Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Cigarettes/Tobacco

Rating :
67/99

BSE: 500151 | NSE: GOLDENTOBC

117.80
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  117.80
  •  119.85
  •  116.15
  •  117.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14414
  •  17.03
  •  190.80
  •  35.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 205.58
  • 25.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 204.28
  • N/A
  • -0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.04%
  • 37.33%
  • 30.28%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.03%
  • 2.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.21
  • 2.49
  • -18.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -13.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -34.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.25
  • -0.38
  • -0.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -160.71
  • -293.75
  • -61.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1.98
10.98
-81.97%
0.90
0.18
400.00%
25.98
6.03
330.85%
4.65
2.66
74.81%
Expenses
3.76
10.32
-63.57%
4.11
3.26
26.07%
12.70
7.53
68.66%
4.13
8.78
-52.96%
EBITDA
-1.78
0.66
-
-3.20
-3.08
-
13.28
-1.49
-
0.53
-6.12
-
EBIDTM
-89.86%
6.03%
-355.21%
-1,701.66%
51.13%
-24.74%
11.35%
-230.51%
Other Income
0.05
2.70
-98.15%
0.76
0.08
850.00%
1.24
0.37
235.14%
0.08
1.01
-92.08%
Interest
1.18
1.15
2.61%
0.99
1.10
-10.00%
0.96
1.23
-21.95%
1.03
2.31
-55.41%
Depreciation
0.14
0.12
16.67%
0.11
0.11
0.00%
0.12
0.25
-52.00%
0.12
0.27
-55.56%
PBT
2.33
2.08
12.02%
-3.55
-4.21
-
10.30
-2.60
-
-0.54
13.95
-
Tax
0.61
0.00
0
0.00
0.00
0
0.00
0.02
-100.00%
0.00
0.00
0
PAT
1.72
2.08
-17.31%
-3.55
-4.21
-
10.30
-2.62
-
-0.54
13.95
-
PATM
86.59%
18.98%
-393.79%
-2,327.62%
39.65%
-43.35%
-11.65%
525.42%
EPS
0.98
1.19
-17.65%
-2.02
-2.40
-
5.86
-1.49
-
-0.31
7.93
-

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
33.51
41.79
23.43
76.08
81.92
36.96
44.73
51.59
70.29
68.90
71.33
Net Sales Growth
68.82%
78.36%
-69.20%
-7.13%
121.65%
-17.37%
-13.30%
-26.60%
2.02%
-3.41%
 
