Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Godrej Agrovet
Join Channel
Consolidated Standalone

Godrej Agrovet

₹713.4 -11.2 | 1.5%

Market Cap ₹13715 Cr.

Stock P/E 38.2

P/B 5.9

Current Price ₹713.4

Book Value ₹ 121.8

Face Value 10

52W High ₹877.9

Dividend Yield 1.4%

52W Low ₹ 475.7

Edit Ratio

Godrej Agrovet Research see more...

Overview Inc. Year: 1991Industry: Animal Feed

Godrej Agrovet Ltd is an India-based agribusiness company. The Company engages in animal feed, oil palm plantations, agrochemicals, chicken. It focuses to enhancing the productivity of Indian farmers by services and products that grow crop and farm animals yields. The Company offers Dripzyme, a way of drip irrigation. Dripzyme enables in increase of extra branches, flower and fruit buds. The Company facilitates in developing a root system giving plant life extra to nutrients and water within the soil thereby enhancing the nutritional value of the yield. The Company operates crop protection, godrej tyson foods, aci godrej agrovet, creamline dairy products and astec lifesciences.

Read More..

Godrej Agrovet Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Godrej Agrovet Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Godrej Agrovet Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 3240 3465 3538 3618 3675 4337 5119 4413 6183 6884 7088
Other Income 17 17 54 52 28 58 41 101 107 135 78
Total Income 3257 3483 3593 3670 3703 4395 5160 4514 6289 7019 7165
Total Expenditure 3026 3189 3287 3293 3336 4007 4697 4040 5694 6467 6512
Operating Profit 231 293 306 378 367 388 463 474 596 553 653
Interest 8 29 53 68 32 22 24 36 42 64 63
Depreciation 26 36 44 49 53 59 80 85 93 100 121
Exceptional Income / Expenses 0 35 0 20 0 0 0 0 0 0 0
Profit Before Tax 197 263 209 281 281 307 359 353 460 389 470
Provision for Tax 53 60 50 73 90 100 66 74 100 85 112
Profit After Tax 144 203 159 208 191 208 293 279 360 304 357
Adjustments 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 144 203 159 208 191 208 293 279 360 304 357
Adjusted Earnings Per Share 7.8 11 8.6 11.2 9.9 10.8 15.3 14.5 18.8 15.8 18.6

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 3% 17% 10% 8%
Operating Profit CAGR 18% 11% 11% 11%
PAT CAGR 17% 9% 11% 10%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 30% 11% 7% NA%
ROE Average 16% 17% 17% 24%
ROCE Average 19% 18% 19% 23%

Godrej Agrovet Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 446 605 694 903 1289 1391 1578 1756 1963 2082 2259
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 164 72 4 7 5 3 2 75 5 3 8
Other Non-Current Liabilities 49 54 65 84 82 99 98 92 86 169 167
Total Current Liabilities 856 923 1605 1400 1189 1392 1566 1311 1771 1492 1473
Total Liabilities 1515 1654 2368 2394 2565 2885 3243 3233 3826 3746 3907
Fixed Assets 448 522 672 704 694 838 906 1017 1003 1175 1296
Other Non-Current Assets 290 287 559 577 684 655 746 642 829 1007 1054
Total Current Assets 778 844 1136 1112 1187 1392 1592 1574 1994 1565 1557
Total Assets 1515 1654 2368 2394 2565 2885 3243 3233 3826 3746 3907

Godrej Agrovet Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 21 112 12 19 37 12 13 31 33 19 12
Cash Flow from Operating Activities 284 52 20 801 241 363 58 -100 16 734 593
Cash Flow from Investing Activities -184 -131 -421 -50 -170 -129 -183 -53 -136 -210 -152
Cash Flow from Financing Activities -8 -22 409 -734 -97 -232 143 154 106 -531 -416
Net Cash Inflow / Outflow 92 -101 8 18 -26 1 18 1 -14 -7 25
Closing Cash & Cash Equivalent 113 12 19 37 12 13 31 33 19 12 37

