Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Explosives

Rating :
58/99

BSE: 506480 | NSE: GOCLCORP

268.35
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 263.10
  • 274.90
  • 262.65
  • 263.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10782
  •  29.02
  •  387.00
  •  213.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,325.82
  • 7.57
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,395.15
  • 1.87%
  • 1.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.83%
  • 2.32%
  • 17.91%
  • FII
  • DII
  • Others
  • 2.86%
  • 1.64%
  • 1.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.33
  • -3.58
  • -7.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.56
  • -20.02
  • -21.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.01
  • 19.23
  • 24.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.62
  • 28.97
  • 17.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.51
  • 2.06
  • 1.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.44
  • 22.97
  • 18.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
128.73
115.78
11.19%
105.78
97.71
8.26%
121.87
96.63
26.12%
141.78
105.47
34.43%
Expenses
123.95
102.52
20.90%
108.31
100.05
8.26%
128.41
97.96
31.08%
133.25
105.60
26.18%
EBITDA
4.78
13.26
-63.95%
-2.54
-2.34
-
-6.54
-1.33
-
8.53
-0.13
-
EBIDTM
3.72%
11.45%
-2.40%
-2.39%
-5.36%
-1.38%
6.02%
-0.12%
Other Income
34.67
34.39
0.81%
31.90
35.03
-8.94%
23.96
35.56
-32.62%
33.86
36.46
-7.13%
Interest
16.92
12.04
40.53%
16.05
13.12
22.33%
11.84
12.90
-8.22%
12.23
14.55
-15.95%
Depreciation
2.26
2.04
10.78%
2.27
2.03
11.82%
2.09
1.95
7.18%
2.04
1.83
11.48%
PBT
147.88
33.57
340.51%
11.04
17.54
-37.06%
3.49
19.38
-81.99%
28.13
19.95
41.00%
Tax
4.61
6.08
-24.18%
3.95
1.92
105.73%
1.37
1.91
-28.27%
4.51
1.82
147.80%
PAT
143.27
27.49
421.17%
7.09
15.62
-54.61%
2.12
17.47
-87.86%
23.62
18.13
30.28%
PATM
111.29%
23.74%
6.70%
15.99%
1.74%
18.08%
16.66%
17.19%
EPS
28.90
5.54
421.66%
1.43
3.15
-54.60%
0.43
3.52
-87.78%
4.76
3.66
30.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
498.16
415.58
498.77
532.08
482.75
498.58
484.15
390.09
1,302.38
1,264.79
1,236.47
Net Sales Growth
19.87%
-16.68%
-6.26%
10.22%
-3.18%
2.98%
24.11%
-70.05%
2.97%
2.29%
 
