Docstoc

GDSP

Document Sample
GDSP Powered By Docstoc
					                                                                                             Regd off: Pirojshanagar, Eastern Express Highway, Vikhroli (E), Mumbai - 400 079
GODREJ INDUSTRIES LIMITED                                                                    E-Mail:    helpdesk@computechsharecap.com
                                                                                             Web site: www.godrejinds.com
                                                                                             Telephone: (022) 2518 8010 Fax: (022) 2518 8066
CONSUMER PRODUCTS                                                               GODREJ       Tr agent: Computech Sharecap Ltd., 147, M. G. Road, Fort, Mumbai - 23
Chairman: A. B. Godrej                                                          SEC: V. Srinivasan                                     AUD: Kalyaniwalla & Mistry
Yr of Inc   B. Code       BL. Code    F.V.         Price        % ch 1-m        % ch 12-m      P/E       P/CF           Yield         Mkt cap               Vol.            ISIN
 1928   500164            GDSP:IN      1           189.4          21.9            15.1         54.3      38.2            0.7          60,562.5          1,530.5        INE233A01035
SHAREHOLDING                                                     FX Transaction   (FY09)                            ADJUSTED DAILY SHARE PRICE DATA
Indian Promoters           : 78.9%               Exports (fob)          Rs m       3,218
Foreign collaborators      :  0.0%
                                                                                                      (Rs)
                                                 Imports (cif)          Rs m       2,392
Indian inst/Mut Fund       :  4.7%               Fx inflow              Rs m       3,239       600
FIIs/GDR                   :  1.8%               Fx outflow             Rs m       2,574                                                                     DAILY
Free float                 : 14.6%               Net fx                 Rs m         665
Shareholders               : 51,121                                                                                                                          100 DMA
                                                                                               450
                           No. of months                  12            12             12
                             Year ending            31/03/07      31/03/08       31/03/09
EQUITY SHARE DATA
                                                                                               300
High                                  Rs                 909             505          324
Low                                   Rs                   88            146            46
Sales per share                       Rs                81.5            92.2        105.1
Earnings per share                    Rs                 2.0              5.2          3.5     150
Cash flow per share                   Rs                  3.5             6.9          5.0
Dividends per share                   Rs                1.00            1.25         1.25
Dividend yield (eoy)                  %                  0.2             0.4           0.7
                                                                                                 0
Book value per share                  Rs                15.6            42.4         43.9
Shares outstanding (eoy)              m               291.85         319.76       319.76         Aug-06             Jun-07            Feb-08               Nov-08           Aug-09
Bonus/Rights/Conversions                                FV1               PP             -
Price / Sales ratio                   x                   6.1             3.5          1.8                               No. of months                 12           12            12
Avg P/E ratio                         x                247.0            62.0         53.1                                  Year ending           31/03/07     31/03/08      31/03/09
                                                                                              CASH FLOW
P/CF ratio (eoy)                      x                143.1            47.5         37.3
Price / Book Value ratio              x                 31.9              7.7          4.2    From Operations                         Rs   m      -1,229           -3,545     -3,738
Dividend payout                       %                 49.6            23.8         35.8     From Investments                        Rs   m      -1,610              274     -2,290
Avg Mkt Cap                           Rs m           145,488        104,082        59,156     From Financial Activity                 Rs   m       2,797            6,042      3,653
No. of employees                      `000                  2               2            1    Net Cashflow                            Rs   m         -42            2,771     -2,374
Total wages/salary                    Rs m             1,320           1,695        1,446
Avg. sales/employee                   Rs Th         15,568.7       19,354.6      25,583.7                                       INTERIM RESULTS
Avg. wages/employee                   Rs Th            863.9         1,112.9      1,100.5                                           2QFY09   3QFY09            4QFY09        1QFY10
Avg. net profit/employee              Rs Th            385.5         1,101.8        848.6     Net sales                   Rs    m     2,542    1,872             2,157         2,028
                                                                                              Gross profit                Rs    m         99    -228               204           214
INCOME DATA                                                                                   Gross profit margin         %              3.9   -12.2                9.5         10.6
Net Sales                             Rs     m        23,789         29,477        33,617     Net profit                  Rs    m        -91    -428              -198              4
Other income                          Rs     m           449            671         1,218     Net profit margin           %             -3.6   -22.9               -9.2           0.2
Total revenues                        Rs     m        24,238         30,148        34,835
Gross profit                          Rs     m           836          1,882           890
Depreciation                          Rs     m           428            514           470
Interest                              Rs     m           602            855         1,282
Profit before tax                     Rs     m           255          1,184           356
Minority Interest                     Rs     m           -40           -123          -228
Prior Period Items                    Rs     m             -7           134              8
Extraordinary Inc (Exp)               Rs     m           508          1,310         1,529
Tax                                   Rs     m           127            827           550
Profit after tax                      Rs     m           589          1,678         1,115
Gross profit margin                   %                   3.5            6.4           2.6
Effective tax rate                    %                 49.8           69.8         154.5
Net profit margin                     %                   2.5            5.7           3.3

BALANCE SHEET DATA
Current assets                        Rs m            12,820         23,409        25,212
Current liabilities                   Rs m             8,129         10,576        10,281
Net working cap to sales              %                 19.7           43.5          44.4
Current ratio                         x                   1.6            2.2           2.5
Inventory Turnover                    Days                71             80             81
Debtors Turnover                      Days                70             83            95
Net fixed assets                      Rs m             5,131          5,156         4,755
Share capital                         Rs m               292            320           320
"Free" reserves                       Rs m             4,229         13,173        13,545
Net worth                             Rs m             4,561         13,551        14,027
Long term debt                        Rs m             3,935          4,124         6,636
Total assets                          Rs m            22,652         36,138        41,728
Interest coverage                     x                   1.4            2.4           1.3
Debt to equity ratio                  x                   0.9            0.3           0.5
Sales to assets ratio                 x                   1.1            0.8           0.8
Return on assets                      %                 14.0           14.3          11.6
Return on equity                      %                 12.9           12.4            7.9
Return on capital                     %                 15.5           19.0          14.3
Exports to sales                      %                   9.3          10.2            9.6
Imports to sales                      %                 11.2           11.3            7.1
                                                                         GET MORE INFO AT WWW.EQUITYMASTER.COM

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:3
posted:11/6/2010
language:English
pages:1