Valuation Godfrey Phillips India Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:48 2026-06-08 am EDT			5-day change	1st Jan Change
2,178.55 ^INR	-1.85%		-3.35%	-21.11%

May. 20	Godfrey Phillips India Receives INR1 Billion Insurance Payout for Fire Incident	MT
May. 19	Godfrey Phillips India - Ad-hoc On-account Payment of 1 billion rupees received from insurance company	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	49,004	47,447	52,524	94,567	160,552	351,627
Change	-	-3.18%	10.7%	80.04%	69.78%	119.01%
Enterprise Value (EV) ¹	51,038	46,547	50,906	96,575	162,324	351,484
Change	-	-8.8%	9.36%	89.71%	68.08%	116.53%
P/E ratio	12.7x	12.6x	12x	13.7x	18.2x	32.7x
PBR	2.24x	1.84x	1.79x	2.67x	3.79x	6.7x
PEG	-	-5.8x	0.7x	0.2x	0.7x	1.5x
Capitalization / Revenue	1.7x	1.88x	1.95x	2.65x	3.63x	6.27x
EV / Revenue	1.77x	1.84x	1.89x	2.71x	3.67x	6.26x
EV / EBITDA	9.27x	9.45x	8.74x	12.7x	19.3x	30.4x
EV / EBIT	11.4x	11.5x	10.3x	14.5x	21.6x	32.8x
EV / FCF	28x	38.6x	16.3x	15x	185x	-382x
FCF Yield	3.58%	2.59%	6.15%	6.66%	0.54%	-0.26%
Dividend per Share ²	8	8	9.333	14.67	18.67	31.67
Rate of return	2.55%	2.63%	2.77%	2.42%	1.81%	1.4%
EPS ²	24.67	24.14	28.08	44.27	56.62	68.94
Distribution rate	32.4%	33.1%	33.2%	33.1%	33%	45.9%
Net sales ¹	28,766	25,253	26,876	35,625	44,196	56,110
EBITDA ¹	5,509	4,927	5,825	7,615	8,427	11,580
EBIT ¹	4,483	4,053	4,935	6,679	7,515	10,716
Net income ¹	3,849	3,765	4,381	6,905	8,830	10,720
Net Debt ¹	2,033	-899.7	-1,619	2,008	1,772	-142.8
Reference price ²	314.17	304.18	336.73	606.27	1,029.30	2,254.28
Nbr of stocks (in thousands)	155,982	155,982	155,982	155,982	155,982	155,982
Announcement Date	9/7/20	7/14/21	8/4/22	8/8/23	8/13/24	8/6/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GODFREY PHILLIPS INDIA LIMITED	-	-	-	-	3.63B
PHILIP MORRIS INTERNATIONAL, INC.	22.56x	7.33x	16.71x	3.37%	278B
BRITISH AMERICAN TOBACCO P.L.C.	12.9x	4.76x	10.04x	5.71%	127B
IMPERIAL BRANDS PLC	10.23x	3x	6.92x	6.05%	28.55B
SMOORE INTERNATIONAL HOLDINGS LIMITED	32.99x	2.42x	22.09x	1.5%	7.12B
TURNING POINT BRANDS, INC.	60.52x	-	-	0.37%	1.68B
UNIVERSAL CORPORATION	12.5x	-	-	-	1.34B
Average	25.28x	4.38x	13.94x	3.4%	63.95B
Weighted average by Cap.	19.27x	6.23x	14.24x	4.18%