Nifty
Sensex
:
:
24406.10
80039.80
-7.40 (-0.03%)
-109.08 (-0.14%)

Explosives

Rating :
52/99

BSE: 506480 | NSE: GOCLCORP

455.45
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  463.00
  •  463.00
  •  448.95
  •  467.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  218395
  •  992.76
  •  640.85
  •  330.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,136.82
  • 44.28
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,283.86
  • 0.93%
  • 1.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.82%
  • 3.67%
  • 19.25%
  • FII
  • DII
  • Others
  • 0.11%
  • 1.55%
  • 2.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.41
  • 11.59
  • 30.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -23.61
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.04
  • 39.09
  • 38.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.03
  • 17.32
  • 19.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.33
  • 1.26
  • 1.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.56
  • 16.03
  • 13.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
186.00
241.79
-23.07%
167.09
248.31
-32.71%
163.27
194.02
-15.85%
197.22
236.66
-16.67%
Expenses
196.63
244.78
-19.67%
175.73
234.15
-24.95%
155.40
214.92
-27.69%
201.55
257.22
-21.64%
EBITDA
-10.62
-2.98
-
-8.64
14.16
-
7.87
-20.90
-
-4.33
-20.57
-
EBIDTM
-5.71%
-1.23%
-5.17%
5.70%
4.82%
-10.77%
-2.19%
-8.69%
Other Income
50.96
60.12
-15.24%
62.57
53.88
16.13%
60.16
124.98
-51.86%
61.76
249.97
-75.29%
Interest
30.36
38.53
-21.20%
37.03
33.55
10.37%
36.96
25.96
42.37%
41.90
20.51
104.29%
Depreciation
3.31
2.68
23.51%
3.20
2.98
7.38%
3.11
2.44
27.46%
2.88
2.36
22.03%
PBT
5.61
16.53
-66.06%
19.33
40.29
-52.02%
22.95
65.52
-64.97%
16.18
206.53
-92.17%
Tax
0.67
2.77
-75.81%
3.89
8.32
-53.25%
7.23
25.14
-71.24%
4.01
81.48
-95.08%
PAT
4.94
13.76
-64.10%
15.44
31.98
-51.72%
15.71
40.37
-61.08%
12.16
125.05
-90.28%
PATM
2.66%
5.69%
9.24%
12.88%
9.62%
20.81%
6.17%
52.84%
EPS
1.00
2.78
-64.03%
3.11
6.45
-51.78%
3.17
8.14
-61.06%
2.45
25.22
-90.29%

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
Mar 14
Net Sales
713.58
920.77
498.15
415.58
498.77
532.08
482.75
498.58
484.15
390.09
1,302.38
Net Sales Growth
-22.50%
84.84%
19.87%
-16.68%
-6.26%
10.22%
-3.18%
2.98%
24.11%
-70.05%
 
