Subscribe

Godfrey Phillips India Limited (GODFRYPHLP.NS)

INR2,271.00 -0.20 (-0.01%)
IN NSE Consumer Defensive Tobacco
Address Omaxe Square 110025
New Delhi, IN
CEO Bina Modi
IPO 1999-01-04
ISIN INE260B01028

Explore sections of this company profile

Also trades on Bombay Stock Exchange · GODFRYPHLP.BO (INR) National Stock Exchange of India · GODFRYPHLP.NS (INR)
Description

Established in 1936 and headquartered in New Delhi, India, Godfrey Phillips India Limited (GPI) is a key enterprise primarily engaged in the production and distribution of cigarettes, chewing tobacco, and other tobacco-based items across India. The company's business activities are structured around several core divisions: Cigarette, Tobacco, and Related Products; Retail and Associated Products; and an "Others" segment. GPI's operations also extend to manufacturing cut tobacco and playing a significant role in the trading and supply of various tobacco products, general retail goods, and vaping devices. Its diverse portfolio includes well-known cigarette brands such as Four Square, Red and White, Cavanders, Stellar, North Pole, Tipper, and Marlboro. Beyond tobacco, Godfrey Phillips India offers pan masala under the Pan Vilas and RAAG labels, the Pan Vilas Silver Dewz mouth freshener, and Funda Goli candies. Further diversifying its presence, the company manages a chain of convenience stores operating under the 24SEVEN brand and holds interests in the real estate sector. Additionally, Godfrey Phillips India actively exports its wide range of products to international markets.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR2,271.00 -0.20 (-0.01%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
767.2K
Beta
0.29
Float Shares
46.47M
Free Float %
29.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +9.84% +17.38% -17.36% -12.21% -13.37% +319.52% +724.80% +710.68% +9,785.45%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2,271.00
DCF (Unlevered) 3,276.15 +44.3%
DCF (Levered) 1,613.15 -29.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-04 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
12.61
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Tobacco: +5.3%
    +13.9% Q1'26: +13.6% (vs Q1'25)
  • EPS growth Tobacco: +18.8%
    +32.0% Q1'26: +77.1% (vs Q1'25)
  • FCF margin FCF growth · Tobacco: +9.5%
    +4.2% Q1'26: +23.2% (vs Q1'25)
  • EBIT margin Tobacco: +20.5%
    +22.9% Q1'26: +29.1% (vs Q1'25)
  • ROIC Tobacco: +16.0%
    +19.7% Q1'26: +27.7% (vs Q1'25)
  • Share dilution Tobacco: +0.0%
    +0.3% Q1'26: +0.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Tobacco: 0.25×
    0.15× Q1'26: 0.11× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.32) × ERP
WACC = 99% × Ke + 1% × Kd (5.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,276.08 Current price: 2,271.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 1996
actual
Mar 1997
actual
Mar 1998
actual
Mar 2000
actual
Mar 2001
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
7.96B
est.
8.44B
est.
5.33B
est.
5.34B
est.
5.87B
est.
25.87B
est: 28.67B (-9.8%)
23.31B
est: 32.83B (-29.0%)
24.03B
est: 28.67B (-16.2%)
23.26B
est: 32.83B (-29.2%)
28.77B
est: 30.07B (-4.4%)
25.25B
est: 26.89B (-6.1%)
26.88B
est: 26.88B (0.0%)
35.62B
est: 40.36B (-11.7%)
40.18B
est: 45.48B (-11.6%)
56.11B
est: 50.77B (+10.5%)
58.00B
58.00B – 58.00B
+14.2% YoY
65.14B
65.14B – 65.14B
+12.3% YoY
EBITDA
1.68B
est.
1.74B
est.
1.10B
est.
1.10B
est.
1.21B
est.
3.70B
est: 6.04B (-38.7%)
3.31B
est: 6.92B (-52.1%)
2.57B
est: 6.04B (-57.5%)
2.63B
est: 6.92B (-62.0%)
5.51B
est: 3.90B (+41.3%)
4.93B
est: 6.26B (-21.2%)
5.82B
est: 6.94B (-16.1%)
7.62B
est: 7.15B (+6.6%)
8.91B
est: 9.58B (-7.1%)
11.58B
est: 13.94B (-16.9%)
15.92B
15.92B – 15.92B
+14.2% YoY
