Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Explosives

Rating :
67/99

BSE: 506480 | NSE: GOCLCORP

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,681.50
  • 5.41
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,152.27
  • 1.47%
  • 1.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.83%
  • 2.13%
  • 17.46%
  • FII
  • DII
  • Others
  • 2.91%
  • 1.60%
  • 2.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.90
  • 0.63
  • -0.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.69
  • 1.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.37
  • 38.86
  • 52.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.56
  • 21.24
  • 15.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.45
  • 1.50
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.53
  • 20.28
  • 16.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
194.02
121.87
59.20%
236.66
141.78
66.92%
128.73
115.78
11.19%
105.78
97.71
8.26%
Expenses
214.92
128.41
67.37%
257.22
133.25
93.04%
123.95
102.52
20.90%
108.31
100.05
8.26%
EBITDA
-20.90
-6.54
-
-20.57
8.53
-
4.78
13.26
-63.95%
-2.54
-2.34
-
EBIDTM
-10.77%
-5.36%
-8.69%
6.02%
3.72%
11.45%
-2.40%
-2.39%
Other Income
124.98
23.96
421.62%
249.97
33.86
638.25%
34.67
34.39
0.81%
31.90
35.03
-8.94%
Interest
25.96
11.84
119.26%
20.51
12.23
67.70%
16.92
12.04
40.53%
16.05
13.12
22.33%
Depreciation
2.44
2.09
16.75%
2.36
2.04
15.69%
2.26
2.04
10.78%
2.27
2.03
11.82%
PBT
65.52
3.49
1,777.36%
206.53
28.13
634.20%
147.88
33.57
340.51%
11.04
17.54
-37.06%
Tax
25.14
1.37
1,735.04%
81.48
4.51
1,706.65%
4.61
6.08
-24.18%
3.95
1.92
105.73%
PAT
40.37
2.12
1,804.25%
125.05
23.62
429.42%
143.27
27.49
421.17%
7.09
15.62
-54.61%
PATM
20.81%
1.74%
52.84%
16.66%
111.29%
23.74%
6.70%
15.99%
EPS
8.14
0.43
1,793.02%
25.22
4.76
429.83%
28.90
5.54
421.66%
1.43
3.15
-54.60%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
665.19
498.15
415.58
498.77
532.08
482.75
498.58
484.15
390.09
1,302.38
1,264.79
Net Sales Growth
39.41%
19.87%
-16.68%
-6.26%
10.22%
-3.18%
2.98%
24.11%
-70.05%
2.97%
 
Cost Of Goods Sold
501.16
337.80
262.64
327.25
334.11
297.88
300.38
290.82
215.02
730.88
724.81
Gross Profit
164.03
160.35
152.95
171.52
197.97
184.86
198.21
193.33
175.07
571.50
539.98
GP Margin
24.66%
32.19%
36.80%
34.39%
37.21%
38.29%
39.75%
39.93%
44.88%
43.88%
42.69%
Total Expenditure
704.40
499.86
406.44
483.48
500.11
455.69
469.67
458.76
361.38
1,191.32
1,189.51
Power & Fuel Cost
-
16.29
13.10
15.60
18.01
10.84
10.06
10.16
10.38
10.05
10.01
% Of Sales
-
3.27%
3.15%
3.13%
3.38%
2.25%
2.02%
2.10%
2.66%
0.77%
0.79%
Employee Cost
-
54.70
48.82
53.67
55.44
56.30
57.46
53.34
48.75
89.67
96.30
% Of Sales
-
10.98%
11.75%
10.76%
10.42%
11.66%
11.52%
11.02%
12.50%
6.89%
7.61%
Manufacturing Exp.
-
28.95
24.74
34.30
38.59
41.41
44.36
50.10
42.77
111.34
113.88
% Of Sales
-
5.81%
5.95%
6.88%
7.25%
8.58%
8.90%
10.35%
10.96%
8.55%
9.00%
General & Admin Exp.
-
19.97
15.56
17.29
19.29
19.63
22.00
18.61
15.44
38.11
43.95
% Of Sales
-
4.01%
3.74%
3.47%
3.63%
4.07%
4.41%
3.84%
3.96%
2.93%
3.47%
Selling & Distn. Exp.
-
29.94
29.21
28.44
30.58
26.02
29.90
27.35
21.77
186.47
173.12
% Of Sales
-
6.01%
7.03%
5.70%
5.75%
5.39%
6.00%
5.65%
5.58%
14.32%
13.69%
Miscellaneous Exp.
-
12.21
12.37
6.92
4.11
3.59
5.51
8.36
7.25
24.79
173.12
% Of Sales
-
2.45%
2.98%
1.39%
0.77%
0.74%
1.11%
1.73%
1.86%
1.90%
2.17%
EBITDA
-39.23
-1.71
9.14
15.29
31.97
27.06
28.91
25.39
28.71
111.06
75.28
EBITDA Margin
-5.90%
-0.34%
2.20%
3.07%
6.01%
5.61%
5.80%
5.24%
7.36%
8.53%
5.95%
Other Income
441.52
130.33
141.75
60.14
60.83
68.71
79.00
79.28
83.74
111.34
69.35
Interest
79.44
57.03
52.61
15.51
41.08
46.34
62.10
64.38
63.17
100.52
62.67
Depreciation
9.33
8.66
7.84
7.15
5.99
5.68
5.55
5.31
4.88
18.18
18.34
PBT
430.97
62.94
90.44
52.78
45.73
43.74
40.27
34.98
44.40
103.70
63.63
Tax
115.18
14.45
11.74
3.18
13.35
13.66
14.76
11.73
10.82
22.59
20.40
Tax Rate
26.73%
7.58%
12.98%
6.03%
24.76%
28.60%
31.13%
30.34%
20.64%
24.33%
30.03%
PAT
315.78
176.10
78.70
49.60
40.56
34.11
32.66
26.94
41.61
67.72
50.21
PAT before Minority Interest
315.78
176.10
78.70
49.60
40.56
34.11
32.66
26.94
41.61
70.25
47.54
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.53
2.67
PAT Margin
47.47%
35.35%
18.94%
9.94%
7.62%
7.07%
6.55%
5.56%
10.67%
5.20%
3.97%
PAT Growth
358.65%
123.76%
58.67%
22.29%
18.91%
4.44%
21.23%
-35.26%
-38.56%
34.87%
 
