Nifty
Sensex
:
:
22464.35
74058.16
61.95 (0.28%)
205.22 (0.28%)

Solvent Extraction

Rating :
57/99

BSE: 539725 | NSE: GOKULAGRO

118.85
24-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  120.00
  •  122.55
  •  117.10
  •  119.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  149173
  •  179.14
  •  135.00
  •  94.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,757.24
  • 13.59
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,698.67
  • N/A
  • 2.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.62%
  • 6.54%
  • 14.06%
  • FII
  • DII
  • Others
  • 0.76%
  • 0.00%
  • 5.02%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.76
  • 8.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.06
  • 14.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 64.84
  • 43.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.04
  • 12.42
  • 12.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.62
  • 1.83
  • 2.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.67
  • 4.07
  • 5.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
3,345.61
2,742.77
21.98%
4,118.95
2,775.06
48.43%
2,468.86
2,863.86
-13.79%
2,638.98
2,758.60
-4.34%
Expenses
3,267.46
2,665.08
22.60%
4,037.90
2,709.03
49.05%
2,410.13
2,804.30
-14.06%
2,560.73
2,672.60
-4.19%
EBITDA
78.15
77.69
0.59%
81.05
66.04
22.73%
58.73
59.56
-1.39%
78.25
86.00
-9.01%
EBIDTM
2.34%
2.83%
1.97%
2.38%
2.38%
2.08%
2.97%
3.12%
Other Income
7.87
3.85
104.42%
7.22
3.45
109.28%
7.21
2.51
187.25%
6.97
5.52
26.27%
Interest
35.80
26.13
37.01%
37.49
23.16
61.87%
26.99
17.62
53.18%
27.81
13.36
108.16%
Depreciation
7.58
7.13
6.31%
7.61
7.32
3.96%
7.49
7.23
3.60%
7.18
7.03
2.13%
PBT
42.64
48.28
-11.68%
43.18
39.01
10.69%
31.46
37.22
-15.48%
50.23
71.13
-29.38%
Tax
8.97
11.45
-21.66%
9.38
9.53
-1.57%
7.41
8.95
-17.21%
12.40
13.26
-6.49%
PAT
33.68
36.83
-8.55%
33.79
29.48
14.62%
24.05
28.27
-14.93%
37.83
57.86
-34.62%
PATM
1.01%
1.34%
0.82%
1.06%
0.97%
0.99%
1.43%
2.10%
EPS
2.28
2.56
-10.94%
2.29
2.05
11.71%
1.63
1.96
-16.84%
2.56
4.02
-36.32%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
12,572.40
10,739.81
10,384.11
8,374.44
5,587.26
4,545.80
5,060.70
4,303.79
3,631.89
686.93
Net Sales Growth
12.86%
3.43%
24.00%
49.88%
22.91%
-10.17%
17.59%
18.50%
428.71%
 
