Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Cigarettes/Tobacco

Rating :
32/99

BSE: 500151 | NSE: GOLDENTOBC

25.50
-0.15 (-0.58%)
16-Nov-2018 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  25.65
  •  25.65
  •  24.45
  •  25.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  942
  •  0.24
  •  68.75
  •  24.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 44.90
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 89.94
  • N/A
  • -0.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.86%
  • 42.39%
  • 28.99%
  • FII
  • DII
  • Others
  • 0.05%
  • 0.03%
  • 2.68%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.89
  • -7.83
  • -3.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 1.86
  • 16.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -8.52
  • -3.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.72
  • -0.19
  • -0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -5.15
  • -14.19
  • -43.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
-
45.82
44.73
51.59
70.29
68.90
71.33
96.09
86.47
84.49
162.46
Net Sales Growth
-
2.44%
-13.30%
-26.60%
2.02%
-3.41%
-25.77%
11.13%
2.34%
-47.99%
 
Cost Of Goods Sold
-
18.10
17.22
18.55
28.80
28.69
36.97
52.11
47.78
40.27
44.55
Gross Profit
-
27.72
27.51
33.04
41.49
40.21
34.37
43.97
38.70
44.22
117.90
GP Margin
-
60.50%
61.50%
64.04%
59.03%
58.36%
48.18%
45.76%
44.76%
52.34%
72.57%
Total Expenditure
-
61.52
56.98
59.40
71.26
83.66
77.38
130.04
110.88
116.11
144.02
Power & Fuel Cost
-
0.97
1.04
1.29
1.50
1.58
1.25
1.44
2.02
2.11
2.47
% Of Sales
-
2.12%
2.33%
2.50%
2.13%
2.29%
1.75%
1.50%
2.34%
2.50%
1.52%
Employee Cost
-
10.64
11.01
11.58
12.43
13.07
10.84
40.74
23.31
25.77
26.58
% Of Sales
-
23.22%
24.61%
22.45%
17.68%
18.97%
15.20%
42.40%
26.96%
30.50%
16.36%
Manufacturing Exp.
-
7.95
8.60
8.41
9.87
11.61
10.25
12.75
13.03
13.74
19.48
% Of Sales
-
17.35%
19.23%
16.30%
14.04%
16.85%
14.37%
13.27%
15.07%
16.26%
11.99%
General & Admin Exp.
-
7.78
6.43
6.74
6.07
6.48
5.30
7.82
9.41
12.08
6.95
% Of Sales
-
16.98%
14.38%
13.06%
8.64%
9.40%
7.43%
8.14%
10.88%
14.30%
4.28%
Selling & Distn. Exp.
-
10.34
8.62
8.35
8.37
11.35
8.11
9.30
10.64
16.94
33.28
% Of Sales
-
22.57%
19.27%
16.19%
11.91%
16.47%
11.37%
9.68%
12.30%
20.05%
20.49%
Miscellaneous Exp.
-
5.73
4.07
4.47
4.22
10.87
4.67
5.88
4.70
5.20
33.28
% Of Sales
-
12.51%
9.10%
8.66%
6.00%
15.78%
6.55%
6.12%
5.44%
6.15%
6.58%
EBITDA
-
-15.70
-12.25
-7.81
-0.97
-14.76
-6.05
-33.95
-24.41
-31.62
18.44
EBITDA Margin
-
-34.26%
-27.39%
-15.14%
-1.38%
-21.42%
-8.48%
-35.33%
-28.23%
-37.42%
11.35%
Other Income
-
15.62
1.30
1.25
2.73
0.61
0.75
18.26
28.25
47.38
4.93
Interest
-
26.58
24.71
25.43
45.99
53.35
28.45
16.87
13.48
12.68
3.29
Depreciation
-
0.87
1.04
1.21
1.09
1.25
1.05
1.53
2.03
2.55
2.87
PBT
-
-27.51
-36.69
-33.20
-45.33
-68.75
-34.80
-34.08
-11.67
0.53
17.21
Tax
-
0.00
0.00
0.00
0.00
0.00
0.01
0.02
0.04
0.45
4.33
Tax Rate
-
0.00%
0.00%
0.00%
0.00%
0.00%
-0.03%
-0.06%
-0.34%
84.91%
25.16%
PAT
-
-27.51
-36.69
-30.95
-34.37
-73.62
-34.81
-34.10
-11.71
0.08
12.88
PAT before Minority Interest
-
-27.51
-36.69
-30.95
-34.37
-73.62
-34.81
-34.10
-11.71
0.08
12.88
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-60.04%
-82.03%
-59.99%
-48.90%
-106.85%
-48.80%
-35.49%
-13.54%
0.09%
7.93%
PAT Growth
-
-
-
-
-
-
-
-
-
-99.38%
 