Cost Of Goods Sold
10.21
14.91
13.82
10.05
37.94
18.10
17.22
18.55
28.80
28.69
36.97
Gross Profit
23.30
26.88
9.60
66.03
43.98
18.85
27.51
33.04
41.49
40.21
34.37
GP Margin
69.52%
64.32%
40.97%
86.79%
53.69%
51.00%
61.50%
64.04%
59.03%
58.36%
48.18%
Total Expenditure
24.70
30.36
37.31
52.57
71.32
53.66
56.98
59.40
71.26
83.66
77.38
Power & Fuel Cost
-
0.40
0.65
0.83
0.82
0.97
1.04
1.29
1.50
1.58
1.25
% Of Sales
-
0.96%
2.77%
1.09%
1.00%
2.62%
2.33%
2.50%
2.13%
2.29%
1.75%
Employee Cost
-
4.80
7.15
8.03
8.59
11.71
11.01
11.58
12.43
13.07
10.84
% Of Sales
-
11.49%
30.52%
10.55%
10.49%
31.68%
24.61%
22.45%
17.68%
18.97%
15.20%
Manufacturing Exp.
-
2.34
4.14
6.08
8.28
8.12
8.60
8.41
9.87
11.61
10.25
% Of Sales
-
5.60%
17.67%
7.99%
10.11%
21.97%
19.23%
16.30%
14.04%
16.85%
14.37%
General & Admin Exp.
-
5.62
6.48
9.20
10.37
8.28
6.43
6.74
6.07
6.48
5.30
% Of Sales
-
13.45%
27.66%
12.09%
12.66%
22.40%
14.38%
13.06%
8.64%
9.40%
7.43%
Selling & Distn. Exp.
-
0.45
0.96
1.22
1.25
1.47
8.62
8.35
8.37
11.35
8.11
% Of Sales
-
1.08%
4.10%
1.60%
1.53%
3.98%
19.27%
16.19%
11.91%
16.47%
11.37%
Miscellaneous Exp.
-
1.85
4.11
17.15
4.07
5.00
4.07
4.47
4.22
10.87
8.11
% Of Sales
-
4.43%
17.54%
22.54%
4.97%
13.53%
9.10%
8.66%
6.00%
15.78%
6.55%
EBITDA
8.83
11.43
-13.88
23.51
10.60
-16.70
-12.25
-7.81
-0.97
-14.76
-6.05
EBITDA Margin
26.35%
27.35%
-59.24%
30.90%
12.94%
-45.18%
-27.39%
-15.14%
-1.38%
-21.42%
-8.48%
Other Income
2.13
4.09
1.89
13.19
11.10
15.62
1.30
1.25
2.73
0.61
0.75
Interest
4.16
4.28
10.85
15.99
24.55
27.45
24.71
25.43
45.99
53.35
28.45
Depreciation
0.49
0.47
1.01
0.62
0.75
0.87
1.04
1.21
1.09
1.25
1.05
PBT
8.54
10.78
-23.86
20.09
-3.60
-29.40
-36.69
-33.20
-45.33
-68.75
-34.80
Tax
0.61
0.00
-0.62
0.64
4.48
0.00
0.00
0.00
0.00
0.00
0.01
Tax Rate
7.14%
0.00%
28.05%
2.29%
-124.44%
0.00%
0.00%
0.00%
0.00%
0.00%
-0.03%
PAT
7.93
7.63
-1.59
27.26
-8.09
-29.40
-36.69
-30.95
-34.37
-73.62
-34.81
PAT before Minority Interest
7.93
7.63
-1.59
27.26
-8.09
-29.40
-36.69
-30.95
-34.37
-73.62
-34.81
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
23.66%
18.26%
-6.79%
35.83%
-9.88%
-79.55%
-82.03%
-59.99%
-48.90%
-106.85%
-48.80%
PAT Growth
-13.80%
-
-
-
-
-
-
-
-
-
 
EPS
4.51
4.34
-0.90
15.49
-4.60
-16.70
-20.85
-17.59
-19.53
-41.83
-19.78

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
-203.93
-214.03
-207.96
-234.92
-224.88
-205.82
-169.25
-134.01
-99.40
-25.55
Share Capital
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
Total Reserves
-221.52
-231.61
-225.54
-252.51
-242.47
-223.41
-186.84
-151.60
-116.99
-43.14
Non-Current Liabilities
0.00
0.00
0.64
0.00
8.74
49.09
239.44
251.51
356.94
519.70
Secured Loans
0.00
0.00
0.00
0.00
0.61
6.93
13.31
26.84
25.22
294.75
Unsecured Loans
0.00
0.00
0.00
0.00
2.50
2.55
2.55
2.55
109.41
2.55
Long Term Provisions
0.00
0.00
0.64
0.00
5.63
32.98
32.98
32.96
33.05
33.05
Current Liabilities
352.54
388.38
401.61
502.04
532.39
488.60
310.24
354.70
306.21
97.85
Trade Payables
5.69
5.58
29.87
31.22
31.28
28.63
26.94
25.00
20.66
12.52
Other Current Liabilities
343.18
378.33
368.30
466.96
459.15
417.59
241.06
286.20
237.66
41.19
Short Term Borrowings
2.00
2.00
0.00
0.00
37.43
37.43
37.02
38.03
41.33
42.85
Short Term Provisions
1.67
2.47
3.45
3.87
4.52
4.94
5.22
5.47
6.56
1.30
Total Liabilities
148.61
174.35
194.29
267.12
316.25
331.87
380.43
472.20
563.75
592.00
Net Block
7.93
8.38
15.15
15.78
18.07
18.93
19.71
25.06
26.09
26.97
Gross Block
11.39
11.38
17.39
17.39
18.94
117.03
116.78
116.68
99.17
98.79
Accumulated Depreciation
3.46
2.99
2.24
1.61
0.87
98.11
97.07
91.62
73.08
71.82
Non Current Assets
133.31
142.94
156.86
219.56
220.38
252.55
291.48
373.78
463.60
481.77
Capital Work in Progress
0.00
0.00
0.32
0.20
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1.19
2.26
11.38
11.72
12.12
6.29
6.29
6.29
6.29
6.29
Long Term Loans & Adv.
124.19
132.30
130.01
191.86
190.18
227.34
265.48
342.43
431.22
448.51
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
15.30
31.42
37.44
47.56
95.87
79.32
88.94
98.42
100.15
110.23
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
10.75
23.98
26.58
30.06
64.07
66.05
77.45
80.58
82.57
78.19
Sundry Debtors
0.30
3.00
7.78
9.63
8.68
8.92
6.99
9.81
9.61
14.35
Cash & Bank
3.30
3.06
2.04
6.96
2.36
1.83
1.88
4.63
2.84
9.80
Other Current Assets
0.94
0.25
0.16
0.16
20.77
2.51
2.63
3.40
5.14
7.89
Short Term Loans & Adv.
0.57
1.12
0.88
0.75
20.59
2.35
2.28
2.41
4.29
7.16
Net Current Assets
-337.24
-356.96
-364.18
-454.48
-436.52
-409.28
-221.30
-256.29
-206.06
12.38
Total Assets
148.61
174.36
194.30
267.12
316.25
331.87
380.42
472.20
563.75
592.00

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
-0.15
20.75
24.54
63.21
0.83
17.63
96.76
145.66
31.71
-199.11
PBT
7.63
-2.21
27.90
-3.60
-29.40
-36.69
-33.20
-45.33
-68.75
-34.80
Adjustment
6.55
-17.89
-98.09
15.12
16.19
25.78
26.20
45.54
59.86
26.97
Changes in Working Capital
-14.04
41.21
95.59
35.85
14.37
28.57
103.78
145.46
40.61
-191.28
Cash after chg. in Working capital
0.14
21.10
25.40
47.36
1.16
17.66
96.78
145.67
31.72
-199.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.29
-0.35
-0.86
15.85
-0.33
-0.03
-0.02
-0.01
-0.01
0.00
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
0.39
5.86
1.07
7.59
0.44
0.05
0.26
0.20
-0.25
-2.79
Net Fixed Assets
-0.01
6.33
-0.12
1.35
98.09
-0.25
-0.10
-17.51
-0.38
-1.91
Net Investments
1.11
9.06
0.43
0.34
-5.39
0.00
0.00
0.00
0.00
0.00
Others
-0.71
-9.53
0.76
5.90
-92.26
0.30
0.36
17.71
0.13
-0.88
Cash from Financing Activity
0.00
-26.05
-26.95
-70.11
-0.79
-17.42
-99.60
-144.10
-38.40
206.41
Net Cash Inflow / Outflow
0.24
0.56
-1.34
0.69
0.48
0.26
-2.58
1.75
-6.94
4.51
Opening Cash & Equivalents
0.92
0.35
1.69
1.00
0.52
0.26
2.85
1.09
8.03
3.52
Closing Cash & Equivalent
1.16
0.92
0.35
1.69
1.00
0.52
0.26
2.85
1.09
8.03

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.)
-120.28
-126.01
-124.30
-139.64
-134.88
-123.99
-103.25
-83.22
-63.62
-21.74
ROA
4.72%
-0.86%
11.82%
-2.77%
-9.07%
-10.30%
-7.26%
-6.64%
-12.74%
-7.05%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.87%
-7.27%
-2.71%
Fixed Asset Turnover
3.74
4.19
8.12
8.24
1.33
0.86
0.90
1.09
1.33
1.31
Receivable days
14.14
32.64
22.50
22.32
35.63
28.75
29.29
30.14
33.19
44.16
Inventory Days
148.74
153.08
73.22
114.82
263.45
259.24
275.53
253.21
222.76
254.79
Payable days
189.17
270.05
414.87
349.26
265.70
213.67
192.04
136.14
87.53
93.06
Cash Conversion Cycle
-26.30
-84.33
-319.14
-212.12
33.38
74.31
112.78
147.21
168.43
205.89
Total Debt/Equity
-0.01
-0.01
0.00
0.00
-0.20
-0.22
-0.33
-1.15
-3.14
-9.33
Interest Cover
2.78
0.80
2.74
0.85
-0.07
-0.49
-0.22
0.25
-0.38
-0.22

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.