Cost Of Goods Sold
12,029.31
10,174.68
9,899.95
8,021.15
5,295.41
4,249.17
4,796.05
4,057.36
3,429.42
662.73
Gross Profit
543.09
565.13
484.17
353.29
291.86
296.63
264.66
246.43
202.47
24.20
GP Margin
4.32%
5.26%
4.66%
4.22%
5.22%
6.53%
5.23%
5.73%
5.57%
3.52%
Total Expenditure
12,276.22
10,458.28
10,159.21
8,233.61
5,467.52
4,428.14
4,953.82
4,219.68
3,579.13
688.72
Power & Fuel Cost
-
80.91
67.86
48.95
39.49
39.44
40.57
36.86
35.66
10.45
% Of Sales
-
0.75%
0.65%
0.58%
0.71%
0.87%
0.80%
0.86%
0.98%
1.52%
Employee Cost
-
38.46
33.15
28.76
24.58
24.06
21.94
17.18
16.98
3.46
% Of Sales
-
0.36%
0.32%
0.34%
0.44%
0.53%
0.43%
0.40%
0.47%
0.50%
Manufacturing Exp.
-
29.19
26.45
19.08
15.99
12.37
13.44
13.95
12.09
2.22
% Of Sales
-
0.27%
0.25%
0.23%
0.29%
0.27%
0.27%
0.32%
0.33%
0.32%
General & Admin Exp.
-
23.99
16.12
13.54
12.84
17.17
16.25
15.92
10.34
1.48
% Of Sales
-
0.22%
0.16%
0.16%
0.23%
0.38%
0.32%
0.37%
0.28%
0.22%
Selling & Distn. Exp.
-
90.00
109.32
91.82
55.45
58.52
65.13
78.32
55.09
7.95
% Of Sales
-
0.84%
1.05%
1.10%
0.99%
1.29%
1.29%
1.82%
1.52%
1.16%
Miscellaneous Exp.
-
21.06
6.36
10.33
23.77
27.42
0.43
0.10
19.55
0.43
% Of Sales
-
0.20%
0.06%
0.12%
0.43%
0.60%
0.01%
0.00%
0.54%
0.06%
EBITDA
296.18
281.53
224.90
140.83
119.74
117.66
106.88
84.11
52.76
-1.79
EBITDA Margin
2.36%
2.62%
2.17%
1.68%
2.14%
2.59%
2.11%
1.95%
1.45%
-0.26%
Other Income
29.27
16.79
16.60
16.59
13.13
9.94
10.73
20.81
35.15
18.95
Interest
128.09
94.73
56.22
61.62
83.84
83.71
69.70
53.44
58.04
15.86
Depreciation
29.86
28.85
29.30
29.75
22.62
29.83
27.71
20.70
15.21
-0.41
PBT
167.51
174.74
155.98
66.05
26.41
14.06
20.20
30.78
14.66
1.71
Tax
38.16
42.33
33.08
21.36
7.21
3.18
4.74
10.77
5.25
-1.82
Tax Rate
22.78%
24.22%
21.21%
32.34%
27.30%
22.62%
23.47%
34.99%
35.81%
-106.43%
PAT
129.35
132.41
122.91
44.69
19.19
10.88
15.46
20.00
9.41
3.53
PAT before Minority Interest
129.35
132.41
122.91
44.69
19.19
10.88
15.46
20.00
9.41
3.53
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.03%
1.23%
1.18%
0.53%
0.34%
0.24%
0.31%
0.46%
0.26%
0.51%
PAT Growth
-15.15%
7.73%
175.03%
132.88%
76.38%
-29.62%
-22.70%
112.54%
166.57%
 
EPS
8.77
8.98
8.33
3.03
1.30
0.74
1.05
1.36
0.64
0.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
650.61
470.28
345.37
300.58
234.67
221.36
206.39
186.36
157.34
Share Capital
29.51
28.61
71.38
71.38
26.38
26.38
26.38
26.38
0.05
Total Reserves
621.10
441.67
273.99
229.20
208.29
194.98
180.01
159.98
157.29
Non-Current Liabilities
305.58
109.58
45.87
53.70
56.74
50.56
35.94
29.63
23.02
Secured Loans
275.54
81.11
23.02
33.66
52.81
46.44
32.81
1.21
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
25.00
Long Term Provisions
2.18
1.85
1.71
1.55
1.18
0.69
0.52
0.39
0.28
Current Liabilities
1,164.79
1,137.23
1,162.31
1,104.97
1,007.15
1,033.18
1,046.53
1,051.82
804.29
Trade Payables
927.61
876.88
960.74
838.06
728.16
704.32
758.80
831.35
510.78
Other Current Liabilities
72.97
70.61
44.46
58.62
37.77
38.47
25.77
16.25
5.46
Short Term Borrowings
157.05
184.08
142.33
207.39
239.15
285.99
250.85
198.87
284.15
Short Term Provisions
7.15
5.66
14.78
0.90
2.07
4.41
11.11
5.35
3.89
Total Liabilities
2,120.98
1,717.09
1,553.55
1,459.25
1,298.56
1,305.10
1,288.86
1,267.81
984.65
Net Block
354.95
263.92
232.81
240.15
215.81
222.27
177.94
135.16
142.58
Gross Block
673.52
554.10
493.84
473.15
427.91
405.22
333.47
270.13
262.45
Accumulated Depreciation
318.57
290.18
261.03
233.00
212.11
182.95
155.53
134.97
119.87
Non Current Assets
593.27
328.87
246.55
252.70
239.55
241.74
205.91
174.14
160.93
Capital Work in Progress
106.48
16.99
4.40
2.89
10.92
10.31
14.93
33.07
4.89
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.36
Long Term Loans & Adv.
126.94
40.27
1.73
1.94
5.00
3.18
6.97
5.91
4.10
Other Non Current Assets
4.90
7.69
7.63
7.72
7.82
5.97
6.07
0.00
0.00
Current Assets
1,527.71
1,388.23
1,306.99
1,206.55
1,059.01
1,063.36
1,082.95
1,093.66
823.72
Current Investments
3.25
1.02
14.42
13.49
11.73
10.90
0.19
25.25
32.00
Inventories
647.82
735.17
367.62
468.58
472.68
413.86
352.32
369.58
315.49
Sundry Debtors
405.22
207.60
558.34
379.30
338.29
377.18
386.19
294.22
234.98
Cash & Bank
331.61
329.66
233.68
220.35
121.50
124.06
238.28
248.42
79.22
Other Current Assets
139.81
13.69
12.05
16.84
114.81
137.35
105.97
156.19
162.02
Short Term Loans & Adv.
125.85
101.09
120.88
107.99
95.89
119.51
89.39
147.66
158.30
Net Current Assets
362.92
251.00
144.68
101.58
51.87
30.18
36.42
41.84
19.43
Total Assets
2,120.98
1,717.10
1,553.54
1,459.25
1,298.56
1,305.10
1,288.86
1,267.80
984.65

