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%: -4.44% (Industry Average ROE: 29.37%)
      • 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): 7.47
      • 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: 0.76
      • 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: 60.5 (Industry average Stock P/E: 53.05)
      • 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: 0.25
      • 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 Consumer Products Ltd. is a Public Limited Listed company incorporated on 29/11/2000 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L24246MH2000PLC129806 and registration number is 129806. Currently company belongs to the Industry of Personal Care. Company’s Total Operating Revenue is Rs. 6951.56 Cr. and Equity Capital is Rs. 102.26 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Personal CareGodrej One, 4th Floor, Pirojshanagar, Mumbai Maharashtra 400079investor.relations@godrejcp.com
http://www.godrejcp.com
Management
NamePosition Held
Ms. Nisaba GodrejExecutive Chairperson
Mr. Sudhir SitapatiManaging Director & CEO
Ms. Tanya DubashNon Executive Director
Mr. Pirojsha GodrejNon Executive Director
Mr. Nadir GodrejNon Executive Director
Mr. Omkar GoswamiIndependent Director
Mr. Sumeet NarangIndependent Director
Ms. Pippa Tubman ArmerdingIndependent Director
Ms. Ireena VittalLead Independent Director
Ms. Shalini PuchalapalliIndependent Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 22 December 2024 is ₹4088.16, which is 282.07% higher than the current market price of ₹1,070.00. The stock has a market capitalization of 1,09,421 Cr. and recorded a high/low of 1,542/1,067 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹12,068 Cr and total liabilities of ₹18,984 Cr.

What is the Market Cap of ?

The Market Cap of is 1,09,421 Cr..

What is the current Stock Price of as on 22 December 2024?

The current stock price of as on 22 December 2024 is 1,070.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 1,542/1,067.

What is the Stock P/E of ?

The Stock P/E of is 60.5.

What is the Book Value of ?

The Book Value of is 119.

What is the Dividend Yield of ?

The Dividend Yield of is 1.40 %.

What is the ROCE of ?

The ROCE of is 19.0 %.

What is the ROE of ?

The ROE of is 56.0 %.

What is the Face Value of ?

The Face Value of is 1.00.

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 . 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