Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Explosives

Rating :
53/99

BSE: 506480 | NSE: GOCLCORP

212.65
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  209.10
  •  216.35
  •  209.00
  •  214.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9729
  •  20.85
  •  273.30
  •  127.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,041.27
  • 16.01
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,195.56
  • 1.90%
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.83%
  • 1.92%
  • 17.91%
  • FII
  • DII
  • Others
  • 2.94%
  • 1.74%
  • 1.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.64
  • 0.60
  • 1.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.13
  • -9.65
  • -10.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.08
  • 12.98
  • 13.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.52
  • 40.15
  • 34.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.64
  • 1.38
  • 1.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.39
  • 24.87
  • 22.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
97.71
118.71
-17.69%
96.63
113.45
-14.83%
105.47
133.13
-20.78%
133.47
154.02
-13.34%
Expenses
100.05
115.36
-13.27%
97.96
110.65
-11.47%
105.60
128.38
-17.74%
129.08
141.18
-8.57%
EBITDA
-2.34
3.35
-
-1.33
2.80
-
-0.13
4.75
-
4.39
12.84
-65.81%
EBIDTM
-2.39%
2.82%
-1.38%
2.47%
-0.12%
3.57%
3.29%
8.33%
Other Income
35.03
25.29
38.51%
35.56
5.84
508.90%
36.46
11.53
216.22%
17.49
12.93
35.27%
Interest
13.12
1.28
925.00%
12.90
2.79
362.37%
14.55
6.31
130.59%
5.13
7.88
-34.90%
Depreciation
2.03
1.74
16.67%
1.95
1.68
16.07%
1.83
1.66
10.24%
2.08
1.60
30.00%
PBT
17.54
25.62
-31.54%
19.38
4.17
364.75%
19.95
8.31
140.07%
14.67
16.29
-9.94%
Tax
1.92
0.76
152.63%
1.91
-0.89
-
1.82
2.45
-25.71%
0.86
2.34
-63.25%
PAT
15.62
24.87
-37.19%
17.47
5.06
245.26%
18.13
5.86
209.39%
13.81
13.94
-0.93%
PATM
15.99%
20.95%
18.08%
4.46%
17.19%
4.40%
10.34%
9.05%
EPS
3.15
5.02
-37.25%
3.52
1.02
245.10%
3.66
1.18
210.17%
2.79
2.81
-0.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
433.28
498.77
532.08
482.75
498.58
484.15
390.09
1,302.38
1,264.79
1,236.47
1,104.19
Net Sales Growth
-16.57%
-6.26%
10.22%
-3.18%
2.98%
24.11%
-70.05%
2.97%
2.29%
11.98%
 
Cost Of Goods Sold
291.16
327.25
334.11
297.88
300.38
290.82
215.02
730.88
724.81
742.07
531.40
Gross Profit
142.12
171.52
197.97
184.86
198.21
193.33
175.07
571.50
539.98
494.41
572.79
GP Margin
32.80%
34.39%
37.21%
38.29%
39.75%
39.93%
44.88%
43.88%
42.69%
39.99%
51.87%
Total Expenditure
432.69
483.48
500.11
455.69
469.67
458.76
361.38
1,191.32
1,189.51
1,171.25
1,041.68
Power & Fuel Cost
-
15.60
18.01
10.84
10.06
10.16
10.38
10.05
10.01
9.24
8.74
% Of Sales
-
3.13%
3.38%
2.25%
2.02%
2.10%
2.66%
0.77%
0.79%
0.75%
0.79%
Employee Cost
-
53.67
55.44
56.30
57.46
53.34
48.75
89.67
96.30
91.47
86.36
% Of Sales
-
10.76%
10.42%
11.66%
11.52%
11.02%
12.50%
6.89%
7.61%
7.40%
7.82%
Manufacturing Exp.
-
34.30
38.59
41.41
44.36
50.10
42.77
111.34
113.88
133.26
204.40
% Of Sales
-
6.88%
7.25%
8.58%
8.90%
10.35%
10.96%
8.55%
9.00%
10.78%
18.51%
General & Admin Exp.
-
17.29
19.29
19.63
22.00
18.61
15.44
38.11
43.95
41.58
39.06
% Of Sales
-
3.47%
3.63%
4.07%
4.41%
3.84%
3.96%
2.93%
3.47%
3.36%
3.54%
Selling & Distn. Exp.
-
28.44
30.58
26.02
29.90
27.35
21.77
186.47
173.12
137.06
156.73
% Of Sales
-
5.70%
5.75%
5.39%
6.00%
5.65%
5.58%
14.32%
13.69%
11.08%
14.19%
Miscellaneous Exp.
-
6.92
4.11
3.59
5.51
8.36
7.25
24.79
27.44
16.57
156.73
% Of Sales
-
1.39%
0.77%
0.74%
1.11%
1.73%
1.86%
1.90%
2.17%
1.34%
1.36%
EBITDA
0.59
15.29
31.97
27.06
28.91
25.39
28.71
111.06
75.28
65.22
62.51
EBITDA Margin
0.14%
3.07%
6.01%
5.61%
5.80%
5.24%
7.36%
8.53%
5.95%
5.27%
5.66%
Other Income
124.54
60.14
60.83
68.71
79.00
79.28
83.74
111.34
69.35
28.23
34.47
Interest
45.70
15.51
41.08
46.34
62.10
64.38
63.17
100.52
62.67
33.93
26.71
Depreciation
7.89
7.15
5.99
5.68
5.55
5.31
4.88
18.18
18.34
18.04
18.89
PBT
71.54
52.78
45.73
43.74
40.27
34.98
44.40
103.70
63.63
41.48
51.38
Tax
6.51
3.18
13.35
13.66
14.76
11.73
10.82
22.59
20.40
12.30
12.13
Tax Rate
9.10%
6.03%
24.76%
28.60%
31.13%
30.34%
20.64%
24.33%
30.03%
19.71%
17.54%
PAT
65.03
49.60
40.56
34.11
32.66
26.94
41.61
67.72
50.21
48.25
55.29
PAT before Minority Interest
65.03
49.60
40.56
34.11
32.66
26.94
41.61
70.25
47.54
50.11
57.02
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.53
2.67
-1.86
-1.73
PAT Margin
15.01%
9.94%
7.62%
7.07%
6.55%
5.56%
10.67%
5.20%
3.97%
3.90%
5.01%
PAT Growth
30.77%
22.29%
18.91%
4.44%
21.23%
-35.26%
-38.56%
34.87%
4.06%
-12.73%
 