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
19.86
60.05
134.98
131.68
101.71
-52.24
-7.44
132.98
0.00
PBT
174.74
155.98
66.05
26.41
14.02
19.69
31.13
14.59
0.00
Adjustment
98.23
61.65
70.25
90.28
88.77
64.20
33.55
15.05
0.00
Changes in Working Capital
-214.81
-135.22
7.07
18.32
1.30
-129.43
-65.20
106.91
0.00
Cash after chg. in Working capital
58.16
82.42
143.37
135.01
104.09
-45.54
-0.52
136.56
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.30
-22.37
-8.39
-3.33
-2.38
-6.70
-6.92
-3.57
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-199.24
-45.68
-8.01
-31.82
-14.89
-68.30
11.38
-14.47
0.00
Net Fixed Assets
-178.79
-72.84
-22.11
-36.62
-23.28
-66.92
-45.20
-35.82
Net Investments
-2.23
13.40
-0.93
-1.76
-0.83
-10.71
25.06
6.80
Others
-18.22
13.76
15.03
6.56
9.22
9.33
31.52
14.55
Cash from Financing Activity
142.84
59.62
-126.77
-83.37
-98.48
2.82
32.52
-49.42
0.00
Net Cash Inflow / Outflow
-36.54
73.99
0.19
16.50
-11.66
-117.73
36.46
69.09
0.00
Opening Cash & Equivalents
117.28
43.29
43.10
55.66
67.32
185.05
148.59
79.50
0.00
Closing Cash & Equivalent
80.74
117.28
43.29
72.16
55.66
67.32
185.05
148.59
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
44.10
32.68
22.77
19.38
17.79
16.78
15.65
14.13
31467.75
ROA
6.90%
7.52%
2.97%
1.39%
0.84%
1.19%
1.56%
0.84%
0.36%
ROE
23.63%
31.90%
16.08%
7.83%
4.77%
7.23%
10.19%
5.47%
2.24%
ROCE
28.71%
32.92%
23.41%
19.93%
17.58%
16.88%
18.50%
16.55%
3.77%
Fixed Asset Turnover
17.50
19.82
17.32
12.40
10.91
13.71
14.29
13.68
2.63
Receivable days
10.41
13.46
20.43
23.44
28.72
27.51
28.79
26.51
124.04
Inventory Days
23.50
19.38
18.22
30.74
35.59
27.61
30.55
34.32
166.54
Payable days
32.37
33.88
40.93
53.09
58.70
53.36
67.81
68.22
263.01
Cash Conversion Cycle
1.55
-1.03
-2.27
1.09
5.62
1.76
-8.47
-7.39
27.57
Total Debt/Equity
0.72
0.61
0.53
0.87
1.33
1.56
1.42
1.21
1.97
Interest Cover
2.84
3.77
2.07
1.31
1.17
1.29
1.58
1.25
1.11

News Update:


  • Gokul Agro Resources’ arm enters into MOA with Government of Andhra Pradesh
    16th Apr 2024, 10:22 AM

    The company’s arm has entered into MOA for Oil Palm Development programme

    Read More
  • Gokul Agro Resources - Quarterly Results
    8th Feb 2024, 17:31 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.