17.88B
17.88B – 17.88B
+12.3% YoY
EBIT
1.47B
est.
1.52B
est.
962.57M
est.
964.14M
est.
1.06B
est.
2.62B
est: 5.28B (-50.4%)
2.26B
est: 6.05B (-62.6%)
1.61B
est: 5.28B (-69.6%)
1.67B
est: 6.05B (-72.4%)
4.48B
est: 2.94B (+52.3%)
4.05B
est: 4.30B (-5.8%)
4.93B
est: 4.77B (+3.3%)
6.68B
est: 4.92B (+35.8%)
7.99B
est: 6.82B (+17.3%)
10.72B
est: 13.89B (-22.8%)
15.86B
15.86B – 15.86B
+14.2% YoY
17.82B
17.82B – 17.82B
+12.3% YoY
Net Income
291.86M
est.
580.86M
est.
767.12M
est.
1.72B
est.
1.86B
est.
1.83B
est: 8.65B (-78.8%)
1.70B
est: 10.22B (-83.4%)
1.37B
est: 8.65B (-84.1%)
1.59B
est: 3.41B (-53.3%)
3.85B
est: 2.35B (+63.5%)
3.77B
est: 3.77B (-0.1%)
4.38B
est: 4.18B (+4.8%)
6.90B
est: 4.31B (+60.3%)
8.83B
est: 8.98B (-1.7%)
10.72B
est: 11.45B (-6.4%)
14.52B
14.52B – 14.52B
+26.8% YoY
17.48B
17.48B – 17.48B
+20.5% YoY
SGA
956.91M
est.
994.39M
est.
627.80M
est.
628.83M
est.
2.53B
est.
6.18B
est: 3.45B (+79.2%)
4.53B
est: 3.95B (+14.9%)
4.24B
est: 3.45B (+23.1%)
4.03B
est: 3.95B (+2.1%)
4.38B
est: 12.90B (-66.0%)
3.38B
est: 8.83B (-61.8%)
3.54B
est: 9.79B (-63.9%)
4.01B
est: 10.09B (-60.3%)
4.65B
est: 5.47B (-14.9%)
6.03B
est: 6.03B (0.0%)
6.89B
6.89B – 6.89B
+14.2% YoY
7.74B
7.74B – 7.74B
+12.3% YoY
EPS
1.88
est.
3.75
est.
4.96
est.
11.14
est.
12.04
est.
11.75
est: 55.63 (-78.9%)
10.88
est: 65.73 (-83.4%)
8.80
est: 55.63 (-84.2%)
10.20
est: 21.91 (-53.4%)
24.67
est: 27.34 (-9.8%)
24.14
est: 22.30 (+8.3%)
28.08
est: 28.40 (-1.1%)
44.27
est: 44.69 (-0.9%)
59.34
est: 57.77 (+2.7%)
74.12
est: 73.40 (+1.0%)
93.07
93.07 – 93.07
+26.8% YoY
112.10
112.10 – 112.10
+20.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-14 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-13 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-12 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-11 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-08 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-07 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-06 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-05 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-04 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-30 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-29 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-28 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-27 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-24 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-23 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-22 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-21 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-20 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-17 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-16 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-15 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
4.03B
OE per share TTM
25.92
Owner's Yield
1.07%
Maintenance CapEx ratio
20.55%
Maint CapEx / Avg PPE
23.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
13.03M
Shares Outstanding
155.98M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Bina Modi Chairperson of the Board, Chief Executive Officer & MD 451M
Charu Modi Executive Director 430M female
Sharad Aggarwal Functional Chief Executive Officer & Whole-Time Director 372M male
Lokesh Singh Vice President and Head of Sales & Distribution male
Pumit Kumar Chellaramani Compliance Officer & Company Secretary male
Sakshi Anand SVP, CHRO & Head of ESG female
Siddharth Chawla Chief Operating Officer & Chief Risk Officer male
Sunil Agrawal Executive Vice President male
Vishal Dhariwal Chief Financial Officer male
Jaishree Tolani General Counsel female
Kusumakar Pandey Senior VP & Head – IBD & SIA male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits