| Godfrey Phillips India Ltd | Industry : (Tobacco Products) | |
|---|---|---|
|
BSE Code : 500163 |
NSE Symbol : GODFRYPHLP |
P/E(TTM) : 22.02 |
|
ISIN Demat : INE260B01028 |
Div & Yield% : 2.69 |
EPS(TTM) : 84.57 |
|
Book Value(₹) : 343.80 |
Market Cap(₹Cr) : 29,049.26 |
Face Value(₹) : 2.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 2,729.83 | 1,156.47 | 885.03 | 697.33 | 541.04 |
| Net Sales | 6,400.66 | 5,613.42 | 4,024.26 | 3,586.79 | 2,692.80 |
| Other Income | 464.82 | 413.94 | 385.73 | 167.63 | 110.49 |
| Stock Adjustments | 250.31 | 100.95 | 9.87 | 51.15 | -7.73 |
| Total Income | 7,115.79 | 6,128.31 | 4,419.86 | 3,805.57 | 2,795.56 |
| EXPENDITURE : | |||||
| Raw Materials | 3,793.04 | 3,353.66 | 2,174.01 | 1,832.32 | 1,217.32 |
| Power and Fuel Cost | 22.74 | 21.70 | 20.02 | 38.02 | 30.91 |
| Other Manufacturing Expenses | 133.13 | 125.62 | 108.73 | 149.49 | 132.03 |
| Selling and Administration Expenses | 531.56 | 488.47 | 438.98 | 367.79 | 305.47 |
| Miscellaneous Expenses | 154.43 | 255.42 | 168.93 | 164.36 | 121.32 |
| Employee Benefit Expenses | 431.42 | 390.11 | 289.81 | 284.45 | 250.97 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 2,049.47 | 1,493.33 | 1,219.38 | 969.14 | 737.55 |
| Interest | 11.58 | 12.16 | 13.39 | 28.89 | 33.79 |
| Gross Profit | 2,037.89 | 1,481.17 | 1,205.99 | 940.25 | 703.76 |
| Depreciation | 116.71 | 119.70 | 105.17 | 150.65 | 142.16 |
| Profit Before Tax | 1,921.18 | 1,361.47 | 1,100.82 | 789.60 | 561.60 |
| Current Tax | 396.31 | 306.73 | 211.27 | 184.40 | 131.38 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 17.39 | 11.54 | 8.71 | -3.17 | -1.75 |
| Reported Net Profit | 1,507.48 | 1,043.20 | 880.84 | 608.38 | 431.97 |
| Extraordinary Items | 186.99 | 204.15 | 143.56 | 99.43 | 62.82 |
| Adjusted Net Profit | 1,320.49 | 839.05 | 737.28 | 508.95 | 369.15 |
| Adjustment below Net Profit | 10.42 | -2.20 | -3.83 | -143.67 | -124.71 |
| Profit/Loss Balance carried down | 4,020.08 | 3,451.62 | 2,803.39 | 2,338.68 | 2,031.42 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 577.13 | 472.54 | 228.77 | 0.00 | 0.00 |
| P & L Balance carried down | 4,960.85 | 4,020.08 | 3,451.63 | 2,803.39 | 2,338.68 |
| Dividend | 265.17 | 181.37 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 2,500.00 | 4,750.00 | 2,800.00 | 2,200.00 | 1,400.00 |
| Dividend Per Share(Rs) | 50.00 | 95.00 | 56.00 | 44.00 | 28.00 |
| Earnings Per Share-Unit Curr | 96.63 | 200.62 | 169.41 | 117.01 | 83.08 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 343.76 | 847.91 | 738.77 | 613.22 | 523.85 |
| Book Value(Adj)-Unit Curr | 343.76 | 282.63 | 246.25 | 204.40 | 174.61 |
