Rudra Shares and Stock Brokers LTD.

PROFIT & LOSS

Godfrey Phillips India Ltd

Industry : Cigarettes

BSE Code:	500163
ISIN Demat:	INE260B01028
Book Value(Rs):	656.4130544

NSE Symbol:	GODFRYPHLP
Div & Yield %:	1.1
Market Cap (Rs Cr.):	20769.49

P/E(TTM):	25.4
EPS(TTM):	157.24
Face Value(Rs):	2

Change Company

(Rs.Cr)
Particulars	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018
INCOME :
Sales Turnover	4284.12	3233.84	2943.15	3124.71	2680.44	2967.53
Excise Duty	697.33	541.04	436.09	191.44	114.99	565.09
Net Sales	3586.79	2692.80	2507.06	2933.27	2565.45	2402.44
Other Income	167.63	110.49	117.70	106.33	78.99	73.61
Stock Adjustments	51.15	-7.73	18.48	9.41	14.49	-128.45
Total Income	3805.57	2795.56	2643.24	3049.01	2658.93	2347.60
EXPENDITURE :
Raw Materials	1832.32	1217.32	1236.88	1262.04	1084.96	1062.78
Power & Fuel Cost	38.02	30.91	28.29	39.21	34.35	24.18
Employee Cost	284.45	250.97	235.47	250.01	251.60	209.40
Other Manufacturing Expenses	149.49	132.03	129.04	137.05	121.85	102.65
Selling & Administrative Expenses	367.79	305.47	274.51	529.25	570.66	510.54
Miscellaneous Expenses	164.36	121.32	104.95	133.04	136.09	106.59
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2836.43	2058.02	2009.14	2350.60	2199.52	2016.15
Operating Profit	969.14	737.55	634.10	698.41	459.42	331.45
Interest	28.89	33.79	30.70	30.13	0.86	1.51
Gross Profit	940.25	703.76	603.40	668.28	458.56	329.94
Depreciation	150.65	142.16	138.45	152.38	95.92	95.65
Profit Before Tax	789.60	561.60	464.95	515.90	362.64	234.29
Tax	184.40	131.38	102.35	126.13	120.31	71.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.17	-1.75	5.66	1.89	1.36	2.52
Reported Net Profit	608.38	431.97	356.94	387.88	240.97	160.76
Extraordinary Items	99.43	62.82	70.39	62.05	44.69	41.95
Adjusted Net Profit	508.95	369.15	286.55	325.83	196.28	118.81
Adjustment below Net Profit	-143.67	-124.71	-1.36	-20.88	-10.38	-3.72
P & L Balance brought forward	2338.68	2031.42	1675.84	1511.27	1352.27	1261.82
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	202.43	71.60	66.60
P & L Balance carried down	2803.39	2338.68	2031.42	1675.84	1511.27	1352.27
Dividend	0.00	0.00	0.00	124.79	0.00	41.60
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	2200.00	1400.00	1200.00	1200.00	400.00	400.00
Dividend Per Share(Rs)	44.00	28.00	24.00	24.00	8.00	8.00
Earnings Per Share-Unit Curr	117.01	83.08	68.65	74.60	46.35	30.92
Earnings Per Share(Adj)-Unit Curr	117.01	83.08	68.65	74.60	46.35	30.92
Book Value-Unit Curr	613.22	523.85	464.75	396.36	364.71	328.36
Book Value(Adj)-Unit Curr	613.22	523.85	464.75	396.36	364.71	328.36