Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Solvent Extraction

Rating :
62/99

BSE: 539725 | NSE: GOKULAGRO

13.55
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  13.60
  •  13.80
  •  13.40
  •  13.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15089
  •  2.06
  •  19.15
  •  7.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 180.17
  • 7.53
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 219.92
  • N/A
  • 0.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.80%
  • 0.00%
  • 10.92%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 17.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.99
  • 3.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.81
  • 2.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.32
  • 7.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,882.89
1,226.20
53.55%
1,542.53
1,278.68
20.63%
1,471.40
962.89
52.81%
1,610.98
1,293.33
24.56%
Expenses
1,852.12
1,197.29
54.69%
1,513.87
1,249.22
21.19%
1,443.16
926.67
55.74%
1,577.85
1,261.15
25.11%
EBITDA
30.78
28.91
6.47%
28.67
29.46
-2.68%
28.24
36.22
-22.03%
33.13
32.18
2.95%
EBIDTM
1.63%
2.36%
1.86%
2.30%
14.01%
14.01%
2.06%
2.49%
Other Income
3.60
3.18
13.21%
3.08
2.19
40.64%
4.12
2.64
56.06%
3.65
2.72
34.19%
Interest
16.92
20.80
-18.65%
15.47
20.86
-25.84%
20.98
21.08
-0.47%
21.20
18.52
14.47%
Depreciation
6.42
5.28
21.59%
7.44
5.22
42.53%
6.60
5.37
22.91%
5.53
8.27
-33.13%
PBT
11.04
6.02
83.39%
8.84
5.56
58.99%
4.78
12.41
-61.48%
10.05
8.12
23.77%
Tax
3.52
1.59
121.38%
2.84
1.21
134.71%
1.52
4.27
-64.40%
2.89
-0.13
-
PAT
7.52
4.43
69.75%
6.00
4.35
37.93%
3.25
8.13
-60.02%
7.16
8.25
-13.21%
PATM
0.40%
0.36%
0.39%
0.34%
7.11%
7.11%
0.44%
0.64%
EPS
0.57
0.34
67.65%
0.45
0.33
36.36%
0.25
0.62
-59.68%
0.54
0.63
-14.29%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
6,507.80
5,585.92
4,545.21
5,059.73
4,303.79
3,631.89
686.93
Net Sales Growth
36.69%
22.90%
-10.17%
17.56%
18.50%
428.71%
 
Cost Of Goods Sold
9,460.23
5,295.41
4,249.17
4,796.05
4,057.36
3,429.42
662.73
Gross Profit
-2,952.43
290.52
296.04
263.68
246.43
202.47
24.20
GP Margin
-45.37%
5.20%
6.51%
5.21%
5.73%
5.57%
3.52%
Total Expenditure
6,387.00
5,466.18
4,427.54
4,952.84
4,219.68
3,579.13
688.72
Power & Fuel Cost
-
39.49
39.44
40.57
36.86
35.66
10.45
% Of Sales
-
0.71%
0.87%
0.80%
0.86%
0.98%
1.52%
Employee Cost
-
21.18
24.06
21.94
17.18
16.98
3.46
% Of Sales
-
0.38%
0.53%
0.43%
0.40%
0.47%
0.50%
Manufacturing Exp.
-
14.42
12.37
13.44
13.95
12.09
2.22
% Of Sales
-
0.26%
0.27%
0.27%
0.32%
0.33%
0.32%
General & Admin Exp.
-
14.87
17.17
16.25
15.92
10.34
1.48
% Of Sales
-
0.27%
0.38%
0.32%
0.37%
0.28%
0.22%
Selling & Distn. Exp.
-
57.02
57.92
64.15
78.32
55.09
7.95
% Of Sales
-
1.02%
1.27%
1.27%
1.82%
1.52%
1.16%
Miscellaneous Exp.
-
23.80
27.42
0.43
0.10
19.55
0.43
% Of Sales
-
0.43%
0.60%
0.01%
0.00%
0.54%
0.06%
EBITDA
120.82
119.74
117.67
106.89
84.11
52.76
-1.79
EBITDA Margin
1.86%
2.14%
2.59%
2.11%
1.95%
1.45%
-0.26%
Other Income
14.45
13.13
9.94
10.73
20.81
35.15
18.95
Interest
74.57
83.84
83.71
69.70
53.44
58.04
15.86
Depreciation
25.99
22.62
29.83
27.71
20.70
15.21
-0.41
PBT
34.71
26.41
14.06
20.20
30.78
14.66
1.71
Tax
10.77
7.21
3.18
4.74
10.77
5.25
-1.82
Tax Rate
31.03%
27.30%
22.62%
23.47%
34.99%
35.81%
-106.43%
PAT
23.93
19.19
10.88
15.46
20.00
9.41
3.53
PAT before Minority Interest
23.93
19.19
10.88
15.46
20.00
9.41
3.53
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.37%
0.34%
0.24%
0.31%
0.46%
0.26%
0.51%
PAT Growth
-4.89%
76.38%
-29.62%
-22.70%
112.54%
166.57%
 