Cost Of Goods Sold
546.85
726.98
337.80
262.64
327.25
334.11
297.88
300.38
290.82
215.02
730.88
Gross Profit
166.73
193.80
160.35
152.95
171.52
197.97
184.86
198.21
193.33
175.07
571.50
GP Margin
23.37%
21.05%
32.19%
36.80%
34.39%
37.21%
38.29%
39.75%
39.93%
44.88%
43.88%
Total Expenditure
729.31
941.62
499.86
406.44
483.48
500.11
455.69
469.67
458.76
361.38
1,191.32
Power & Fuel Cost
-
20.10
16.29
13.10
15.60
18.01
10.84
10.06
10.16
10.38
10.05
% Of Sales
-
2.18%
3.27%
3.15%
3.13%
3.38%
2.25%
2.02%
2.10%
2.66%
0.77%
Employee Cost
-
63.62
54.70
48.82
53.67
55.44
56.30
57.46
53.34
48.75
89.67
% Of Sales
-
6.91%
10.98%
11.75%
10.76%
10.42%
11.66%
11.52%
11.02%
12.50%
6.89%
Manufacturing Exp.
-
33.95
28.95
24.74
34.30
38.59
41.41
44.36
50.10
42.77
111.34
% Of Sales
-
3.69%
5.81%
5.95%
6.88%
7.25%
8.58%
8.90%
10.35%
10.96%
8.55%
General & Admin Exp.
-
25.83
19.97
15.56
17.29
19.29
19.63
22.00
18.61
15.44
38.11
% Of Sales
-
2.81%
4.01%
3.74%
3.47%
3.63%
4.07%
4.41%
3.84%
3.96%
2.93%
Selling & Distn. Exp.
-
55.11
29.94
29.21
28.44
30.58
26.02
29.90
27.35
21.77
186.47
% Of Sales
-
5.99%
6.01%
7.03%
5.70%
5.75%
5.39%
6.00%
5.65%
5.58%
14.32%
Miscellaneous Exp.
-
16.03
12.21
12.37
6.92
4.11
3.59
5.51
8.36
7.25
186.47
% Of Sales
-
1.74%
2.45%
2.98%
1.39%
0.77%
0.74%
1.11%
1.73%
1.86%
1.90%
EBITDA
-15.72
-20.85
-1.71
9.14
15.29
31.97
27.06
28.91
25.39
28.71
111.06
EBITDA Margin
-2.20%
-2.26%
-0.34%
2.20%
3.07%
6.01%
5.61%
5.80%
5.24%
7.36%
8.53%
Other Income
235.45
488.94
130.33
141.75
60.14
60.83
68.71
79.00
79.28
83.74
111.34
Interest
146.25
118.55
57.03
52.61
15.51
41.08
46.34
62.10
64.38
63.17
100.52
Depreciation
12.50
10.46
8.66
7.84
7.15
5.99
5.68
5.55
5.31
4.88
18.18
PBT
64.07
339.08
62.94
90.44
52.78
45.73
43.74
40.27
34.98
44.40
103.70
Tax
15.80
117.71
14.45
11.74
3.18
13.35
13.66
14.76
11.73
10.82
22.59
Tax Rate
24.66%
35.79%
7.58%
12.98%
6.03%
24.76%
28.60%
31.13%
30.34%
20.64%
24.33%
PAT
48.25
211.15
176.10
78.70
49.60
40.56
34.11
32.66
26.94
41.61
67.72
PAT before Minority Interest
48.25
211.15
176.10
78.70
49.60
40.56
34.11
32.66
26.94
41.61
70.25
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.53
PAT Margin
6.76%
22.93%
35.35%
18.94%
9.94%
7.62%
7.07%
6.55%
5.56%
10.67%
5.20%
PAT Growth
-77.15%
19.90%
123.76%
58.67%
22.29%
18.91%
4.44%
21.23%
-35.26%
-38.56%
 
EPS
9.73
42.57
35.50
15.87
10.00
8.18
6.88
6.58
5.43
8.39
13.65

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
Mar 14
Shareholder's Funds
1,409.50
1,151.71
1,165.23
909.62
942.80
820.82
517.17
1,026.50
1,007.35
1,126.96
Share Capital
9.91
9.91
9.91
9.91
9.91
9.91
9.91
9.91
9.91
19.83
Total Reserves
1,399.59
1,141.80
1,155.32
899.70
932.88
810.91
507.26
1,016.59
997.43
1,107.13
Non-Current Liabilities
1,214.73
1,599.14
1,172.66
1,230.22
274.16
553.05
823.78
1,104.30
1,209.10
1,345.25
Secured Loans
1,122.66
1,491.20
1,078.34
1,139.88
3.54
292.10
564.96
841.15
958.16
1,098.44
Unsecured Loans
0.00
0.00
0.00
0.00
179.80
169.45
168.61
172.26
162.50
155.78
Long Term Provisions
94.09
97.35
96.51
90.01
90.72
90.72
92.44
91.13
92.48
96.04
Current Liabilities
871.75
261.19
110.64
141.33
466.21
431.09
387.10
335.48
309.68
418.75
Trade Payables
181.52
119.99
44.94
57.74
64.67
58.11
39.54
76.71
61.04
152.90
Other Current Liabilities
546.21
41.01
32.74
33.17
357.60
316.71
305.04
190.69
186.94
93.66
Short Term Borrowings
140.82
97.81
30.18
48.34
39.74
55.58
38.95
57.10
46.71
167.70
Short Term Provisions
3.21
2.39
2.78
2.08
4.20
0.69
3.57
10.98
14.99
4.49
Total Liabilities
3,495.98
3,012.04
2,448.53
2,281.17
1,683.17
1,804.96
1,728.05
2,466.28
2,526.13
2,890.96
Net Block
95.84
85.10
373.99
369.29
68.39
54.84
41.37
971.71
971.07
1,029.98
Gross Block
139.64
119.90
401.74
390.53
83.43
65.74
46.75
1,079.56
1,092.20
1,185.42
Accumulated Depreciation
43.80
34.79
27.74
21.24
15.04
10.90
5.38
107.85
121.13
133.85
Non Current Assets
1,473.61
2,037.41
2,133.46
2,037.49
952.99
1,298.47
1,269.82
2,202.54
2,274.44
2,259.69
Capital Work in Progress
1.22
3.48
14.54
18.84
16.46
19.12
16.78
15.18
13.45
36.83
Non Current Investment
0.24
45.02
578.03
468.85
834.38
736.17
457.15
1.11
1.05
2.40
Long Term Loans & Adv.
1,157.59
1,554.85
1,164.27
1,168.36
31.73
487.48
753.33
1,181.00
1,247.52
1,189.79
Other Non Current Assets
1.60
130.96
2.62
12.15
2.04
0.86
1.19
33.54
41.34
0.70
Current Assets
2,022.37
1,042.65
315.07
243.68
730.18
506.49
458.23
263.74
251.69
588.45
Current Investments
48.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
203.74
171.26
59.57
63.78
64.86
57.45
63.93
108.47
97.54
224.15
Sundry Debtors
89.25
65.92
50.51
77.23
89.98
99.52
85.56
76.14
89.87
191.92
Cash & Bank
79.42
120.10
42.13
38.41
57.38
51.05
33.82
32.99
20.32
108.41
Other Current Assets
1,601.41
23.12
18.19
35.84
517.95
298.47
274.92
46.13
43.96
63.97
Short Term Loans & Adv.
1,444.67
662.24
144.67
28.43
511.03
291.36
259.93
27.76
24.72
39.60
Net Current Assets
1,150.61
781.45
204.43
102.35
263.96
75.40
71.13
-71.74
-57.99
169.69
Total Assets
3,495.98
3,080.06
2,448.53
2,281.17
1,683.17
1,804.96
1,728.05
2,466.28
2,526.13
2,890.97

