Nifty

:

24631.30

Sensex

:

80597.66

11.95 (0.05%)
57.75 (0.07%)

Login

Nifty
Sensex

:
:

24631.30
80597.66

11.95 (0.05%)
57.75 (0.07%)

Gokaldas Exports Ltd.

Textile

Rating :

47/99

BSE: 532630 | NSE: GOKEX

Watchlist

NSE BSE

714.95

14-Aug-2025

Open
High
Low
Previous Close

703
717.8
701.6
707.10

Volume
Traded Value (lacs)
52 Week High
52 Week Low

347150
246718362.05
1262.15
679

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,234.36
30.29
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,711.53
N/A
2.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.11
11.65
9.94

EBITDA CAGR (%)

10 Years
5 Years
3 Years

26.12
28.22
6.50

PAT CAGR (%)

10 Years
5 Years
3 Years

14.21
33.93
3.81

P:E (Median)

8 Years
5 Years
3 Years

14.57
30.04
37.72

P:BV (Average)

8 Years
5 Years
3 Years

2.65
3.15
3.67

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.42
13.89
16.31

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 21.55 22.18 35.48 48.14
P/E Ratio 33.18 32.23 20.15 14.85
Revenue 2193 3864 4422 5150
EBITDA 283 371 467 595
Net Income 131 159 246 337
ROA 6.4 5.1
P/B Ratio 3.38 2.46 2.03 1.89
ROE 12.03 9.4 11.03 13.36
FCFF -885 -188 4 122
FCFF Yield -12 -2.55 0.06 1.65
Net Debt 522 360 -91 -76
BVPS 211.66 291.14 352.45 379.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 638.22 563.95 13.17% 655.18 582.78 12.42% 625.23 544.90 14.74% 632.35 497.12 27.20%
Expenses 576.29 512.16 12.52% 586.44 504.11 16.33% 560.38 479.44 16.88% 573.36 446.74 28.34%
EBITDA 61.92 51.78 19.58% 68.74 78.67 -12.62% 64.84 65.46 -0.95% 58.98 50.39 17.05%
EBIDTM 9.70% 9.18% 10.49% 13.50% 10.37% 12.01% 9.33% 10.14%
Other Income 31.72 16.96 87.03% 32.56 9.35 248.24% 25.51 12.48 104.41% 24.55 12.36 98.62%
Interest 8.91 5.84 52.57% 5.17 8.14 -36.49% 5.26 5.25 0.19% 4.06 5.48 -25.91%
Depreciation 23.81 18.13 31.33% 20.36 20.98 -2.96% 20.18 20.10 0.40% 19.07 19.39 -1.65%
PBT 60.93 44.77 36.10% 75.78 58.91 28.64% 64.91 52.59 23.43% 60.40 37.88 59.45%
Tax 12.95 8.29 56.21% 22.98 0.41 5,504.88% 15.50 13.52 14.64% 7.77 6.88 12.94%
PAT 47.97 36.48 31.50% 52.80 58.50 -9.74% 49.41 39.07 26.47% 52.63 31.00 69.77%
PATM 7.52% 6.47% 8.06% 10.04% 7.90% 7.17% 8.32% 6.24%
EPS 6.56 4.99 31.46% 7.22 8.00 -9.75% 6.76 5.35 26.36% 7.20 4.24 69.81%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 955.79 932.13 2.54% 1,015.34 812.42 24.98% 987.77 551.57 79.08% 929.00 500.25 85.71%
Expenses 858.49 857.16 0.16% 892.80 727.95 22.65% 883.86 489.27 80.65% 859.45 453.21 89.64%
EBITDA 97.29 74.97 29.77% 122.54 84.47 45.07% 103.91 62.30 66.79% 69.55 47.04 47.85%
EBIDTM 10.18% 8.04% 12.07% 10.40% 10.52% 11.30% 7.49% 9.40%
Other Income 21.38 7.60 181.32% 19.52 5.55 251.71% 13.01 8.21 58.47% 12.81 8.76 46.23%
Interest 22.49 18.80 19.63% 21.49 19.65 9.36% 19.16 5.46 250.92% 17.98 5.71 214.89%
Depreciation 39.38 27.67 42.32% 41.52 27.44 51.31% 30.43 21.50 41.53% 28.78 20.75 38.70%
PBT 56.81 36.10 57.37% 79.05 42.94 84.09% 67.32 43.55 54.58% 35.60 29.33 21.38%