EPS
1.81
1.45
0.82
1.17
1.52
0.71
0.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
300.58
234.67
221.36
206.39
186.36
157.34
Share Capital
71.38
26.38
26.38
26.38
26.38
0.05
Total Reserves
229.20
208.29
194.98
180.01
159.98
157.29
Non-Current Liabilities
53.70
56.74
50.56
35.94
29.63
23.02
Secured Loans
33.66
52.81
46.44
32.81
1.21
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
25.00
25.00
Long Term Provisions
1.55
1.18
0.69
0.52
0.39
0.28
Current Liabilities
1,104.97
1,007.15
1,033.18
1,046.53
1,051.82
804.29
Trade Payables
838.06
728.16
704.32
758.80
831.35
510.78
Other Current Liabilities
58.62
37.77
38.47
25.77
16.25
5.46
Short Term Borrowings
207.39
239.15
285.99
250.85
198.87
284.15
Short Term Provisions
0.90
2.07
4.41
11.11
5.35
3.89
Total Liabilities
1,459.25
1,298.56
1,305.10
1,288.86
1,267.81
984.65
Net Block
240.15
215.81
222.27
177.94
135.16
142.58
Gross Block
473.15
427.91
405.22
333.47
270.13
262.45
Accumulated Depreciation
233.00
212.11
182.95
155.53
134.97
119.87
Non Current Assets
252.70
239.55
241.74
205.91
174.14
160.93
Capital Work in Progress
2.89
10.92
10.31
14.93
33.07
4.89
Non Current Investment
0.00
0.00
0.00
0.00
0.00
9.36
Long Term Loans & Adv.
1.94
5.00
3.18
6.97
5.91
4.10
Other Non Current Assets
7.72
7.82
5.97
6.07
0.00
0.00
Current Assets
1,206.55
1,059.01
1,063.36
1,082.95
1,093.66
823.72
Current Investments
13.49
11.73
10.90
0.19
25.25
32.00
Inventories
468.58
472.68
413.86
352.32
369.58
315.49
Sundry Debtors
379.30
338.29
377.18
386.19
294.22
234.98
Cash & Bank
220.35
121.50
124.06
238.28
248.42
79.22
Other Current Assets
124.83
18.92
17.84
16.58
156.19
162.02
Short Term Loans & Adv.
107.99
95.89
119.51
89.39
147.66
158.30
Net Current Assets
101.58
51.87
30.18
36.42
41.84
19.43
Total Assets
1,459.25
1,298.56
1,305.10
1,288.86
1,267.80
984.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
113.88
101.71
-52.24
-7.44
132.98
PBT
26.23
14.02
19.69
31.13
14.59
Adjustment
72.84
88.77
64.20
33.55
15.05
Changes in Working Capital
18.13
1.30
-129.43
-65.20
106.91
Cash after chg. in Working capital
117.21
104.09
-45.54
-0.52
136.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.33
-2.38
-6.70
-6.92
-3.57
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-31.82
-14.89
-68.30
11.38
-14.47
Net Fixed Assets
-36.62
-23.28
-66.92
-45.20
Net Investments
-1.76
-0.83
-10.71
25.06
Others
6.56
9.22
9.33
31.52
Cash from Financing Activity
-65.57
-98.48
2.82
32.52
-49.42
Net Cash Inflow / Outflow
16.50
-11.66
-117.73
36.46
69.09
Opening Cash & Equivalents
55.66
67.32
185.05
148.59
79.50
Closing Cash & Equivalent
72.16
55.66
67.32
185.05
148.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
19.38
17.79
16.78
15.65
14.13
31467.75
ROA
1.39%
0.84%
1.19%
1.56%
0.84%
0.36%
ROE
7.83%
4.77%
7.23%
10.19%
5.47%
2.24%
ROCE
19.93%
17.58%
16.88%
18.50%
16.55%
3.77%
Fixed Asset Turnover
12.40
10.91
13.71
14.29
13.68
2.63
Receivable days
23.44
28.72
27.51
28.79
26.51
124.04
Inventory Days
30.74
35.59
27.61
30.55
34.32
166.54
Payable days
53.09
58.71
53.37
67.81
68.22
263.01
Cash Conversion Cycle
1.09
5.61
1.75
-8.47
-7.39
27.57
Total Debt/Equity
0.87
1.33
1.56
1.42
1.21
1.97
Interest Cover
1.31
1.17
1.29
1.58
1.25
1.11

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.