| Godfrey Phillips India Ltd Industry: (Cigarettes) |
|---|
|
BSE Code:
500163
ISIN Demat:
INE260B01028
Book Value(₹): 848.01 NSE Symbol:
GODFRYPHLP
Div & Yield(%):
0.86
Market Cap(₹ Cr): 57,530.80 P/E(TTM):
47.91
EPS(TTM):
230.93
Face Value(₹): 2.00 |
| Dec 25 (₹ Cr) | Dec 24 (₹ Cr) | Dec 23 (₹ Cr) | Dec 22 (₹ Cr) | Dec 21 (₹ Cr) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 1,156.47 | 885.03 | 697.33 | 541.04 | 436.09 |
| Net Sales | 5,613.41 | 4,024.26 | 3,586.79 | 2,692.80 | 2,507.06 |
| Other Income | 413.94 | 385.73 | 167.63 | 110.49 | 117.70 |
| Stock Adjustments | 100.95 | 9.87 | 51.15 | -7.73 | 18.48 |
| Total Income | 6,128.30 | 4,419.86 | 3,805.57 | 2,795.56 | 2,643.24 |
| EXPENDITURE : | |||||
| Raw Materials | 3,353.66 | 2,174.01 | 1,832.32 | 1,217.32 | 1,236.88 |
| Power and Fuel Cost | 21.70 | 20.02 | 38.02 | 30.91 | 28.29 |
| Other Manufacturing Expenses | 125.62 | 108.73 | 149.49 | 132.03 | 129.04 |
| Selling and Administration Expenses | 488.46 | 438.98 | 367.79 | 305.47 | 274.51 |
| Miscellaneous Expenses | 255.42 | 168.93 | 164.36 | 121.32 | 104.95 |
| Employee Benefit Expenses | 390.11 | 289.81 | 284.45 | 250.97 | 235.47 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 1,493.34 | 1,219.38 | 969.14 | 737.55 | 634.10 |
| Interest | 12.16 | 13.39 | 28.89 | 33.79 | 30.70 |
| Gross Profit | 1,481.18 | 1,205.99 | 940.25 | 703.76 | 603.40 |
| Depreciation | 119.70 | 105.17 | 150.65 | 142.16 | 138.45 |
| Profit Before Tax | 1,361.48 | 1,100.82 | 789.60 | 561.60 | 464.95 |
| Current Tax | 306.74 | 211.27 | 184.40 | 131.38 | 102.35 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 11.54 | 8.71 | -3.17 | -1.75 | 5.66 |
| Reported Net Profit | 1,043.20 | 880.84 | 608.38 | 431.97 | 356.94 |
| Extraordinary Items | 126.78 | 143.56 | 99.43 | 62.82 | 70.39 |
| Adjusted Net Profit | 916.42 | 737.28 | 508.95 | 369.15 | 286.55 |
| Adjustment below Net Profit | -2.20 | -3.83 | -143.67 | -124.71 | -1.36 |
| Profit/Loss Balance carried down | 3,451.63 | 2,803.39 | 2,338.68 | 2,031.42 | 1,675.84 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 472.54 | 228.77 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 4,020.09 | 3,451.63 | 2,803.39 | 2,338.68 | 2,031.42 |
| Dividend | 181.38 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 4,750.00 | 2,800.00 | 2,200.00 | 1,400.00 | 1,200.00 |
| Dividend Per Share(Rs) | 95.00 | 56.00 | 44.00 | 28.00 | 24.00 |
| Earnings Per Share-Unit Curr | 200.64 | 169.41 | 117.01 | 83.08 | 68.65 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 848.00 | 738.77 | 613.22 | 523.85 | 464.75 |
| Book Value(Adj)-Unit Curr | 848.00 | 738.77 | 613.22 | 523.85 | 464.75 |