Tax 15.33 8.92 71.86% 26.19 -1.35 - 16.98 13.13 29.32% 7.44 5.62 32.38%
PAT 41.47 27.18 52.58% 52.86 44.28 19.38% 50.34 30.42 65.48% 28.16 23.71 18.77%
PATM 4.34% 2.92% 5.21% 5.45% 5.10% 5.52% 3.03% 4.74%
EPS 5.67 3.82 48.43% 7.40 6.99 5.87% 7.04 5.02 40.24% 3.94 3.91 0.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,550.98 2,139.06 2,221.09 1,789.09 1,209.32 1,367.91 1,173.37 1,030.95 914.61 1,122.70 1,070.12 Net Sales Growth 16.55% -3.69% 24.15% 47.94% -11.59% 16.58% 13.81% 12.72% -18.53% 4.91% Cost Of Goods Sold 1,238.32 997.72 1,176.66 887.10 603.49 688.87 522.65 536.70 482.87 595.40 546.21 Gross Profit 1,312.66 1,141.34 1,044.43 901.99 605.83 679.04 650.73 494.26 431.73 527.30 523.91 GP Margin 51.46% 53.36% 47.02% 50.42% 50.10% 49.64% 55.46% 47.94% 47.20% 46.97% 48.96% Total Expenditure 2,296.47 1,884.66 1,958.45 1,606.15 1,108.70 1,293.73 1,111.62 1,054.18 945.87 1,085.38 1,048.74 Power & Fuel Cost - 33.97 30.87 26.01 20.20 23.53 24.08 22.57 12.25 13.88 14.30 % Of Sales - 1.59% 1.39% 1.45% 1.67% 1.72% 2.05% 2.19% 1.34% 1.24% 1.34% Employee Cost - 706.38 619.02 538.50 371.22 466.99 394.48 335.53 107.90 121.83 126.73 % Of Sales - 33.02% 27.87% 30.10% 30.70% 34.14% 33.62% 32.55% 11.80% 10.85% 11.84% Manufacturing Exp. - 54.69 53.43 62.97 34.43 35.63 39.73 52.85 265.99 279.34 299.20 % Of Sales - 2.56% 2.41% 3.52% 2.85% 2.60% 3.39% 5.13% 29.08% 24.88% 27.96% General & Admin Exp. - 56.72 44.19 43.87 38.57 35.22 68.19 67.48 35.71 39.15 25.75 % Of Sales - 2.65% 1.99% 2.45% 3.19% 2.57% 5.81% 6.55% 3.90% 3.49% 2.41% Selling & Distn. Exp. - 18.43 20.43 32.08 16.52 19.00 22.60 23.03 19.14 13.91 16.91 % Of Sales - 0.86% 0.92% 1.79% 1.37% 1.39% 1.93% 2.23% 2.09% 1.24% 1.58% Miscellaneous Exp. - 16.75 13.85 15.62 24.27 24.49 39.90 16.03 22.00 21.85 16.91 % Of Sales - 0.78% 0.62% 0.87% 2.01% 1.79% 3.40% 1.55% 2.41% 1.95% 1.84% EBITDA 254.48 254.40 262.64 182.94 100.62 74.18 61.75 -23.23 -31.26 37.32 21.38 EBITDA Margin 9.98% 11.89% 11.82% 10.23% 8.32% 5.42% 5.26% -2.25% -3.42% 3.32% 2.00% Other Income 114.34 45.52 37.25 32.04 12.08 29.13 21.59 47.09 39.29 28.26 46.18 Interest 23.40 24.16 25.35 39.95 34.26 36.55 32.90 37.44 36.36 39.46 46.83 Depreciation 83.42 78.79 70.75 58.29 52.14 54.34 19.19 16.42 17.46 20.46 29.92 PBT 262.02 196.96 203.77 116.73 26.30 12.42 31.26 -30.00 -45.79 5.66 -9.20 Tax 59.20 32.80 31.42 0.00 0.06 0.00 -0.63 0.88 0.42 -9.59 0.00 Tax Rate 22.59% 16.65% 14.97% 0.00% 0.23% 0.00% -2.52% -2.93% -0.92% -18.77% 0.00% PAT 202.81 164.16 178.40 116.73 26.24 32.36 25.63 -30.88 -46.21 60.67 34.36 PAT before Minority Interest 202.81 164.16 178.40 116.73 26.24 32.36 25.63 -30.88 -46.21 60.67 34.36 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.95% 7.67% 8.03% 6.52% 2.17% 2.37% 2.18% -3.00% -5.05% 5.40% 3.21% PAT Growth 22.88% -7.98% 52.83% 344.86% -18.91% 26.26% - - - 76.57% EPS 27.74 22.46 24.40 15.97 3.59 4.43 3.51 -4.22 -6.32 8.30 4.70

