Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Cigarettes/Tobacco

Rating :
41/99

BSE: 500151 | NSE: GOLDENTOBC

40.40
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  40.00
  •  40.80
  •  37.90
  •  39.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2221
  •  0.89
  •  60.00
  •  19.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 66.91
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 65.85
  • N/A
  • -0.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.04%
  • 37.06%
  • 30.61%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.03%
  • 2.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.16
  • -12.13
  • -34.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.56
  • 2.53
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -26.40
  • -46.62
  • -41.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.17
  • -0.28
  • -0.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -147.43
  • -273.51
  • -131.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
4.65
2.66
74.81%
10.98
7.92
38.64%
0.18
6.81
-97.36%
6.03
6.53
-7.66%
Expenses
4.13
8.78
-52.96%
10.32
11.94
-13.57%
3.26
9.10
-64.18%
7.53
11.66
-35.42%
EBITDA
0.53
-6.12
-
0.66
-4.01
-
-3.08
-2.28
-
-1.49
-5.14
-
EBIDTM
11.35%
-230.51%
6.02%
-50.64%
-1,701.66%
-33.54%
-24.74%
-78.76%
Other Income
0.08
1.01
-92.08%
2.70
0.16
1,587.50%
0.08
0.35
-77.14%
0.37
1.01
-63.37%
Interest
1.03
2.31
-55.41%
1.15
4.02
-71.39%
1.10
3.26
-66.26%
1.23
0.69
78.26%
Depreciation
0.12
0.27
-55.56%
0.12
0.22
-45.45%
0.11
0.27
-59.26%
0.25
0.16
56.25%
PBT
-0.54
13.95
-
2.08
-8.09
-
-4.21
-5.47
-
-2.60
12.72
-
Tax
0.00
0.00
0
0.00
-0.64
-
0.00
0.00
0
0.02
0.64
-96.88%
PAT
-0.54
13.95
-
2.08
-7.45
-
-4.21
-5.47
-
-2.62
12.08
-
PATM
-11.65%
525.42%
18.97%
-93.98%
-2,327.62%
-80.36%
-43.35%
185.07%
EPS
-0.31
7.93
-
1.19
-4.23
-
-2.40
-3.11
-
-1.49
6.87
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
21.84
23.43
76.08
81.92
36.96
44.73
51.59
70.29
68.90
71.33
96.09
Net Sales Growth
-8.70%
-69.20%
-7.13%
121.65%
-17.37%
-13.30%
-26.60%
2.02%
-3.41%
-25.77%
 