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
Mar 14
Cash From Operating Activity
-76.64
-61.71
7.23
-12.70
38.44
11.37
27.03
40.09
-20.42
51.00
PBT
328.86
190.55
90.44
52.78
53.91
47.76
47.42
38.67
52.44
92.84
Adjustment
-280.14
-170.05
-60.01
-31.64
-11.07
-15.90
-15.16
0.07
-10.37
27.86
Changes in Working Capital
-4.67
-64.65
-10.31
-26.89
14.38
-6.39
4.73
11.06
-57.46
-43.32
Cash after chg. in Working capital
44.04
-44.15
20.13
-5.76
57.22
25.47
36.98
49.80
-15.39
77.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-120.68
-17.56
-12.90
-6.94
-18.78
-14.10
-9.95
-9.71
-5.03
-26.38
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
172.74
-321.65
102.41
-606.00
288.10
268.40
241.91
138.51
21.90
706.01
Net Fixed Assets
-10.07
297.27
-4.26
-301.31
-2.20
-6.55
1,003.43
16.03
79.98
8.12
Net Investments
42.42
-43.21
-1.14
293.47
-3.28
8.25
-308.31
0.00
1.44
29.10
Others
140.39
-575.71
107.81
-598.16
293.58
266.70
-453.21
122.48
-59.52
668.79
Cash from Financing Activity
-89.85
387.46
-105.47
625.24
-323.04
-279.02
-274.74
-168.64
-3.77
-751.42
Net Cash Inflow / Outflow
6.26
4.10
4.18
6.55
3.50
0.75
-5.80
9.96
-2.30
5.59
Opening Cash & Equivalents
34.38
30.20
26.03
19.48
15.97
15.22
21.02
11.06
43.21
51.42
Closing Cash & Equivalent
40.64
34.38
30.20
26.03
19.48
15.97
15.22
21.02
11.06
43.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
284.33
232.33
235.06
183.49
190.19
165.58
104.33
71.26
67.39
41.44
ROA
6.27%
6.19%
3.33%
2.50%
2.33%
1.93%
1.56%
1.08%
1.54%
2.20%
ROE
16.49%
15.20%
7.59%
5.35%
4.60%
5.10%
7.50%
7.84%
11.17%
16.98%
ROCE
15.14%
9.87%
6.53%
3.81%
6.12%
5.95%
6.97%
6.30%
6.55%
8.94%
Fixed Asset Turnover
7.10
1.91
1.05
2.11
7.14
8.83
0.99
0.49
0.38
1.23
Receivable days
30.75
42.56
55.99
61.00
64.90
68.00
52.97
56.38
119.07
45.59
Inventory Days
74.32
84.37
54.06
46.93
41.89
44.60
56.47
69.96
135.93
55.81
Payable days
75.69
88.94
70.86
43.25
41.41
40.10
47.02
56.42
112.10
43.21
Cash Conversion Cycle
29.38
37.98
39.19
64.69
65.38
72.50
62.42
69.92
142.91
58.19
Total Debt/Equity
1.25
1.38
0.95
1.31
0.57
0.98
1.98
3.53
4.01
3.52
Interest Cover
3.77
4.34
2.72
4.40
2.31
2.03
1.76
1.60
1.83
1.92

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.