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 3,887.90 2,378.88 2,222.20 1,790.32 1,210.73 1,370.95 1,174.52 1,031.28 930.47 1,142.92 1,090.23 Net Sales Growth 39.03% 7.05% 24.12% 47.87% -11.69% 16.72% 13.89% 10.83% -18.59% 4.83% Cost Of Goods Sold 1,889.40 1,135.13 1,177.17 888.20 605.04 691.95 523.25 536.35 481.77 593.46 541.03 Gross Profit 1,998.50 1,243.76 1,045.02 902.12 605.69 679.00 651.26 494.93 448.71 549.46 549.20 GP Margin 51.40% 52.28% 47.03% 50.39% 50.03% 49.53% 55.45% 47.99% 48.22% 48.08% 50.37% Total Expenditure 3,494.60 2,126.28 1,958.11 1,605.91 1,109.24 1,298.06 1,112.72 1,054.57 962.39 1,105.63 1,065.43 Power & Fuel Cost - 37.95 30.91 26.01 19.07 23.59 24.13 22.76 20.93 22.54 23.28 % Of Sales - 1.60% 1.39% 1.45% 1.58% 1.72% 2.05% 2.21% 2.25% 1.97% 2.14% Employee Cost - 777.59 619.32 538.78 371.56 467.42 394.96 339.02 308.19 345.79 370.45 % Of Sales - 32.69% 27.87% 30.09% 30.69% 34.09% 33.63% 32.87% 33.12% 30.25% 33.98% Manufacturing Exp. - 62.84 53.48 63.05 35.67 35.67 39.76 54.73 46.52 45.99 44.06 % Of Sales - 2.64% 2.41% 3.52% 2.95% 2.60% 3.39% 5.31% 5.00% 4.02% 4.04% General & Admin Exp. - 69.68 42.92 42.06 36.96 33.75 67.95 68.83 56.07 55.94 44.33 % Of Sales - 2.93% 1.93% 2.35% 3.05% 2.46% 5.79% 6.67% 6.03% 4.89% 4.07% Selling & Distn. Exp. - 22.44 20.43 32.08 16.52 19.00 22.60 23.03 19.14 13.91 16.91 % Of Sales - 0.94% 0.92% 1.79% 1.36% 1.39% 1.92% 2.23% 2.06% 1.22% 1.55% Miscellaneous Exp. - 20.65 13.88 15.73 24.42 26.68 40.06 9.85 29.77 28.00 16.91 % Of Sales - 0.87% 0.62% 0.88% 2.02% 1.95% 3.41% 0.96% 3.20% 2.45% 2.33% EBITDA 393.29 252.60 264.09 184.41 101.49 72.89 61.80 -23.29 -31.92 37.29 24.80 EBITDA Margin 10.12% 10.62% 11.88% 10.30% 8.38% 5.32% 5.26% -2.26% -3.43% 3.26% 2.27% Other Income 66.72 31.51 31.72 31.78 12.21 29.21 21.68 47.09 41.53 32.21 47.26 Interest 81.12 36.34 25.72 40.21 34.46 36.82 32.91 37.45 36.41 39.77 46.88 Depreciation 140.11 88.77 71.75 58.95 52.62 54.82 19.22 16.46 18.30 22.18 33.21 PBT 238.78 158.99 198.34 117.03 26.62 10.45 31.34 -30.12 -45.10 7.56 -8.03 Tax 65.94 28.02 31.42 -0.05 0.13 0.00 -0.50 0.88 2.14 -8.02 0.83 Tax Rate 27.62% 17.62% 15.37% -0.04% 0.49% 0.00% -1.99% -2.92% -4.75% -15.04% 2.34% PAT 172.83 130.97 172.97 117.08 26.49 30.39 25.58 -31.00 -47.24 61.34 34.69 PAT before Minority Interest 172.83 130.97 172.97 117.08 26.49 30.39 25.58 -31.00 -47.24 61.34 34.69 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.45% 5.51% 7.78% 6.54% 2.19% 2.22% 2.18% -3.01% -5.08% 5.37% 3.18% PAT Growth 37.61% -24.28% 47.74% 341.98% -12.83% 18.80% - - - 76.82% EPS 23.64 17.92 23.66 16.02 3.62 4.16 3.50 -4.24 -6.46 8.39 4.75