Unadjusted EPS
-
-15.64
-20.86
-17.60
-19.54
-41.86
-19.79
-19.39
-6.66
0.05
7.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
-233.34
-205.82
-169.25
-134.01
-99.40
-25.55
9.58
44.80
99.54
100.39
Share Capital
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
Total Reserves
-250.92
-223.41
-186.84
-151.60
-116.99
-43.14
-8.01
27.21
81.95
82.80
Non-Current Liabilities
8.74
49.09
239.44
251.51
356.94
519.70
287.68
97.77
107.69
76.25
Secured Loans
0.61
6.93
13.31
26.84
25.22
294.75
98.58
93.06
103.74
73.70
Unsecured Loans
2.50
2.55
2.55
2.55
109.41
2.55
2.55
4.71
3.96
2.56
Long Term Provisions
5.63
32.98
32.98
32.96
33.05
33.05
33.05
0.00
0.00
0.00
Current Liabilities
535.01
488.60
310.24
354.70
306.21
97.85
98.66
173.93
109.19
195.99
Trade Payables
31.30
28.63
26.94
25.00
20.66
12.52
18.60
7.74
8.02
7.40
Other Current Liabilities
461.75
417.59
241.06
286.20
237.66
41.19
35.65
129.32
64.18
152.21
Short Term Borrowings
37.43
37.43
37.02
38.03
41.33
42.85
42.27
0.00
0.00
0.00
Short Term Provisions
4.52
4.94
5.22
5.47
6.56
1.30
2.13
36.86
36.99
36.38
Total Liabilities
310.41
331.87
380.43
472.20
563.75
592.00
395.92
316.50
316.42
372.63
Net Block
18.07
18.93
19.71
25.06
26.09
26.97
25.04
26.61
66.42
69.56
Gross Block
117.05
117.03
116.78
116.68
99.17
98.79
96.89
99.35
143.21
143.55
Accumulated Depreciation
98.97
98.11
97.07
91.62
73.08
71.82
71.85
72.75
76.78
73.99
Non Current Assets
214.52
252.55
291.48
373.78
463.60
481.77
265.71
32.89
72.71
76.01
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
6.29
6.29
6.29
6.29
6.29
6.29
6.29
6.29
6.29
6.44
Long Term Loans & Adv.
190.16
227.34
265.48
342.43
431.22
448.51
234.38
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
95.89
79.32
88.94
98.42
100.15
110.23
130.21
283.61
243.59
296.62
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
64.07
66.05
77.45
80.58
82.57
78.19
100.63
100.36
95.69
58.08
Sundry Debtors
8.68
8.92
6.99
9.81
9.61
14.35
16.65
10.43
13.51
26.32
Cash & Bank
2.36
1.83
1.88
4.63
2.84
9.80
4.96
5.62
3.78
13.08
Other Current Assets
20.79
0.16
0.35
0.99
5.14
7.89
7.96
167.21
130.61
199.14
Short Term Loans & Adv.
20.61
2.35
2.28
2.41
4.29
7.16
6.50
167.21
130.61
199.14
Net Current Assets
-439.11
-409.28
-221.30
-256.29
-206.06
12.38
31.55
109.68
134.40
100.63
Total Assets
310.41
331.87
380.42
472.20
563.75
592.00
395.92
316.50
316.42
372.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
17.63
96.76
145.66
31.71
-199.11
-38.26
25.70
-26.28
-71.40
36.42
PBT
-36.69
-33.20
-45.33
-68.75
-34.80
-34.08
-11.67
0.53
17.21
27.65
Adjustment
25.78
26.20
45.54
59.86
26.97
0.30
-10.19
-28.44
4.40
4.41
Changes in Working Capital
28.57
103.78
145.46
40.61
-191.28
-4.41
49.11
2.69
-90.90
12.56
Cash after chg. in Working capital
17.66
96.78
145.67
31.72
-199.11
-38.19
27.24
-25.22
-69.28
44.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.03
-0.02
-0.01
-0.01
0.00
-0.07
-1.55
-1.06
-2.12
-8.20
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
0.05
0.26
0.20
-0.25
-2.79
-1.02
-0.72
0.79
-4.27
-5.27
Net Fixed Assets
-0.25
-0.10
-17.51
-0.38
-1.91
2.47
43.86
0.34
21.57
-4.56
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
-4.94
-0.11
Others
0.30
0.36
17.71
0.13
-0.88
-3.49
-44.58
0.34
-20.90
-0.60
Cash from Financing Activity
-17.42
-99.60
-144.10
-38.40
206.41
38.60
-23.59
18.74
47.62
-8.60
Net Cash Inflow / Outflow
0.26
-2.58
1.75
-6.94
4.51
-0.68
1.40
-6.75
-28.05
22.55
Opening Cash & Equivalents
0.26
2.85
1.09
8.03
3.52
4.20
2.81
9.55
37.60
15.05
Closing Cash & Equivalent
0.52
0.26
2.85
1.09
8.03
3.52
4.20
2.81
9.55
37.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
-139.63
-123.99
-103.25
-83.22
-63.62
-21.74
-1.91
17.47
24.06
24.08
ROA
-8.57%
-10.30%
-7.26%
-6.64%
-12.74%
-7.05%
-9.57%
-3.70%
0.02%
3.82%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-249.20%
-32.05%
0.20%
35.88%
ROCE
0.00%
0.00%
0.00%
8.87%
-7.27%
-2.71%
-12.41%
1.30%
9.84%
23.51%
Fixed Asset Turnover
0.85
0.86
0.90
1.09
1.33
1.31
1.59
1.24
1.21
1.96
Receivable days
32.44
28.75
29.29
30.14
33.19
44.16
31.62
29.10
41.86
34.18
Inventory Days
239.86
259.24
275.53
253.21
222.76
254.79
234.69
238.31
161.58
61.29
Payable days
224.23
213.67
192.04
136.14
87.53
93.06
46.38
28.33
26.91
19.20
Cash Conversion Cycle
48.06
74.31
112.78
147.21
168.43
205.89
219.93
239.09
176.52
76.28
Total Debt/Equity
-0.19
-0.22
-0.33
-1.15
-3.14
-9.33
-45.21
3.18
2.54
1.80
Interest Cover
-0.04
-0.49
-0.22
0.25
-0.38
-0.22
-1.02
0.13
1.04
6.24

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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