Stock GODREJAGRO GODREJ AGROVET LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Godrej Agrovet Limited

Equities

GODREJAGRO

INE850D01014

Fishing & Farming

Market Closed - NSE India S.E.
Other stock markets
 05:13:54 28/06/2024 pm IST 		5-day change 1st Jan Change
675.3 INR +1.35% Intraday chart for Godrej Agrovet Limited +9.55% +21.14%
09/05 Transcript : Godrej Agrovet Limited, Q4 2024 Earnings Call, May 09, 2024
08/05 Godrej Agrovet Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2024 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 97,608 70,623 1,00,607 84,943 79,305 1,29,834 - -
Enterprise Value (EV) 1 1,01,187 76,300 1,09,526 1,00,256 92,224 93,607 1,43,009 1,42,825
P/E ratio 29.9 x 23.1 x 32.1 x 21.1 x 26.3 x 26 x 28.2 x 22.8 x
Yield 0.89% 1.5% 1.53% 2.15% 2.3% 1.43% 1.61% 1.81%
Capitalization / Revenue 1.65 x 1.01 x 1.61 x 1.02 x 0.85 x 0.98 x 1.23 x 1.09 x
EV / Revenue 1.71 x 1.1 x 1.75 x 1.21 x 0.98 x 0.98 x 1.36 x 1.2 x
EV / EBITDA 22.2 x 15.6 x 19.4 x 15.1 x 17.6 x 13.3 x 16.7 x 14.1 x
EV / FCF 48.9 x -430 x -43.6 x -25.6 x 17.9 x 51.7 x 73.3 x 41.4 x
FCF Yield 2.05% -0.23% -2.29% -3.9% 5.58% 1.94% 1.36% 2.41%
Price to Book 5.97 x 3.84 x 4.9 x 3.74 x 3.39 x 5.26 x 4.7 x 4.28 x
Nbr of stocks (in thousands) 1,92,029 1,92,042 1,92,072 1,92,113 1,92,161 1,92,261 - -
Reference price 2 508.3 367.8 523.8 442.2 412.7 675.3 675.3 675.3
Announcement Date 06/05/19 11/05/20 07/05/21 09/05/22 09/05/23 08/05/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 59,238 69,640 62,667 83,061 93,737 95,606 1,05,479 1,19,368
EBITDA 1 4,558 4,885 5,638 6,654 5,228 7,014 8,578 10,135
EBIT 1 3,577 3,404 4,098 4,921 3,373 4,872 6,412 7,666
Operating Margin 6.04% 4.89% 6.54% 5.92% 3.6% 5.1% 6.08% 6.42%
Earnings before Tax (EBT) 1 4,773 3,486 4,531 4,914 3,457 4,206 5,708 7,321
Net income 1 3,290 3,062 3,137 4,026 3,019 3,597 4,609 5,697
Net margin 5.55% 4.4% 5.01% 4.85% 3.22% 3.76% 4.37% 4.77%
EPS 2 16.99 15.94 16.33 20.95 15.71 18.71 23.97 29.65
Free Cash Flow 1 2,071 -177.5 -2,510 -3,911 5,148 2,772 1,950 3,448
FCF margin 3.5% -0.25% -4.01% -4.71% 5.49% 2.82% 1.85% 2.89%
FCF Conversion (EBITDA) 45.43% - - - 98.47% 39.63% 22.73% 34.03%
FCF Conversion (Net income) 62.94% - - - 170.52% 74.7% 42.31% 60.54%
Dividend per Share 2 4.500 5.500 8.000 9.500 9.500 9.660 10.84 12.24
Announcement Date 06/05/19 11/05/20 07/05/21 09/05/22 09/05/23 08/05/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2024 S2
Net sales 1 15,262 14,625 19,928 21,541 20,785 20,808 25,099 24,453 23,235 20,950 25,102 25,790 24,075 22,348 -
EBITDA 1 1,124 1,122 1,695 1,904 1,362 1,692 1,616 1,503 1,363 746.2 2,138 1,884 1,558 1,494 2,916
EBIT 1 734 729.6 1,288 1,481 917.1 1,235 1,294 1,084 893.6 270.4 1,610 1,409 928 1,290 -
Operating Margin 4.81% 4.99% 6.46% 6.87% 4.41% 5.94% 5.16% 4.43% 3.85% 1.29% 6.41% 5.46% 3.85% 5.77% -
Earnings before Tax (EBT) 1 901.1 785.7 1,262 1,381 684 - 1,156 915.1 1,480 126.5 1,424 1,135 731.5 789 -
Net income 1 616 565.9 1,060 1,093 650.6 1,223 827.1 717.6 1,164 310.2 1,053 946 660.5 845 -
Net margin 4.04% 3.87% 5.32% 5.07% 3.13% 5.88% 3.3% 2.93% 5.01% 1.48% 4.2% 3.67% 2.74% 3.78% -
EPS 2 3.210 2.950 5.520 5.690 3.380 - 4.300 3.730 6.060 1.610 5.480 - 3.600 5.100 -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 04/02/21 07/05/21 10/08/21 09/11/21 04/02/22 09/05/22 29/07/22 04/11/22 08/02/23 09/05/23 01/08/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,579 5,677 8,919 15,313 12,920 13,373 13,175 12,992
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.7851 x 1.162 x 1.582 x 2.301 x 2.471 x 1.912 x 1.536 x 1.282 x
Free Cash Flow 1 2,071 -178 -2,510 -3,911 5,148 2,772 1,950 3,449
ROE (net income / shareholders' equity) 21.5% 17.6% 16.1% 19.3% 13.1% 14.1% 16.9% 18.7%
ROA (Net income/ Total Assets) - - - 8.01% 5.45% 8.1% 7.5% 9.4%
Assets 1 - - - 50,245 55,350 45,820 61,451 60,603
Book Value Per Share 2 85.10 95.70 107.0 118.0 122.0 128.0 144.0 158.0
Cash Flow per Share - - -0.1000 - - - - -
Capex 1 2,407 2,575 2,492 2,710 3,592 2,921 2,916 2,929
Capex / Sales 4.06% 3.7% 3.98% 3.26% 3.83% 2.97% 2.76% 2.45%
Announcement Date 06/05/19 11/05/20 07/05/21 09/05/22 09/05/23 08/05/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Godrej Agrovet Limited

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
675.3 INR
Average target price
626 INR
Spread / Average Target
-7.30%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Fishing & Farming

1st Jan change Capi.
GODREJ AGROVET LIMITED Stock Godrej Agrovet Limited
+21.14% 1.54B
WENS FOODSTUFF GROUP CO., LTD. Stock Wens Foodstuff Group Co., Ltd.
-1.20% 18.31B
QL RESOURCES Stock QL Resources
+14.19% 3.36B
SLC AGRÍCOLA S.A. Stock SLC Agrícola S.A.
-7.28% 1.4B
CHERKIZOVO GROUP Stock Cherkizovo Group
-.--% 1.3B
SILDARVINNSLAN HF. Stock Sildarvinnslan Hf.
-11.06% 1.23B
PT FAP AGRI TBK Stock PT FAP Agri Tbk
0.00% 1.17B
DOLE PLC Stock Dole plc
-0.41% 1.16B
GENTING PLANTATIONS Stock Genting Plantations
+5.63% 1.13B
FRESH DEL MONTE PRODUCE INC. Stock Fresh Del Monte Produce Inc.
-16.76% 1.05B
Other Fishing & Farming
  1. Stock Market
  2. Equities
  3. GODREJAGRO Stock
  4. Financials Godrej Agrovet Limited