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,341.57 892.99 709.63 291.87 228.66 239.55 130.04 165.50 212.83 156.46 Share Capital 31.69 30.29 29.49 21.45 21.41 21.41 17.48 17.46 17.39 17.30 Total Reserves 1,262.92 838.79 667.42 254.41 195.93 213.35 109.93 148.02 195.44 139.16 Non-Current Liabilities 37.25 67.48 98.91 101.61 32.43 4.07 3.70 4.54 -6.87 29.53 Secured Loans 0.00 0.07 2.38 18.84 0.00 0.00 0.00 0.00 0.00 26.74 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 14.19 13.32 6.62 5.22 4.51 4.07 3.70 4.54 2.72 2.79 Current Liabilities 540.33 351.54 405.68 604.73 677.38 578.94 660.45 624.16 509.08 458.56 Trade Payables 138.22 83.79 117.53 85.52 113.77 85.49 97.81 79.83 104.12 100.99 Other Current Liabilities 195.83 214.81 194.90 168.03 142.24 86.84 69.51 64.38 80.05 85.58 Short Term Borrowings 156.76 9.00 56.02 319.95 390.95 380.70 472.45 474.22 313.05 262.04 Short Term Provisions 49.52 43.94 37.22 31.22 30.43 25.91 20.68 5.73 11.86 9.95 Total Liabilities 1,919.15 1,312.01 1,214.22 998.21 938.47 822.56 794.19 794.20 715.04 644.55 Net Block 253.84 260.72 281.63 235.43 171.21 107.18 95.39 93.80 91.56 125.12 Gross Block 548.28 499.70 470.92 384.97 276.58 158.77 129.96 111.26 373.59 419.96 Accumulated Depreciation 294.45 238.98 189.30 149.53 105.37 51.60 34.57 17.46 282.03 294.84 Non Current Assets 997.35 438.69 386.48 440.28 378.61 300.33 302.24 284.54 163.82 187.47 Capital Work in Progress 0.00 0.00 0.00 0.00 0.79 1.45 0.07 0.90 2.48 2.19 Non Current Investment 348.08 20.75 19.90 19.88 19.88 19.88 19.88 28.90 28.91 32.18 Long Term Loans & Adv. 389.40 155.68 66.26 35.42 47.31 36.10 42.90 20.37 31.06 19.11 Other Non Current Assets 6.03 1.54 18.69 149.55 139.42 135.73 144.00 140.57 9.82 8.86 Current Assets 921.80 873.32 827.74 557.92 559.87 522.23 491.95 509.65 551.21 457.08 Current Investments 155.93 343.99 154.45 36.81 35.51 0.00 0.00 0.00 0.00 0.00 Inventories 362.68 292.29 432.53 257.63 286.30 257.71 173.32 186.58 193.84 208.65 Sundry Debtors 209.78 135.82 92.17 179.84 143.53 161.67 216.16 211.64 79.85 77.33 Cash & Bank 86.04 20.89 12.57 14.98 12.23 11.10 17.24 44.80 209.18 70.41 Other Current Assets 107.38 40.63 89.53 37.77 82.29 91.75 85.22 66.63 68.36 100.70 Short Term Loans & Adv. 62.40 39.70 46.48 30.90 31.99 35.97 25.21 6.33 12.90 11.01 Net Current Assets 381.47 521.78 422.06 -46.80 -117.52 -56.71 -168.50 -114.50 42.13 -1.48 Total Assets 1,919.15 1,312.01 1,214.22 998.20 938.48 822.56 794.19 794.19 715.03 644.55

