Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹34630 Cr.
Stock P/E
30
P/B
5.6
Current Price
₹2220.1
Book Value
₹ 398.3
Face Value
2
52W High
₹3945
52W Low
₹ 1832.7
Dividend Yield
2.25%

Godfrey Phillips Overview

Business

Godfrey Phillips India Ltd. (GPI) is a leading manufacturer of cigarettes and tobacco products in India. Its core business involves the production, marketing, and distribution of a wide range of cigarette brands. GPI also holds an exclusive license from Philip Morris International to manufacture and distribute Marlboro cigarettes in India. Beyond tobacco, the company has diversified into convenience retailing through its "24SEVEN" stores, confectionery products (under the "Fundoo" and "Smarties" brands), and chewing products. The company generates revenue primarily through the sale of its tobacco products, with contributions from its retail and confectionery segments.

Revenue Mix

Cigarettes and Tobacco Products: This is the dominant segment, accounting for the vast majority of the company's revenue. Key brands include Four Square, Red & White, Cavanders, and Marlboro (under license). This segment also includes cut tobacco.

Retail: Operated through its "24SEVEN" convenience store chain, offering groceries, ready-to-eat food, and various daily essentials. While growing, its revenue contribution is significantly smaller than the tobacco segment.

Confectionery: Includes chewing gum and candies under brands like Fundoo and Smarties. This segment's contribution to overall revenue is also minor.

Industry

The Indian cigarette industry is highly concentrated and heavily regulated. Godfrey Phillips India is the third-largest cigarette manufacturer in India, after ITC Ltd. (the market leader) and VST Industries Ltd. The industry faces high taxation, strict advertising bans, and graphic health warning mandates. GPI holds a significant market share in specific price segments and regions and benefits from its established brand portfolio and extensive distribution network, allowing it to compete effectively against larger and smaller players, as well as the unorganized sector.

MOAT

Brand Equity & Loyalty: Established brands like Four Square and Red & White have a loyal customer base due to the habit-forming nature of the product and decades of market presence. The Marlboro license further enhances its premium brand portfolio.

Extensive Distribution Network: A deep and wide pan-India distribution network, reaching numerous retail points, is a significant barrier to entry and costly to replicate.

Regulatory Barriers: The highly regulated nature of the tobacco industry (licensing, manufacturing, marketing restrictions) creates high entry barriers for new players, thus protecting existing incumbents.

Economies of Scale: As a large-scale manufacturer, GPI benefits from cost efficiencies in production and procurement.

Growth Drivers

Premiumization: Shifting consumer preferences towards higher-priced, premium cigarette brands can drive value growth despite potential volume stagnation or decline in the overall market.

Diversification into Non-Tobacco: Expansion of the "24SEVEN" convenience store chain and growth in the confectionery segment offer avenues for long-term diversification and revenue streams less susceptible to tobacco-specific regulations.

Export Markets: Opportunities to expand into international markets for its tobacco products.

Market Share Gains: Potential to gain market share through new product introductions, effective marketing, and leveraging its distribution network.

Risks

Regulatory & Taxation Risks: The most significant risk is continuous and escalating regulatory pressures, including excise duty hikes, stricter packaging and advertising norms, and public health campaigns. This can impact profitability and volumes.

Health Awareness & ESG Concerns: Increasing public health awareness about the harms of smoking and growing environmental, social, and governance (ESG) scrutiny on tobacco companies can deter investors and consumers.

Illicit Trade: High taxes on legal cigarettes often lead to a thriving illicit market for smuggled or counterfeit products, which impacts the volumes and profitability of organized players.

Competition: Intense competition from ITC Ltd., VST Industries Ltd., and the unorganized sector can pressure market share and pricing.

Dependence on Tobacco: Despite diversification efforts, the company remains heavily reliant on the tobacco segment, which faces long-term structural challenges.

Management & Ownership

Godfrey Phillips India is promoted by the Modi Group (K.K. Modi family). The promoter group holds a significant stake in the company. Philip Morris Products S.A. (a subsidiary of Philip Morris International) also holds a minority stake and has a long-standing relationship with GPI for the manufacture and distribution of Marlboro cigarettes in India. The management team comprises experienced professionals from the tobacco and consumer goods sectors, overseeing operations and strategic direction.

Outlook

Godfrey Phillips India operates in a challenging but resilient industry. The company benefits from strong brand equity, an extensive distribution network, and the premiumization trend within the cigarette market, which allows for value growth despite potential volume pressures. Its diversification into convenience retail and confectionery offers long-term growth avenues, though these segments currently contribute a small portion of overall revenue. However, the outlook is continually overshadowed by significant regulatory risks, including potential tax hikes, stricter anti-tobacco legislation, and rising public health consciousness. The ongoing threat from illicit trade and intense competition further adds to operational complexities. The company's ability to navigate these regulatory headwinds through effective pricing, brand management, and successful diversification will be key to its sustained performance.

Godfrey Phillips Share Price

Live · BSE / NSE · Inception: 1936
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Godfrey Phillips Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 1488 1107 1359 1628 1893 1888 1813 1632 2190 3486
Other Income 57 65 45 51 47 78 77 37 45 46
Total Income 1545 1171 1404 1679 1940 1965 1890 1669 2235 3532
Total Expenditure 1260 916 1089 1351 1532 1619 1476 1318 1810 2933
Operating Profit 285 255 315 329 408 347 414 351 425 599
Interest 6 4 3 3 3 4 3 3 3 3
Depreciation 36 28 27 27 28 42 28 29 31 33
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 243 224 285 298 377 302 383 319 391 563
Provision for Tax 60 58 51 92 95 80 92 78 97 148
Profit After Tax 183 166 234 206 282 222 292 241 294 416
Adjustments 30 48 -5 42 34 58 65 64 50 106
Profit After Adjustments 212 214 229 248 316 279 356 305 343 521
Adjusted Earnings Per Share 13.6 13.7 14.7 15.9 20.2 17.9 22.8 19.6 22 33.4

Godfrey Phillips Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 2587 2331 2403 2326 2497 2877 2525 2688 3562 4018 5611 9121
Other Income 32 37 47 55 79 107 119 114 168 210 221 205
Total Income 2619 2368 2450 2380 2576 2983 2644 2802 3731 4228 5832 9326
Total Expenditure 2220 2007 2150 2067 2094 2285 1984 2054 2759 3115 4434 7537
Operating Profit 398 360 300 313 482 698 660 747 972 1113 1398 1789
Interest 19 10 4 2 1 30 31 34 29 14 12 12
Depreciation 108 107 98 98 99 155 141 145 154 108 124 121
Exceptional Income / Expenses 0 0 0 20 0 0 0 0 0 0 0 0
Profit Before Tax 271 244 199 233 383 514 487 568 873 1152 1471 1656
Provision for Tax 89 74 62 74 123 129 111 130 182 225 318 415
Profit After Tax 183 170 137 159 260 385 376 438 690 926 1153 1243
Adjustments 1 0 0 0 0 0 0 0 0 -43 -81 285
Profit After Adjustments 183 170 137 159 260 385 377 438 690 883 1072 1525
Adjusted Earnings Per Share 11.8 10.9 8.8 10.2 16.7 24.7 24.1 28.1 44.3 56.6 68.7 97.8

Godfrey Phillips Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 1313 1576 1660 1793 2039 2187 2582 2928 3548 4232 5246
Minority's Interest 4 44 40 37 33 29 5 5 5 6 7
Borrowings 31 27 0 1 1 1 1 1 1 1 1
Other Non-Current Liabilities 36 58 74 71 56 365 353 345 374 390 284
Total Current Liabilities 672 454 433 563 738 713 791 822 1040 1214 1421
Total Liabilities 2057 2159 2208 2465 2866 3295 3732 4102 4968 5843 6969
Fixed Assets 675 695 695 641 686 1006 1025 947 897 859 692
Other Non-Current Assets 401 448 498 855 1093 1233 1183 1506 2652 2973 3275
Total Current Assets 981 1012 1012 969 1087 1057 1524 1649 1419 2012 2995
Total Assets 2057 2159 2208 2465 2866 3295 3732 4102 4968 5843 6969

Godfrey Phillips Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 10 11 15 11 23 31 32 28 34 -12 -25
Cash Flow from Operating Activities 63 319 245 516 362 375 310 479 736 290 107
Cash Flow from Investing Activities -32 -119 -125 -405 -310 -72 -298 -234 -541 55 402
Cash Flow from Financing Activities -31 -197 -125 -99 -43 -303 -16 -238 -206 -359 -491
Net Cash Inflow / Outflow 1 3 -4 12 9 0 -4 6 -11 -13 18
Closing Cash & Cash Equivalent 11 13 11 23 31 32 28 34 23 -25 -7