Cost Of Goods Sold
12.69
13.82
10.05
37.94
18.10
17.22
18.55
28.80
28.69
36.97
52.11
Gross Profit
9.15
9.60
66.03
43.98
18.85
27.51
33.04
41.49
40.21
34.37
43.97
GP Margin
41.90%
40.97%
86.79%
53.69%
51.00%
61.50%
64.04%
59.03%
58.36%
48.18%
45.76%
Total Expenditure
25.24
37.31
52.57
71.32
53.66
56.98
59.40
71.26
83.66
77.38
130.04
Power & Fuel Cost
-
0.65
0.83
0.82
0.97
1.04
1.29
1.50
1.58
1.25
1.44
% Of Sales
-
2.77%
1.09%
1.00%
2.62%
2.33%
2.50%
2.13%
2.29%
1.75%
1.50%
Employee Cost
-
7.15
8.03
8.59
11.71
11.01
11.58
12.43
13.07
10.84
40.74
% Of Sales
-
30.52%
10.55%
10.49%
31.68%
24.61%
22.45%
17.68%
18.97%
15.20%
42.40%
Manufacturing Exp.
-
4.14
6.08
8.28
8.12
8.60
8.41
9.87
11.61
10.25
12.75
% Of Sales
-
17.67%
7.99%
10.11%
21.97%
19.23%
16.30%
14.04%
16.85%
14.37%
13.27%
General & Admin Exp.
-
6.48
9.20
10.37
8.28
6.43
6.74
6.07
6.48
5.30
7.82
% Of Sales
-
27.66%
12.09%
12.66%
22.40%
14.38%
13.06%
8.64%
9.40%
7.43%
8.14%
Selling & Distn. Exp.
-
0.96
1.22
1.25
1.47
8.62
8.35
8.37
11.35
8.11
9.30
% Of Sales
-
4.10%
1.60%
1.53%
3.98%
19.27%
16.19%
11.91%
16.47%
11.37%
9.68%
Miscellaneous Exp.
-
4.11
17.15
4.07
5.00
4.07
4.47
4.22
10.87
4.67
9.30
% Of Sales
-
17.54%
22.54%
4.97%
13.53%
9.10%
8.66%
6.00%
15.78%
6.55%
6.12%
EBITDA
-3.38
-13.88
23.51
10.60
-16.70
-12.25
-7.81
-0.97
-14.76
-6.05
-33.95
EBITDA Margin
-15.48%
-59.24%
30.90%
12.94%
-45.18%
-27.39%
-15.14%
-1.38%
-21.42%
-8.48%
-35.33%
Other Income
3.23
1.89
13.19
11.10
15.62
1.30
1.25
2.73
0.61
0.75
18.26
Interest
4.51
10.85
15.99
24.55
27.45
24.71
25.43
45.99
53.35
28.45
16.87
Depreciation
0.60
1.01
0.62
0.75
0.87
1.04
1.21
1.09
1.25
1.05
1.53
PBT
-5.27
-23.86
20.09
-3.60
-29.40
-36.69
-33.20
-45.33
-68.75
-34.80
-34.08
Tax
0.02
-0.62
0.64
4.48
0.00
0.00
0.00
0.00
0.00
0.01
0.02
Tax Rate
-0.38%
28.05%
2.29%
-124.44%
0.00%
0.00%
0.00%
0.00%
0.00%
-0.03%
-0.06%
PAT
-5.29
-1.59
27.26
-8.09
-29.40
-36.69
-30.95
-34.37
-73.62
-34.81
-34.10
PAT before Minority Interest
-5.29
-1.59
27.26
-8.09
-29.40
-36.69
-30.95
-34.37
-73.62
-34.81
-34.10
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
-24.22%
-6.79%
35.83%
-9.88%
-79.55%
-82.03%
-59.99%
-48.90%
-106.85%
-48.80%
-35.49%
PAT Growth
-140.35%
-
-
-
-
-
-
-
-
-
 
EPS
-3.01
-0.90
15.49
-4.60
-16.70
-20.85
-17.59
-19.53
-41.83
-19.78
-19.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
-214.03
-207.96
-234.92
-224.88
-205.82
-169.25
-134.01
-99.40
-25.55
9.58
Share Capital
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
Total Reserves
-231.61
-225.54
-252.51
-242.47
-223.41
-186.84
-151.60
-116.99
-43.14
-8.01
Non-Current Liabilities
0.00
0.64
0.00
8.74
49.09
239.44
251.51
356.94
519.70
287.68
Secured Loans
0.00
0.00
0.00
0.61
6.93
13.31
26.84
25.22
294.75
98.58
Unsecured Loans
0.00
0.00
0.00
2.50
2.55
2.55
2.55
109.41
2.55
2.55
Long Term Provisions
0.00
0.64
0.00
5.63
32.98
32.98
32.96
33.05
33.05
33.05
Current Liabilities
388.38
401.61
502.04
532.39
488.60
310.24
354.70
306.21
97.85
98.66
Trade Payables
5.58
29.87
31.22
31.28
28.63
26.94
25.00
20.66
12.52
18.60
Other Current Liabilities
378.33
368.30
466.96
459.15
417.59
241.06
286.20
237.66
41.19
35.65
Short Term Borrowings
2.00
0.00
0.00
37.43
37.43
37.02
38.03
41.33
42.85
42.27
Short Term Provisions
2.47
3.45
3.87
4.52
4.94
5.22
5.47
6.56
1.30
2.13
Total Liabilities
174.35
194.29
267.12
316.25
331.87
380.43
472.20
563.75
592.00
395.92
Net Block
8.38
15.15
15.78
18.07
18.93
19.71
25.06
26.09
26.97
25.04
Gross Block
11.38
17.39
17.39
18.94
117.03
116.78
116.68
99.17
98.79
96.89
Accumulated Depreciation
2.99
2.24
1.61
0.87
98.11
97.07
91.62
73.08
71.82
71.85
Non Current Assets
142.94
156.86
219.56
220.38
252.55
291.48
373.78
463.60
481.77
265.71
Capital Work in Progress
0.00
0.32
0.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.26
11.38
11.72
12.12
6.29
6.29
6.29
6.29
6.29
6.29
Long Term Loans & Adv.
132.30
130.01
191.86
190.18
227.34
265.48
342.43
431.22
448.51
234.38
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
31.42
37.44
47.56
95.87
79.32
88.94
98.42
100.15
110.23
130.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
23.98
26.58
30.06
64.07
66.05
77.45
80.58
82.57
78.19
100.63
Sundry Debtors
3.00
7.78
9.63
8.68
8.92
6.99
9.81
9.61
14.35
16.65
Cash & Bank
3.06
2.04
6.96
2.36
1.83
1.88
4.63
2.84
9.80
4.96
Other Current Assets
1.37
0.16
0.16
0.18
2.51
2.63
3.40
5.14
7.89
7.96
Short Term Loans & Adv.
1.12
0.88
0.75
20.59
2.35
2.28
2.41
4.29
7.16
6.50
Net Current Assets
-356.96
-364.18
-454.48
-436.52
-409.28
-221.30
-256.29
-206.06
12.38
31.55
Total Assets
174.36
194.30
267.12
316.25
331.87
380.42
472.20
563.75
592.00
395.92