Godrej Agrovet Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 7.77 10.97 8.61 11.23 9.94 10.83 15.27 14.53 18.75 15.8 18.58
CEPS(Rs) 9.18 12.94 10.96 13.87 12.72 13.88 19.43 18.96 23.59 21.01 24.86
DPS(Rs) 1.96 1.85 2.22 0 4.5 4.5 5.5 8 9.5 9.5 10
Book NAV/Share(Rs) 19.62 27.56 31.74 48.76 67.12 72.37 82.04 91.28 102.02 108.15 117.32
Core EBITDA Margin(%) 6.62 7.96 7.1 8.99 9.18 7.35 8.03 8.2 7.68 5.88 7.77
EBIT Margin(%) 6.33 8.41 7.4 9.64 8.48 7.34 7.29 8.54 7.9 6.37 7.19
Pre Tax Margin(%) 6.09 7.58 5.92 7.76 7.62 6.85 6.84 7.74 7.23 5.47 6.34
PAT Margin (%) 4.44 5.86 4.5 5.75 5.17 4.63 5.59 6.13 5.66 4.28 4.82
Cash Profit Margin (%) 5.24 6.92 5.73 7.1 6.61 5.93 7.11 8 7.12 5.69 6.45
ROA(%) 10.58 12.82 7.92 8.74 7.7 7.63 9.57 8.62 10.21 8.02 9.33
ROE(%) 38.35 46.5 29.02 27.91 17.42 15.52 19.78 16.76 19.4 15.04 16.48
ROCE(%) 35.96 39.45 22.25 24.23 21.66 21.91 22 17.56 18.54 15.63 18.81
Receivable days 22.16 25.24 32.29 39.02 44.36 43.82 45.26 54.55 38.43 29.75 19.99
Inventory Days 33.71 36.63 46.84 55.95 55.57 49.82 44.22 51.87 49.99 49.31 45.5
Payable days 85.16 60.03 27.5 27.54 29.37 25.77 17.89 24.64 26.6 27.62 29.01
PER(x) 0 0 0 0 64.11 47.04 24.12 36.1 23.59 26.12 26.19
Price/Book(x) 0 0 0 0 9.49 7.04 4.49 5.75 4.33 3.82 4.15
Dividend Yield(%) 0 0 0 0 0.71 0.88 1.49 1.53 2.15 2.3 2.05
EV/Net Sales(x) 0.02 0.1 0.25 0.17 3.38 2.28 1.45 2.43 1.53 1.26 1.4
EV/Core EBITDA(x) 0.29 1.15 2.85 1.65 33.94 25.45 16.09 22.65 15.93 15.66 15.16
Net Sales Growth(%) 13.58 6.95 2.12 2.24 1.58 18.01 18.03 -13.79 40.1 11.35 2.95
EBIT Growth(%) 25 42.17 -10.13 33.09 -10.18 5.19 16.17 1.59 29.27 -10 17.7
PAT Growth(%) 43.64 41.19 -21.57 30.54 -8.23 8.92 41.1 -4.88 29.11 -15.7 17.61
EPS Growth(%) 43.64 41.19 -21.57 30.54 -11.52 8.92 41.09 -4.89 29.08 -15.73 17.58
Debt/Equity(x) 0.46 0.51 1.36 0.54 0.17 0.08 0.25 0.4 0.51 0.35 0.26
Current Ratio(x) 0.91 0.91 0.71 0.79 1 1 1.02 1.2 1.13 1.05 1.06
Quick Ratio(x) 0.53 0.51 0.37 0.38 0.53 0.52 0.64 0.67 0.53 0.46 0.4
Interest Cover(x) 26.1 10.15 4.98 5.13 9.82 15 16.28 10.72 11.88 7.11 8.45
Total Debt/Mcap(x) 0 0 0 0 0.02 0.01 0.06 0.07 0.12 0.09 0.06

Godrej Agrovet Shareholding Pattern

# Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
Promoter 73.7 74.07 74.07 74.07 74.05 74.05 74.05 74.05 74.03 74.03
FII 1.48 1.64 1.58 1.55 1.56 1.77 1.66 1.65 1.72 2.99
DII 2.89 5.17 13.34 13.16 13.19 12.87 13.26 12.87 12.11 10.36
Public 21.92 19.13 11.01 11.22 11.21 11.32 11.03 11.44 12.14 12.62
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

Cons

  • Debtor days have increased from 27.62 to 29.01days.
  • Stock is trading at 5.9 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Godrej Agrovet News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!