Godfrey Phillips Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 11.75 10.88 8.8 10.2 16.69 24.67 24.14 28.08 44.27 56.61 68.73
CEPS(Rs) 18.64 17.72 15.05 16.51 23.01 34.62 33.19 37.39 54.11 66.34 81.84
DPS(Rs) 2.67 2.67 2.67 2.67 3.33 8 8 9.33 14.67 18.67 31.67
Book NAV/Share(Rs) 84.15 101.03 106.45 114.97 130.7 140.23 165.54 187.69 227.46 271.03 336.05
Core EBITDA Margin(%) 8.23 7.58 5.74 8.63 14.89 18.75 18.16 19.5 18.74 18.26 17.34
EBIT Margin(%) 6.52 5.95 4.6 7.84 14.19 17.23 17.38 18.54 21.03 23.57 21.84
Pre Tax Margin(%) 6.09 5.71 4.51 7.78 14.15 16.28 16.35 17.49 20.35 23.29 21.66
PAT Margin (%) 4.1 3.98 3.1 5.31 9.62 12.2 12.63 13.48 16.1 18.73 16.98
Cash Profit Margin (%) 6.53 6.48 5.32 8.6 13.26 17.12 17.37 17.95 19.69 20.93 18.8
ROA(%) 9.15 8.05 6.27 6.81 9.77 12.49 10.71 11.18 15.22 17.14 18
ROE(%) 14.62 11.75 8.46 9.21 13.58 18.21 15.79 15.9 21.32 23.83 24.35
ROCE(%) 19.27 15.41 11.78 13.21 19.68 25.41 21.33 21.44 27.56 29.65 31.05
Receivable days 9.56 10.17 11.87 16.14 10.42 7.95 11.75 15.6 12.95 11.9 18.52
Inventory Days 54.65 63.36 57.48 75.42 82.73 76.9 87.62 88.31 74.78 87.46 92.41
Payable days 49.58 46.75 39.97 50.11 78.34 78.67 72.69 72.37 63.35 63.99 50.24
PER(x) 12.04 36.42 42.93 26.83 23.16 12.73 12.6 11.99 13.7 18.18 32.8
Price/Book(x) 1.68 3.92 3.55 2.38 2.96 2.24 1.84 1.79 2.67 3.8 6.71
Dividend Yield(%) 1.88 0.67 0.71 0.97 0.86 2.55 2.63 2.77 2.42 1.81 1.4
EV/Net Sales(x) 0.95 2.69 2.47 1.83 2.41 1.69 1.89 1.95 2.65 4 6.27
EV/Core EBITDA(x) 6.17 17.42 19.75 13.59 12.5 6.96 7.23 7 9.73 14.44 25.15
Net Sales Growth(%) 4.36 -9.91 3.09 -3.2 7.38 15.19 -12.21 6.42 32.55 12.79 39.64
EBIT Growth(%) 0.83 -12.49 -20.07 15.77 63.78 41.6 -4.62 16.22 49.72 29.25 27.29
PAT Growth(%) 4.41 -7.04 -19.16 16.2 63.89 47.84 -2.04 16.35 57.63 34.17 24.46
EPS Growth(%) 4.43 -7.45 -19.12 15.94 63.61 47.85 -2.17 16.35 57.62 27.89 21.4
Debt/Equity(x) 0.21 0.08 0.04 0.02 0.02 0.01 0.03 0.01 0.01 0.01 0.01
Current Ratio(x) 1.46 2.23 2.34 1.72 1.47 1.48 1.93 2 1.37 1.66 2.11
Quick Ratio(x) 0.35 0.6 0.83 0.69 0.61 0.52 0.99 1 0.47 0.47 0.7
Interest Cover(x) 15.16 25.07 56.88 140.63 396.75 17.99 16.8 17.74 31.08 84.97 120.45
Total Debt/Mcap(x) 0.13 0.02 0.01 0.01 0.01 0 0.02 0.01 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +40% +28% +14% +8%
Operating Profit CAGR +26% +23% +15% +13%
PAT CAGR +25% +38% +25% +20%
Share Price CAGR -19% +58% +48% +23%
ROE Average +24% +23% +20% +16%
ROCE Average +31% +29% +26% +21%

Godfrey Phillips Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 72.58 %
FII 7.91 %
DII (MF + Insurance) 3.31 %
Public (retail) 27.42 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 72.5872.5872.5872.5872.5872.5872.5872.5872.5872.58
FII 10.1310.7710.8310.810.639.739.327.948.157.91
DII 1.611.581.952.022.033.333.94.144.233.31
Public 27.4227.4227.4227.4227.4227.4227.4227.4227.4227.42
Others 0000000000
Total 100100100100100100100100100100

Godfrey Phillips Peer Comparison

Cigarettes/Tobacco Edit Columns

Godfrey Phillips Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Godfrey Phillips Pros & Cons

Pros

  • Company has delivered good profit growth of 24% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 23%
  • Debtor days have improved from 63.99 to 50.24days.
  • Company is almost debt free.

Cons

  • Stock is trading at 5.6 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp