Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Cigarettes/Tobacco

Rating :
57/99

BSE: 500151 | NSE: GOLDENTOBC

20.60
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  20.65
  •  20.65
  •  19.65
  •  20.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  277
  •  0.06
  •  47.00
  •  18.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34.43
  • 2.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32.38
  • N/A
  • -0.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.36%
  • 39.56%
  • 29.08%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.03%
  • 1.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.27
  • 8.08
  • 27.21

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.24
  • -0.24
  • -0.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -8.22
  • -23.87
  • -40.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
2.66
56.36
-95.28%
7.92
0.00
0
6.81
0.00
0
0.00
0.00
0
Expenses
8.78
11.93
-26.40%
11.94
0.00
0
9.10
0.00
0
0.00
0.00
0
EBITDA
-6.12
44.43
-
-4.01
0.00
-
-2.28
0.00
-
0.00
0.00
0
EBIDTM
-230.51%
78.83%
-50.64%
0.00%
-33.54%
0.00%
0.00%
0.00%
Other Income
1.01
1.11
-9.01%
0.16
0.00
0
0.35
0.00
0
0.00
0.00
0
Interest
2.31
5.43
-57.46%
4.02
0.00
0
3.26
0.00
0
0.00
0.00
0
Depreciation
0.27
0.16
68.75%
0.22
0.00
0
0.27
0.00
0
0.00
0.00
0
PBT
13.95
30.08
-53.62%
-8.09
0.00
-
-5.47
0.00
-
0.00
0.00
0
Tax
0.00
0.00
0
-0.64
0.00
-
0.00
0.00
0
0.00
0.00
0
PAT
13.95
30.08
-53.62%
-7.45
0.00
-
-5.47
0.00
-
0.00
0.00
0
PATM
525.42%
53.36%
-93.98%
0.00%
-80.36%
0.00%
0.00%
0.00%
EPS
7.93
17.10
-53.63%
-4.23
0.00
-
-3.11
0.00
-
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
76.08
81.92
36.96
44.73
51.59
70.29
68.90
71.33
96.09
86.47
Net Sales Growth
-
-7.13%
121.65%
-17.37%
-13.30%
-26.60%
2.02%
-3.41%
-25.77%
11.13%
 
Cost Of Goods Sold
-
10.05
37.94
18.10
17.22
18.55
28.80
28.69
36.97
52.11
47.78
Gross Profit
-
66.03
43.98
18.85
27.51
33.04
41.49
40.21
34.37
43.97
38.70
GP Margin
-
86.79%
53.69%
51.00%
61.50%
64.04%
59.03%
58.36%
48.18%
45.76%
44.76%
Total Expenditure
-
52.57
71.32
53.66
56.98
59.40
71.26
83.66
77.38
130.04
110.88
Power & Fuel Cost
-
0.83
0.82
0.97
1.04
1.29
1.50
1.58
1.25
1.44
2.02
% Of Sales
-
1.09%
1.00%
2.62%
2.33%
2.50%
2.13%
2.29%
1.75%
1.50%
2.34%
Employee Cost
-
8.03
8.59
11.71
11.01
11.58
12.43
13.07
10.84
40.74
23.31
% Of Sales
-
10.55%
10.49%
31.68%
24.61%
22.45%
17.68%
18.97%
15.20%
42.40%
26.96%
Manufacturing Exp.
-
6.08
8.28
8.12
8.60
8.41
9.87
11.61
10.25
12.75
13.03
% Of Sales
-
7.99%
10.11%
21.97%
19.23%
16.30%
14.04%
16.85%
14.37%
13.27%
15.07%
General & Admin Exp.
-
9.20
10.37
8.28
6.43
6.74
6.07
6.48
5.30
7.82
9.41
% Of Sales
-
12.09%
12.66%
22.40%
14.38%
13.06%
8.64%
9.40%
7.43%
8.14%
10.88%
Selling & Distn. Exp.
-
1.22
1.25
1.47
8.62
8.35
8.37
11.35
8.11
9.30
10.64
% Of Sales
-
1.60%
1.53%
3.98%
19.27%
16.19%
11.91%
16.47%
11.37%
9.68%
12.30%
Miscellaneous Exp.
-
17.15
4.07
5.00
4.07
4.47
4.22
10.87
4.67
5.88
10.64
% Of Sales
-
22.54%
4.97%
13.53%
9.10%
8.66%
6.00%
15.78%
6.55%
6.12%
5.44%
EBITDA
-
23.51
10.60
-16.70
-12.25
-7.81
-0.97
-14.76
-6.05
-33.95
-24.41
EBITDA Margin
-
30.90%
12.94%
-45.18%
-27.39%
-15.14%
-1.38%
-21.42%
-8.48%
-35.33%
-28.23%
Other Income
-
13.19
11.10
15.62
1.30
1.25
2.73
0.61
0.75
18.26
28.25
Interest
-
15.99
24.55
27.45
24.71
25.43
45.99
53.35
28.45
16.87
13.48
Depreciation
-
0.62
0.75
0.87
1.04
1.21
1.09
1.25
1.05
1.53
2.03
PBT
-
20.09
-3.60
-29.40
-36.69
-33.20
-45.33
-68.75
-34.80
-34.08
-11.67
Tax
-
0.64
4.48
0.00
0.00
0.00
0.00
0.00
0.01
0.02
0.04
Tax Rate
-
2.29%
-124.44%
0.00%
0.00%
0.00%
0.00%
0.00%
-0.03%
-0.06%
-0.34%
PAT
-
27.26
-8.09
-29.40
-36.69
-30.95
-34.37
-73.62
-34.81
-34.10
-11.71
PAT before Minority Interest
-
27.26
-8.09
-29.40
-36.69
-30.95
-34.37
-73.62
-34.81
-34.10
-11.71
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
35.83%
-9.88%
-79.55%
-82.03%
-59.99%
-48.90%
-106.85%
-48.80%
-35.49%
-13.54%
PAT Growth
-
-
-
-
-
-
-
-
-
-
 
Unadjusted EPS
-
11.06
-4.60
-16.71
-20.86
-17.60
-19.54
-41.86
-19.79
-19.39
-6.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
-207.96
-234.92
-224.88
-205.82
-169.25
-134.01
-99.40
-25.55
9.58
44.80
Share Capital
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
Total Reserves
-225.54
-252.51
-242.47
-223.41
-186.84
-151.60
-116.99
-43.14
-8.01
27.21
Non-Current Liabilities
0.64
0.00
8.74
49.09
239.44
251.51
356.94
519.70
287.68
97.77
Secured Loans
0.00
0.00
0.61
6.93
13.31
26.84
25.22
294.75
98.58
93.06
Unsecured Loans
0.00
0.00
2.50
2.55
2.55
2.55
109.41
2.55
2.55
4.71
Long Term Provisions
0.64
0.00
5.63
32.98
32.98
32.96
33.05
33.05
33.05
0.00
Current Liabilities
401.61
502.04
532.39
488.60
310.24
354.70
306.21
97.85
98.66
173.93
Trade Payables
29.87
31.22
31.28
28.63
26.94
25.00
20.66
12.52
18.60
7.74
Other Current Liabilities
368.30
466.96
459.15
417.59
241.06
286.20
237.66
41.19
35.65
129.32
Short Term Borrowings
0.00
0.00
37.43
37.43
37.02
38.03
41.33
42.85
42.27
0.00
Short Term Provisions
3.45
3.87
4.52
4.94
5.22
5.47
6.56
1.30
2.13
36.86
Total Liabilities
194.29
267.12
316.25
331.87
380.43
472.20
563.75
592.00
395.92
316.50
Net Block
15.15
15.78
18.07
18.93
19.71
25.06
26.09
26.97
25.04
26.61
Gross Block
17.39
17.39
18.94
117.03
116.78
116.68
99.17
98.79
96.89
99.35
Accumulated Depreciation
2.24
1.61
0.87
98.11
97.07
91.62
73.08
71.82
71.85
72.75
Non Current Assets
156.86
219.56
220.38
252.55
291.48
373.78
463.60
481.77
265.71
32.89
Capital Work in Progress
0.32
0.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
11.38
11.72
12.12
6.29
6.29
6.29
6.29
6.29
6.29
6.29
Long Term Loans & Adv.
130.01
191.86
190.18
227.34
265.48
342.43
431.22
448.51
234.38
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
37.44
47.56
95.87
79.32
88.94
98.42
100.15
110.23
130.21
283.61
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
26.58
30.06
64.07
66.05
77.45
80.58
82.57
78.19
100.63
100.36
Sundry Debtors
7.78
9.63
8.68
8.92
6.99
9.81
9.61
14.35
16.65
10.43
Cash & Bank
2.04
6.96
2.36
1.83
1.88
4.63
2.84
9.80
4.96
5.62
Other Current Assets
1.04
0.16
0.18
0.16
2.63
3.40
5.14
7.89
7.96
167.21
Short Term Loans & Adv.
0.88
0.75
20.59
2.35
2.28
2.41
4.29
7.16
6.50
167.21
Net Current Assets
-364.18
-454.48
-436.52
-409.28