EPS
13.11
10.00
8.18
6.88
6.58
5.43
8.39
13.65
10.12
9.73
11.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
909.62
942.80
820.82
517.17
1,026.50
1,007.35
1,126.96
1,089.96
1,065.38
444.92
Share Capital
9.91
9.91
9.91
9.91
9.91
9.91
19.83
19.83
19.83
19.83
Total Reserves
899.70
932.88
810.91
507.26
1,016.59
997.43
1,107.13
1,070.13
1,045.55
425.09
Non-Current Liabilities
1,230.22
274.16
553.05
823.78
1,104.30
1,209.10
1,345.25
1,850.24
134.74
139.60
Secured Loans
1,139.88
3.54
292.10
564.96
841.15
958.16
1,098.44
1,643.55
24.00
30.71
Unsecured Loans
0.00
179.80
169.45
168.61
172.26
162.50
155.78
107.46
6.04
2.57
Long Term Provisions
90.01
90.72
90.72
92.44
91.13
92.48
96.04
98.76
103.23
95.53
Current Liabilities
141.33
466.21
431.09
387.10
335.48
309.68
418.75
518.54
554.51
414.81
Trade Payables
57.74
64.67
58.11
39.54
76.71
61.04
152.90
128.77
135.96
162.91
Other Current Liabilities
33.17
357.60
316.71
305.04
190.69
186.94
93.66
77.44
70.01
68.86
Short Term Borrowings
48.34
39.74
55.58
38.95
57.10
46.71
167.70
278.69
319.56
159.00
Short Term Provisions
2.08
4.20
0.69
3.57
10.98
14.99
4.49
33.64
28.98
24.05
Total Liabilities
2,281.17
1,683.17
1,804.96
1,728.05
2,466.28
2,526.13
2,890.96
3,483.06
1,780.92
1,020.25
Net Block
75.91
68.39
54.84
41.37
971.71
971.07
1,029.98
1,045.53
1,051.43
462.85
Gross Block
97.07
83.43
65.74
46.75
1,079.56
1,092.20
1,185.42
1,213.50
1,204.10
602.79
Accumulated Depreciation
21.16
15.04
10.90
5.38
107.85
121.13
133.85
167.97
152.67
139.95
Non Current Assets
2,037.49
952.99
1,298.47
1,269.82
2,202.54
2,274.44
2,259.69
2,810.13
1,086.15
541.87
Capital Work in Progress
18.84
16.46
19.12
16.78
15.18
13.45
36.83
15.76
17.04
15.95
Non Current Investment
762.23
834.38
736.17
457.15
1.11
1.05
2.40
1.44
1.44
34.76
Long Term Loans & Adv.
1,168.36
31.73
487.48
753.33
1,181.00
1,247.52
1,189.79
1,695.90
14.20
12.82
Other Non Current Assets
12.15
2.04
0.86
1.19
33.54
41.34
0.70
51.51
2.04
15.49
Current Assets
243.68
730.18
506.49
458.23
263.74
251.69
588.45
672.92
694.78
478.38
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.87
0.00
0.00
Inventories
63.78
64.86
57.45
63.93
108.47
97.54
224.15
227.57
247.13
210.21
Sundry Debtors
77.23
89.98
99.52
85.56
76.14
89.87
191.92
177.10
171.54
141.59
Cash & Bank
38.41
57.38
51.05
33.82
32.99
20.32
108.41
200.81
217.24
80.83
Other Current Assets
64.27
6.92
7.11
14.99
46.13
43.96
63.97
66.56
58.86
45.75
Short Term Loans & Adv.
28.43
511.03
291.36
259.93
27.76
24.72
39.60
38.73
46.03
44.99
Net Current Assets
102.35
263.96
75.40
71.13
-71.74
-57.99
169.69
154.39
140.27
63.57
Total Assets
2,281.17
1,683.17
1,804.96
1,728.05
2,466.28
2,526.13