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,291.34 886.25 708.18 290.07 226.61 240.38 130.90 169.41 215.88 158.84 Share Capital 31.69 30.29 29.49 21.45 21.41 21.41 17.48 17.46 17.39 17.30 Total Reserves 1,212.69 832.05 665.96 252.60 193.88 214.18 110.80 151.93 198.48 141.54 Non-Current Liabilities 395.64 79.23 100.43 102.86 33.27 4.12 3.70 4.54 -6.87 29.60 Secured Loans 280.98 9.64 2.38 18.84 0.00 0.00 0.00 0.00 0.00 26.74 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 15.01 13.47 6.68 5.27 4.55 4.12 3.70 4.54 2.72 2.79 Current Liabilities 1,013.31 345.88 390.88 590.19 664.09 564.82 646.49 626.83 517.69 470.62 Trade Payables 184.06 84.01 117.84 85.97 114.29 85.72 97.99 84.68 106.77 102.59 Other Current Liabilities 451.85 208.89 179.78 153.03 128.41 72.47 55.30 51.67 70.50 83.27 Short Term Borrowings 321.43 9.00 56.02 319.95 390.95 380.70 472.45 474.22 313.05 262.04 Short Term Provisions 55.97 43.98 37.24 31.24 30.44 25.93 20.75 16.26 27.37 22.71 Total Liabilities 2,700.29 1,311.36 1,199.49 983.12 923.97 809.32 781.09 800.78 726.70 659.06 Net Block 1,135.94 279.76 287.90 237.38 172.41 107.39 95.63 97.45 96.06 134.78 Gross Block 1,520.35 519.91 478.93 387.99 278.39 159.11 130.30 115.75 409.16 459.94 Accumulated Depreciation 384.42 240.15 191.03 150.61 105.97 51.73 34.67 18.30 313.10 325.16 Non Current Assets 1,313.69 431.58 369.87 423.33 361.11 281.81 284.09 282.03 163.08 188.27 Capital Work in Progress 127.99 107.87 11.04 0.00 0.79 1.45 0.07 0.90 2.48 2.19 Non Current Investment 3.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Long Term Loans & Adv. 42.83 42.42 52.51 36.40 48.49 37.25 44.38 42.85 54.64 42.35 Other Non Current Assets 3.79 1.54 18.41 149.55 139.42 135.73 144.00 140.82 9.90 8.94 Current Assets 1,386.60 879.79 828.85 559.78 562.86 527.52 497.01 518.75 563.61 470.79 Current Investments 155.93 343.99 154.45 36.81 35.51 0.00 0.00 0.00 0.00 0.00 Inventories 603.60 292.99 433.62 259.20 289.24 262.69 178.02 191.52 199.18 213.21 Sundry Debtors 352.52 135.83 92.19 179.84 143.53 161.70 216.16 213.92 84.96 82.15 Cash & Bank 127.34 23.99 12.68 15.26 12.29 11.19 17.42 45.96 211.16 73.96 Other Current Assets 147.21 40.54 89.40 37.77 82.29 91.95 85.40 67.35 68.31 101.47 Short Term Loans & Adv. 89.34 42.45 46.50 30.90 31.99 35.98 25.38 6.79 12.71 11.51 Net Current Assets 373.29 533.91 437.97 -30.41 -101.23 -37.31 -149.49 -108.08 45.92 0.16 Total Assets 2,700.29 1,311.37 1,199.49 983.11 923.97 809.33 781.10 800.78 726.69 659.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 130.28 368.45 120.94 117.71 97.86 51.26 25.18 11.69 84.43 69.31 PBT 196.96 203.77 116.73 26.30 32.36 25.00 -30.00 -45.79 51.08 34.36 Adjustment 75.37 91.20 87.43 87.64 61.77 51.33 45.37 44.46 4.55 22.48 Changes in Working Capital -101.00 112.18 -70.03 1.40 3.39 -29.04 11.00 13.94 30.64 14.38 Cash after chg. in Working capital 171.33 407.15 134.12 115.33 97.52 47.28 26.36 12.60 86.26 71.22 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -41.06 -38.71 -13.19 2.38 0.34 3.98 -1.19 -0.91 -1.83 -1.91 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 -447.53 -282.96 -57.00 -32.25 -38.62 0.00 -13.69 26.33 -83.30 -17.00 Net Fixed Assets -48.58 -28.78 -85.95 -107.60 -117.15 -30.19 -17.87 263.91 46.08 17.85 Net Investments -139.27 -190.39 -117.66 -1.30 -35.51 0.00 9.02 0.01 3.27 0.00 Others -259.68 -63.79 146.61 76.65 114.04 30.19 -4.84 -237.59 -132.65 -34.85 Cash from Financing Activity 317.89 -84.61 -41.87 -85.44 -43.87 -56.90 -39.75 -54.44 4.38 -36.79 Net Cash Inflow / Outflow 0.63 0.88 22.07 0.03 15.36 -5.65 -28.26 -16.43 5.52 15.52 Opening Cash & Equivalents 13.45 12.57 -9.49 -9.52 -24.88 -19.23 9.03 24.49 49.12 33.60 Closing Cash & Equivalent 14.09 13.45 12.57 -9.49 -9.52 -24.88 -19.23 8.07 54.64 49.12