Cost Of Goods Sold
337.81
262.64
327.25
334.11
297.88
300.38
290.82
215.02
730.88
724.81
742.07
Gross Profit
160.35
152.95
171.52
197.97
184.86
198.21
193.33
175.07
571.50
539.98
494.41
GP Margin
32.19%
36.80%
34.39%
37.21%
38.29%
39.75%
39.93%
44.88%
43.88%
42.69%
39.99%
Total Expenditure
493.92
406.12
483.48
500.11
455.69
469.67
458.76
361.38
1,191.32
1,189.51
1,171.25
Power & Fuel Cost
-
13.10
15.60
18.01
10.84
10.06
10.16
10.38
10.05
10.01
9.24
% Of Sales
-
3.15%
3.13%
3.38%
2.25%
2.02%
2.10%
2.66%
0.77%
0.79%
0.75%
Employee Cost
-
48.82
53.67
55.44
56.30
57.46
53.34
48.75
89.67
96.30
91.47
% Of Sales
-
11.75%
10.76%
10.42%
11.66%
11.52%
11.02%
12.50%
6.89%
7.61%
7.40%
Manufacturing Exp.
-
24.74
34.30
38.59
41.41
44.36
50.10
42.77
111.34
113.88
133.26
% Of Sales
-
5.95%
6.88%
7.25%
8.58%
8.90%
10.35%
10.96%
8.55%
9.00%
10.78%
General & Admin Exp.
-
15.56
17.29
19.29
19.63
22.00
18.61
15.44
38.11
43.95
41.58
% Of Sales
-
3.74%
3.47%
3.63%
4.07%
4.41%
3.84%
3.96%
2.93%
3.47%
3.36%
Selling & Distn. Exp.
-
29.21
28.44
30.58
26.02
29.90
27.35
21.77
186.47
173.12
137.06
% Of Sales
-
7.03%
5.70%
5.75%
5.39%
6.00%
5.65%
5.58%
14.32%
13.69%
11.08%
Miscellaneous Exp.
-
12.06
6.92
4.11
3.59
5.51
8.36
7.25
24.79
27.44
137.06
% Of Sales
-
2.90%
1.39%
0.77%
0.74%
1.11%
1.73%
1.86%
1.90%
2.17%
1.34%
EBITDA
4.23
9.46
15.29
31.97
27.06
28.91
25.39
28.71
111.06
75.28
65.22
EBITDA Margin
0.85%
2.28%
3.07%
6.01%
5.61%
5.80%
5.24%
7.36%
8.53%
5.95%
5.27%
Other Income
124.39
141.44
60.14
60.83
68.71
79.00
79.28
83.74
111.34
69.35
28.23
Interest
57.04
52.61
15.51
41.08
46.34
62.10
64.38
63.17
100.52
62.67
33.93
Depreciation
8.66
7.84
7.15
5.99
5.68
5.55
5.31
4.88
18.18
18.34
18.04
PBT
190.54
90.44
52.78
45.73
43.74
40.27
34.98
44.40
103.70
63.63
41.48
Tax
14.44
11.74
3.18
13.35
13.66
14.76
11.73
10.82
22.59
20.40
12.30
Tax Rate
7.58%
12.98%
6.03%
24.76%
28.60%
31.13%
30.34%
20.64%
24.33%
30.03%
19.71%
PAT
176.10
78.70
49.60
40.56
34.11
32.66
26.94
41.61
67.72
50.21
48.25
PAT before Minority Interest
176.10
78.70
49.60
40.56
34.11
32.66
26.94
41.61
70.25
47.54
50.11
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.53
2.67
-1.86
PAT Margin
35.35%
18.94%
9.94%
7.62%
7.07%
6.55%
5.56%
10.67%
5.20%
3.97%
3.90%
PAT Growth
123.73%
58.67%
22.29%
18.91%
4.44%
21.23%
-35.26%
-38.56%
34.87%
4.06%
 