2,890.97
3,483.05
1,780.93
1,020.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-12.70
38.44
11.37
27.03
40.09
-20.42
51.00
103.51
-26.09
17.91
PBT
52.78
53.91
47.76
47.42
38.67
52.44
92.84
67.94
62.41
69.15
Adjustment
-31.64
-11.07
-15.90
-15.16
0.07
-10.37
27.86
29.02
13.96
-11.04
Changes in Working Capital
-26.89
14.38
-6.39
4.73
11.06
-57.46
-43.32
28.16
-87.40
-26.70
Cash after chg. in Working capital
-5.76
57.22
25.47
36.98
49.80
-15.39
77.38
125.12
-11.03
31.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.94
-18.78
-14.10
-9.95
-9.71
-5.03
-26.38
-21.61
-15.06
-13.50
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
-606.00
288.10
268.40
241.91
138.51
21.90
706.01
-1,673.11
-36.00
5.11
Net Fixed Assets
-7.85
-2.20
-6.55
1,003.43
16.03
79.98
8.12
-6.96
-600.99
169.90
Net Investments
0.09
-3.28
8.25
-308.31
0.00
1.44
29.10
-0.87
33.32
-58.28
Others
-598.24
293.58
266.70
-453.21
122.48
-59.52
668.79
-1,665.28
531.67
-106.51
Cash from Financing Activity
625.24
-323.04
-279.02
-274.74
-168.64
-3.77
-751.42
1,521.31
94.43
-36.94
Net Cash Inflow / Outflow
6.55
3.50
0.75
-5.80
9.96
-2.30
5.59
-48.30
32.33
-13.92
Opening Cash & Equivalents
19.48
15.97
15.22
21.02
11.06
43.21
51.42
99.72
32.30
94.74
Closing Cash & Equivalent
26.03
19.48
15.97
15.22
21.02
11.06
43.21
51.42
64.64
80.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
183.49
190.19
165.58
104.33
71.26
67.39
41.44
42.03
39.55
37.23
ROA
2.50%
2.33%
1.93%
1.56%
1.08%
1.54%
2.20%
1.81%
3.58%
5.56%
ROE
5.35%
4.60%
5.10%
7.50%
7.84%
11.17%
16.98%
11.75%
13.17%
18.16%
ROCE
3.81%
6.12%
5.95%
6.97%
6.30%
6.55%
8.94%
8.06%
14.10%
16.53%
Fixed Asset Turnover
5.54
7.14
8.83
0.99
0.49
0.38
1.23
1.18
1.52
1.82
Receivable days
61.00
64.90
68.00
52.97
56.38
119.07
45.59
44.60
41.52
40.59
Inventory Days
46.93
41.89
44.60
56.47
69.96
135.93
55.81
60.73
60.64
51.85
Payable days
43.25
41.41
40.10
47.02
56.42
112.10
43.21
41.40
47.56
53.56
Cash Conversion Cycle
64.69
65.38
72.50
62.42
69.92
142.91
58.19
63.93
54.60
38.87
Total Debt/Equity
1.31
0.57
0.98
1.98
3.53
4.01
3.52
4.92
0.97
0.61
Interest Cover
4.40
2.31
2.03
1.76
1.60
1.83
1.92
2.08
2.84
3.59

News Update:


  • GOCL Corporation gets nod for fund raising up to Rs 250 crore through NCDs
    19th Mar 2021, 11:17 AM

    The Board of Directors of the Company, at its meeting held on March 18, 2021 has approved the same

    Read More
  • GOCL Corporation planning to raise funds through NCDs
    12th Mar 2021, 16:18 PM

    The meeting of the board of directors scheduled to be held on March 18, 2021 to approve and consider the same

    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.