EPS
63.67
35.50
15.87
10.00
8.18
6.88
6.58
5.43
8.39
13.65
10.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,151.71
1,165.23
909.62
942.80
820.82
517.17
1,026.50
1,007.35
1,126.96
1,089.96
Share Capital
9.91
9.91
9.91
9.91
9.91
9.91
9.91
9.91
19.83
19.83
Total Reserves
1,141.80
1,155.32
899.70
932.88
810.91
507.26
1,016.59
997.43
1,107.13
1,070.13
Non-Current Liabilities
1,599.14
1,172.66
1,230.22
274.16
553.05
823.78
1,104.30
1,209.10
1,345.25
1,850.24
Secured Loans
1,491.20
1,078.34
1,139.88
3.54
292.10
564.96
841.15
958.16
1,098.44
1,643.55
Unsecured Loans
0.00
0.00
0.00
179.80
169.45
168.61
172.26
162.50
155.78
107.46
Long Term Provisions
97.35
96.51
90.01
90.72
90.72
92.44
91.13
92.48
96.04
98.76
Current Liabilities
487.16
110.64
141.33
466.21
431.09
387.10
335.48
309.68
418.75
518.54
Trade Payables
119.99
44.94
57.74
64.67
58.11
39.54
76.71
61.04
152.90
128.77
Other Current Liabilities
266.97
32.74
33.17
357.60
316.71
305.04
190.69
186.94
93.66
77.44
Short Term Borrowings
97.81
30.18
48.34
39.74
55.58
38.95
57.10
46.71
167.70
278.69
Short Term Provisions
2.39
2.78
2.08
4.20
0.69
3.57
10.98
14.99
4.49
33.64
Total Liabilities
3,238.01
2,448.53
2,281.17
1,683.17
1,804.96
1,728.05
2,466.28
2,526.13
2,890.96
3,483.06
Net Block
303.09
373.99
369.29
68.39
54.84
41.37
971.71
971.07
1,029.98
1,045.53
Gross Block
342.66
401.74
390.53
83.43
65.74
46.75
1,079.56
1,092.20
1,185.42
1,213.50
Accumulated Depreciation
39.57
27.74
21.24
15.04
10.90
5.38
107.85
121.13
133.85
167.97
Non Current Assets
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
2,810.13
Capital Work in Progress
3.48
14.54
18.84
16.46
19.12
16.78
15.18
13.45
36.83
15.76
Non Current Investment
45.02
578.03
468.85
834.38
736.17
457.15
1.11
1.05
2.40
1.44
Long Term Loans & Adv.
1,554.85
1,164.27
1,168.36
31.73
487.48
753.33
1,181.00
1,247.52
1,189.79
1,695.90
Other Non Current Assets
130.96
2.62
12.15
2.04
0.86
1.19
33.54
41.34
0.70
51.51
Current Assets
1,200.61
315.07
243.68
730.18
506.49
458.23
263.74
251.69
588.45
672.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.87
Inventories
171.26
59.57
63.78
64.86
57.45
63.93
108.47
97.54
224.15
227.57
Sundry Debtors
65.92
50.51
77.23
89.98
99.52
85.56
76.14
89.87
191.92
177.10
Cash & Bank
120.10
42.13
38.41
57.38
51.05
33.82
32.99
20.32
108.41
200.81
Other Current Assets
843.32
18.19
35.84
6.92
298.47
274.92
46.13
43.96
63.97
66.56
Short Term Loans & Adv.
662.24