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
20.75
24.54
63.21
0.83
17.63
96.76
145.66
31.71
-199.11
-38.26
PBT
-2.21
27.90
-3.60
-29.40
-36.69
-33.20
-45.33
-68.75
-34.80
-34.08
Adjustment
-17.89
-98.09
15.12
16.19
25.78
26.20
45.54
59.86
26.97
0.30
Changes in Working Capital
41.21
95.59
35.85
14.37
28.57
103.78
145.46
40.61
-191.28
-4.41
Cash after chg. in Working capital
21.10
25.40
47.36
1.16
17.66
96.78
145.67
31.72
-199.11
-38.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.35
-0.86
15.85
-0.33
-0.03
-0.02
-0.01
-0.01
0.00
-0.07
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
5.86
1.07
7.59
0.44
0.05
0.26
0.20
-0.25
-2.79
-1.02
Net Fixed Assets
6.33
-0.12
1.35
98.09
-0.25
-0.10
-17.51
-0.38
-1.91
2.47
Net Investments
9.06
0.43
0.34
-5.39
0.00
0.00
0.00
0.00
0.00
0.00
Others
-9.53
0.76
5.90
-92.26
0.30
0.36
17.71
0.13
-0.88
-3.49
Cash from Financing Activity
-26.05
-26.95
-70.11
-0.79
-17.42
-99.60
-144.10
-38.40
206.41
38.60
Net Cash Inflow / Outflow
0.56
-1.34
0.69
0.48
0.26
-2.58
1.75
-6.94
4.51
-0.68
Opening Cash & Equivalents
0.35
1.69
1.00
0.52
0.26
2.85
1.09
8.03
3.52
4.20
Closing Cash & Equivalent
0.92
0.35
1.69
1.00
0.52
0.26
2.85
1.09
8.03
3.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
-126.01
-124.30
-139.64
-134.88
-123.99
-103.25
-83.22
-63.62
-21.74
-1.91
ROA
-0.86%
11.82%
-2.77%
-9.07%
-10.30%
-7.26%
-6.64%
-12.74%
-7.05%
-9.57%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-249.20%
ROCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.87%
-7.27%
-2.71%
-12.41%
Fixed Asset Turnover
4.19
8.12
8.24
1.33
0.86
0.90
1.09
1.33
1.31
1.59
Receivable days
32.64
22.50
22.32
35.63
28.75
29.29
30.14
33.19
44.16
31.62
Inventory Days
153.08
73.22
114.82
263.45
259.24
275.53
253.21
222.76
254.79
234.69
Payable days
270.07
414.87
349.26
265.70
213.67
192.04
136.14
87.53
93.06
46.38
Cash Conversion Cycle
-84.35
-319.14
-212.12
33.38
74.31
112.78
147.21
168.43
205.89
219.93
Total Debt/Equity
-0.01
0.00
0.00
-0.20
-0.22
-0.33
-1.15
-3.14
-9.33
-45.21
Interest Cover
0.80
2.74
0.85
-0.07
-0.49
-0.22
0.25
-0.38
-0.22
-1.02

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.