EPS
35.50
15.87
10.00
8.18
6.88
6.58
5.43
8.39
13.65
10.12
9.73

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,165.23
909.62
942.80
820.82
517.17
1,026.50
1,007.35
1,126.96
1,089.96
1,065.38
Share Capital
9.91
9.91
9.91
9.91
9.91
9.91
9.91
19.83
19.83
19.83
Total Reserves
1,155.32
899.70
932.88
810.91
507.26
1,016.59
997.43
1,107.13
1,070.13
1,045.55
Non-Current Liabilities
1,172.66
1,230.22
274.16
553.05
823.78
1,104.30
1,209.10
1,345.25
1,850.24
134.74
Secured Loans
1,078.34
1,139.88
3.54
292.10
564.96
841.15
958.16
1,098.44
1,643.55
24.00
Unsecured Loans
0.00
0.00
179.80
169.45
168.61
172.26
162.50
155.78
107.46
6.04
Long Term Provisions
96.51
90.01
90.72
90.72
92.44
91.13
92.48
96.04
98.76
103.23
Current Liabilities
114.44
141.33
466.21
431.09
387.10
335.48
309.68
418.75
518.54
554.51
Trade Payables
47.33
57.74
64.67
58.11
39.54
76.71
61.04
152.90
128.77
135.96
Other Current Liabilities
34.15
33.17
357.60
316.71
305.04
190.69
186.94
93.66
77.44
70.01
Short Term Borrowings
30.18
48.34
39.74
55.58
38.95
57.10
46.71
167.70
278.69
319.56
Short Term Provisions
2.78
2.08
4.20
0.69
3.57
10.98
14.99
4.49
33.64
28.98
Total Liabilities
2,452.33
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
Net Block
373.99
369.29
68.39
54.84
41.37
971.71
971.07
1,029.98
1,045.53
1,051.43
Gross Block
401.74
390.53
83.43
65.74
46.75
1,079.56
1,092.20
1,185.42
1,213.50
1,204.10
Accumulated Depreciation
27.74
21.24
15.04
10.90
5.38
107.85
121.13
133.85
167.97
152.67
Non Current Assets
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
1,086.15
Capital Work in Progress
14.54
18.84
16.46
19.12
16.78
15.18
13.45
36.83
15.76
17.04
Non Current Investment
578.03
468.85
834.38
736.17
457.15
1.11
1.05
2.40
1.44
1.44
Long Term Loans & Adv.
1,164.27
1,168.36
31.73
487.48
753.33
1,181.00
1,247.52
1,189.79
1,695.90
14.20
Other Non Current Assets
2.62
12.15
2.04
0.86
1.19
33.54
41.34
0.70
51.51
2.04
Current Assets
318.87
243.68
730.18
506.49
458.23
263.74
251.69
588.45
672.92
694.78
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.87
0.00
Inventories
59.57
63.78
64.86
57.45
63.93
108.47
97.54
224.15
227.57
247.13
Sundry Debtors
54.31
77.23
89.98
99.52
85.56
76.14
89.87
191.92
177.10
171.54
Cash & Bank
42.13
38.41
57.38
51.05
33.82
32.99
20.32
108.41
200.81
217.24
Other Current Assets
162.86
35.84
6.92
7.11
274.92
46.13
43.96
63.97
66.56
58.86
Short Term Loans & Adv.
144.67
28.43
511.03
291.36
259.93
27.76
24.72
39.60
38.73
46.03
Net Current Assets
204.43
102.35
263.96
75.40
71.13
-71.74
-57.99
169.69
154.39
140.27
Total Assets
2,452.33
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
7.23
-12.70
38.44
11.37
27.03
40.09
-20.42
51.00
103.51
-26.09
PBT
90.44
52.78
53.91
47.76
47.42
38.67
52.44
92.84
67.94
62.41
Adjustment
-60.01
-31.64
-11.07
-15.90
-15.16
0.07
-10.37
27.86
29.02
13.96
Changes in Working Capital
-10.31
-26.89
14.38
-6.39
4.73
11.06
-57.46
-43.32
28.16
-87.40
Cash after chg. in Working capital
20.13
-5.76
57.22
25.47
36.98
49.80
-15.39
77.38
125.12
-11.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.90
-6.94
-18.78
-14.10
-9.95
-9.71
-5.03
-26.38
-21.61
-15.06
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
102.41
-606.00
288.10
268.40
241.91
138.51
21.90
706.01
-1,673.11
-36.00
Net Fixed Assets
-4.26
-301.31
-2.20
-6.55
1,003.43
16.03
79.98
8.12
-6.96
-600.99
Net Investments
-1.14
293.47
-3.28
8.25
-308.31
0.00
1.44
29.10
-0.87
33.32
Others
107.81
-598.16
293.58
266.70
-453.21
122.48
-59.52
668.79
-1,665.28
531.67
Cash from Financing Activity
-105.47
625.24
-323.04
-279.02
-274.74
-168.64
-3.77
-751.42
1,521.31
94.43
Net Cash Inflow / Outflow
4.18
6.55
3.50
0.75
-5.80
9.96
-2.30
5.59
-48.30
32.33
Opening Cash & Equivalents
26.03
19.48
15.97
15.22
21.02
11.06
43.21
51.42
99.72
32.30
Closing Cash & Equivalent
30.20
26.03
19.48
15.97
15.22
21.02
11.06
43.21
51.42
64.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
235.06
183.49
190.19
165.58
104.33
71.26
67.39
41.44
42.03
39.55
ROA
3.33%
2.50%
2.33%
1.93%
1.56%
1.08%
1.54%
2.20%
1.81%
3.58%
ROE
7.59%
5.35%
4.60%
5.10%
7.50%
7.84%
11.17%
16.98%
11.75%
13.17%
ROCE
6.53%
3.81%
6.12%
5.95%
6.97%
6.30%
6.55%
8.94%
8.06%
14.10%
Fixed Asset Turnover
1.05
2.11
7.14
8.83
0.99
0.49
0.38
1.23
1.18
1.52
Receivable days
57.65
61.00
64.90
68.00
52.97
56.38
119.07
45.59
44.60
41.52
Inventory Days
54.06
46.93
41.89
44.60
56.47
69.96
135.93
55.81
60.73
60.64
Payable days
72.52
43.25
41.41
40.10
47.02
56.42
112.10
43.21
41.40
47.56
Cash Conversion Cycle
39.19
64.69
65.38
72.50
62.42
69.92
142.91
58.19
63.93
54.60
Total Debt/Equity
0.95
1.31
0.57
0.98
1.98
3.53
4.01
3.52
4.92
0.97
Interest Cover
2.72
4.40
2.31
2.03
1.76
1.60
1.83
1.92
2.08
2.84

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.