-221.30
-256.29
-206.06
12.38
31.55
109.68
Total Assets
194.30
267.12
316.25
331.87
380.42
472.20
563.75
592.00
395.92
316.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
24.54
63.21
0.83
17.63
96.76
145.66
31.71
-199.11
-38.26
25.70
PBT
27.90
-3.60
-29.40
-36.69
-33.20
-45.33
-68.75
-34.80
-34.08
-11.67
Adjustment
-98.09
15.12
16.19
25.78
26.20
45.54
59.86
26.97
0.30
-10.19
Changes in Working Capital
95.59
35.85
14.37
28.57
103.78
145.46
40.61
-191.28
-4.41
49.11
Cash after chg. in Working capital
25.40
47.36
1.16
17.66
96.78
145.67
31.72
-199.11
-38.19
27.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.86
15.85
-0.33
-0.03
-0.02
-0.01
-0.01
0.00
-0.07
-1.55
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
1.07
7.59
0.44
0.05
0.26
0.20
-0.25
-2.79
-1.02
-0.72
Net Fixed Assets
-0.12
1.35
98.09
-0.25
-0.10
-17.51
-0.38
-1.91
2.47
43.86
Net Investments
0.43
0.34
-5.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
0.76
5.90
-92.26
0.30
0.36
17.71
0.13
-0.88
-3.49
-44.58
Cash from Financing Activity
-26.95
-70.11
-0.79
-17.42
-99.60
-144.10
-38.40
206.41
38.60
-23.59
Net Cash Inflow / Outflow
-1.34
0.69
0.48
0.26
-2.58
1.75
-6.94
4.51
-0.68
1.40
Opening Cash & Equivalents
1.69
1.00
0.52
0.26
2.85
1.09
8.03
3.52
4.20
2.81
Closing Cash & Equivalent
0.35
1.69
1.00
0.52
0.26
2.85
1.09
8.03
3.52
4.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
-124.30
-139.64
-134.88
-123.99
-103.25
-83.22
-63.62
-21.74
-1.91
17.47
ROA
11.82%
-2.77%
-9.07%
-10.30%
-7.26%
-6.64%
-12.74%
-7.05%
-9.57%
-3.70%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-249.20%
-32.05%
ROCE
0.00%
0.00%
0.00%
0.00%
0.00%
8.87%
-7.27%
-2.71%
-12.41%
1.30%
Fixed Asset Turnover
8.12
8.24
1.33
0.86
0.90
1.09
1.33
1.31
1.59
1.24
Receivable days
22.50
22.32
35.63
28.75
29.29
30.14
33.19
44.16
31.62
29.10
Inventory Days
73.22
114.82
263.45
259.24
275.53
253.21
222.76
254.79
234.69
238.31
Payable days
414.87
349.26
265.70
213.67
192.04
136.14
87.53
93.06
46.38
28.33
Cash Conversion Cycle
-319.14
-212.12
33.38
74.31
112.78
147.21
168.43
205.89
219.93
239.09
Total Debt/Equity
0.00
0.00
-0.20
-0.22
-0.33
-1.15
-3.14
-9.33
-45.21
3.18
Interest Cover
2.74
0.85
-0.07
-0.49
-0.22
0.25
-0.38
-0.22
-1.02
0.13

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.