144.67
28.43
511.03
291.36
259.93
27.76
24.72
39.60
38.73
Net Current Assets
713.45
204.43
102.35
263.96
75.40
71.13
-71.74
-57.99
169.69
154.39
Total Assets
3,238.02
2,448.53
2,281.17
1,683.17
1,804.96
1,728.05
2,466.28
2,526.13
2,890.97
3,483.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-61.71
7.23
-12.70
38.44
11.37
27.03
40.09
-20.42
51.00
103.51
PBT
190.55
90.44
52.78
53.91
47.76
47.42
38.67
52.44
92.84
67.94
Adjustment
-170.05
-60.01
-31.64
-11.07
-15.90
-15.16
0.07
-10.37
27.86
29.02
Changes in Working Capital
-64.65
-10.31
-26.89
14.38
-6.39
4.73
11.06
-57.46
-43.32
28.16
Cash after chg. in Working capital
-44.15
20.13
-5.76
57.22
25.47
36.98
49.80
-15.39
77.38
125.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.56
-12.90
-6.94
-18.78
-14.10
-9.95
-9.71
-5.03
-26.38
-21.61
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
-321.65
102.41
-606.00
288.10
268.40
241.91
138.51
21.90
706.01
-1,673.11
Net Fixed Assets
150.26
-4.26
-301.31
-2.20
-6.55
1,003.43
16.03
79.98
8.12
-6.96
Net Investments
-43.21
-1.14
293.47
-3.28
8.25
-308.31
0.00
1.44
29.10
-0.87
Others
-428.70
107.81
-598.16
293.58
266.70
-453.21
122.48
-59.52
668.79
-1,665.28
Cash from Financing Activity
387.46
-105.47
625.24
-323.04
-279.02
-274.74
-168.64
-3.77
-751.42
1,521.31
Net Cash Inflow / Outflow
4.10
4.18
6.55
3.50
0.75
-5.80
9.96
-2.30
5.59
-48.30
Opening Cash & Equivalents
30.20
26.03
19.48
15.97
15.22
21.02
11.06
43.21
51.42
99.72
Closing Cash & Equivalent
34.38
30.20
26.03
19.48
15.97
15.22
21.02
11.06
43.21
51.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
232.33
235.06
183.49
190.19
165.58
104.33
71.26
67.39
41.44
42.03
ROA
6.19%
3.33%
2.50%
2.33%
1.93%
1.56%
1.08%
1.54%
2.20%
1.81%
ROE
15.20%
7.59%
5.35%
4.60%
5.10%
7.50%
7.84%
11.17%
16.98%
11.75%
ROCE
9.87%
6.53%
3.81%
6.12%
5.95%
6.97%
6.30%
6.55%
8.94%
8.06%
Fixed Asset Turnover
1.34
1.05
2.11
7.14
8.83
0.99
0.49
0.38
1.23
1.18
Receivable days
42.56
55.99
61.00
64.90
68.00
52.97
56.38
119.07
45.59
44.60
Inventory Days
84.37
54.06
46.93
41.89
44.60
56.47
69.96
135.93
55.81
60.73
Payable days
88.94
70.86
43.25
41.41
40.10
47.02
56.42
112.10
43.21
41.40
Cash Conversion Cycle
37.98
39.19
64.69
65.38
72.50
62.42
69.92
142.91
58.19
63.93
Total Debt/Equity
1.38
0.95
1.31
0.57
0.98
1.98
3.53
4.01
3.52
4.92
Interest Cover
4.34
2.72
4.40
2.31
2.03
1.76
1.60
1.83
1.92
2.08

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.