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -177.06 368.82 117.20 118.71 98.60 51.14 25.14 11.75 82.51 67.94 PBT 158.99 198.34 117.03 26.62 30.39 25.08 -30.12 -45.10 53.32 35.52 Adjustment 106.56 98.13 88.60 88.29 62.49 51.33 43.64 47.15 6.96 25.39 Changes in Working Capital -401.37 110.82 -75.00 1.20 5.37 -29.20 13.03 11.19 25.90 6.80 Cash after chg. in Working capital -135.81 407.29 130.63 116.11 98.25 47.21 26.54 13.24 86.18 67.71 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -41.25 -38.47 -13.43 2.60 0.35 3.93 -1.40 -1.49 -3.67 0.23 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 -537.42 -291.35 -52.29 -32.22 -38.59 0.04 -13.67 25.70 -82.90 -16.35 Net Fixed Assets -48.58 -28.78 -85.95 -107.60 -117.15 -30.19 -17.87 263.91 46.08 17.85 Net Investments -139.27 -190.39 -117.66 -1.30 -35.51 0.00 9.02 0.01 3.27 0.00 Others -349.57 -72.18 151.32 76.68 114.07 30.23 -4.82 -238.22 -132.25 -34.20 Cash from Financing Activity 753.23 -75.43 -43.02 -86.23 -44.67 -56.92 -39.76 -54.50 4.14 -36.79 Net Cash Inflow / Outflow 38.76 2.04 21.89 0.25 15.33 -5.74 -28.29 -17.05 3.75 14.80 Opening Cash & Equivalents 14.72 12.68 -9.21 -9.46 -24.79 -19.06 9.23 26.27 52.67 37.86 Closing Cash & Equivalent 54.25 14.72 12.68 -9.21 -9.46 -24.79 -19.06 9.23 56.41 52.67

