Godfrey Phillips India Limited
GODFRYPHLP · FMCG · NSE
₹2,263
Current Market Price
Fair Value (DCF)
₹3,007
Discount to FV
+32.9%
Updated 59m ago
YieldIQ Score
50/100
Piotroski F-Score
4/9
Economic Moat
Moderate
Confidence
56%
ROE
24.6%
Debt/Equity
0.04
WACC
9.8%
Market Cap
₹35,302 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
32.2%
Return on capital employed
EV / EBITDA
14.2×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
166.2×
EBIT covers interest
Current Ratio
2.44×
Short-term liquidity
Asset Turnover
1.11×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.7%
3-year revenue growth
Revenue CAGR (5Y)
20.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,263.2
Bear case
Discount -8.5%
Base case
Discount +24.7%
Bull case
Discount +46.7%
Ratio Trends
GODFRYPHLP · last 9 annual periods
ROE
24.6%
ROCE
32.2%
Operating Margin
—
Debt / Equity
0.04×
PE
19.1×
EV / EBITDA
14.2×
Historical Financials
GODFRYPHLP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2652 Cr | ₹3530 Cr | ₹3969 Cr | ₹5578 Cr | ₹6353 Cr | +24.4% |
| EBITDA | ₹747 Cr | ₹1055 Cr | ₹1311 Cr | ₹1636 Cr | ₹2073 Cr | +29.1% |
| EBIT | ₹602 Cr | ₹818 Cr | ₹960 Cr | — | — | +12.4% |
| PAT | ₹438 Cr | ₹690 Cr | ₹883 Cr | ₹1072 Cr | ₹1526 Cr | +36.6% |
| EPS (diluted) | ₹84.25 | ₹132.80 | ₹169.87 | — | — | +19.2% |
| CFO | ₹479 Cr | ₹736 Cr | ₹290 Cr | ₹107 Cr | ₹518 Cr | +2.0% |
| CapEx | ₹-83.1 Cr | ₹-86.7 Cr | ₹-100 Cr | ₹-168 Cr | ₹-312 Cr | — |
| FCF | ₹395 Cr | ₹649 Cr | ₹190 Cr | ₹-60.5 Cr | ₹206 Cr | -15.0% |
| Total Assets | ₹4102 Cr | ₹4968 Cr | ₹5843 Cr | ₹6969 Cr | ₹8310 Cr | +19.3% |
| Total Debt | ₹336 Cr | ₹354 Cr | ₹344 Cr | ₹177 Cr | ₹234 Cr | -8.7% |
| Shareholders' Equity | ₹2928 Cr | ₹3548 Cr | ₹4232 Cr | ₹5246 Cr | ₹6212 Cr | +20.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GODFRYPHLP vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 ITC ITC Limited | +125.6% | 65 | Below Fair Value | 28.5% | 17.4× |
Click a ticker to view its fair-value analysis.
Dividend History
12 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹99.33/sh
Last payout
2025-11-10
₹17.00
Peak payout
₹20.00
Trailing yield
1.63%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Godfrey Phillips India Limited (GODFRYPHLP.NS) trades at 2263.20 vs a model fair value of 3007.04, a gap of 32.9%. Piotroski F-score: 4/9...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GODFRYPHLP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GODFRYPHLP →
Compare
Head-to-head with peers
Compare GODFRYPHLP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GODFRYPHLPNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.