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 204.25 143.46 118.17 64.31 50.75 54.83 36.45 47.38 61.18 45.23 ROA 10.16% 14.12% 10.55% 2.71% 3.68% 3.17% -3.89% -6.12% 8.92% 5.49% ROE 15.17% 22.78% 24.00% 10.64% 14.32% 14.15% -21.09% -24.43% 32.86% 24.74% ROCE 18.29% 27.82% 21.92% 9.49% 11.11% 9.47% 1.20% -1.58% 17.69% 18.05% Fixed Asset Turnover 4.08 4.58 4.18 3.66 6.28 8.13 8.55 3.79 2.83 2.49 Receivable days 29.49 18.73 27.75 48.80 40.72 58.77 75.69 57.88 25.54 29.80 Inventory Days 55.88 59.56 70.40 82.09 72.58 67.04 63.68 75.53 65.41 70.02 Payable days 40.61 31.23 41.77 60.27 28.47 31.95 32.65 37.64 35.23 37.76 Cash Conversion Cycle 44.76 47.06 56.37 70.62 84.82 93.85 106.73 95.77 55.72 62.06 Total Debt/Equity 0.12 0.03 0.09 1.32 1.80 1.62 3.71 2.87 1.61 1.99 Interest Cover 9.15 9.28 3.92 1.77 1.89 1.76 0.20 -0.26 2.29 1.73

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 196.33 142.35 117.79 63.89 50.27 55.02 36.70 48.50 62.05 45.91 ROA 6.53% 13.78% 10.73% 2.78% 3.51% 3.22% -3.92% -6.18% 8.85% 5.39% ROE 12.43% 22.22% 24.17% 10.83% 13.48% 14.06% -20.83% -24.52% 32.74% 24.56% ROCE 13.79% 27.20% 22.06% 9.60% 10.85% 9.47% 1.18% -1.44% 18.09% 18.23% Fixed Asset Turnover 2.33 4.45 4.13 3.63 6.27 8.12 8.39 3.57 2.63 2.31 Receivable days 37.46 18.73 27.73 48.74 40.63 58.71 76.07 58.27 26.66 30.58 Inventory Days 68.78 59.67 70.62 82.67 73.47 68.48 65.37 76.17 65.79 69.74 Payable days 43.10 31.29 41.88 60.41 28.54 31.98 33.38 39.66 35.97 38.21 Cash Conversion Cycle 63.15 47.11 56.48 71.01 85.57 95.21 108.06 94.77 56.47 62.11 Total Debt/Equity 0.50 0.04 0.09 1.33 1.82 1.62 3.68 2.80 1.59 1.96 Interest Cover 5.38 8.95 3.91 1.77 1.83 1.76 0.20 -0.24 2.34 1.76

Top Investors:

nippon life india trustee ltd-a/c nippon india sma

sbi magnum children's benefit fund - investment pl

goldman sachs funds - goldman sachs india equity p

hsbc business cycles fund

aditya birla sun life trustee private limited a/c

sbi life insurance co. ltd

fidelity funds - india focus fund

tata mutual fund - tata small cap fund

union flexi cap fund

custody bank of japan, ltd. re: rb amundi india sm

Annual Reports:

News Update:

No Latest News!

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.

Feedback