Nifty
Sensex
:
:
11691.50
39046.34
19.35 (0.17%)
85.55 (0.22%)

Cigarettes/Tobacco

Rating :
66/99  (View)

BSE: 500151 | NSE: GOLDENTOBC

33.80
-0.85 (-2.45%)
18-Jun-2019 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  37.85
  •  37.85
  •  33.60
  •  34.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1071
  •  0.36
  •  70.70
  •  22.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 59.25
  • 2.17
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 76.58
  • N/A
  • -0.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.86%
  • 41.58%
  • 28.66%
  • FII
  • DII
  • Others
  • 0.05%
  • 0.03%
  • 3.82%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.59
  • 2.53
  • 21.20

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -18.14
  • -39.62

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.49
  • -0.23
  • -0.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -4.95
  • -16.85
  • -43.28

Quarterly Results

Standalone Figures in Rs. Crores

Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
79.67
36.96
44.73
51.59
70.29
68.90
71.33
96.09
86.47
84.49
Net Sales Growth
-
115.56%
-17.37%
-13.30%
-26.60%
2.02%
-3.41%
-25.77%
11.13%
2.34%
 
Cost Of Goods Sold
-
37.94
18.10
17.22
18.55
28.80
28.69
36.97
52.11
47.78
40.27
Gross Profit
-
41.73
18.85
27.51
33.04
41.49
40.21
34.37
43.97
38.70
44.22
GP Margin
-
52.38%
51.00%
61.50%
64.04%
59.03%
58.36%
48.18%
45.76%
44.76%
52.34%
Total Expenditure
-
71.32
53.66
56.98
59.40
71.26
83.66
77.38
130.04
110.88
116.11
Power & Fuel Cost
-
0.82
0.97
1.04
1.29
1.50
1.58
1.25
1.44
2.02
2.11
% Of Sales
-
1.03%
2.62%
2.33%
2.50%
2.13%
2.29%
1.75%
1.50%
2.34%
2.50%
Employee Cost
-
8.59
11.71
11.01
11.58
12.43
13.07
10.84
40.74
23.31
25.77
% Of Sales
-
10.78%
31.68%
24.61%
22.45%
17.68%
18.97%
15.20%
42.40%
26.96%
30.50%
Manufacturing Exp.
-
8.28
8.12
8.60
8.41
9.87
11.61
10.25
12.75
13.03
13.74
% Of Sales
-
10.39%
21.97%
19.23%
16.30%
14.04%
16.85%
14.37%
13.27%
15.07%
16.26%
General & Admin Exp.
-
10.37
8.28
6.43
6.74
6.07
6.48
5.30
7.82
9.41
12.08
% Of Sales
-
13.02%
22.40%
14.38%
13.06%
8.64%
9.40%
7.43%
8.14%
10.88%
14.30%
Selling & Distn. Exp.
-
1.25
1.47
8.62
8.35
8.37
11.35
8.11
9.30
10.64
16.94
% Of Sales
-
1.57%
3.98%
19.27%
16.19%
11.91%
16.47%
11.37%
9.68%
12.30%
20.05%
Miscellaneous Exp.
-
4.07
5.00
4.07
4.47
4.22
10.87
4.67
5.88
4.70
16.94
% Of Sales
-
5.11%
13.53%
9.10%
8.66%
6.00%
15.78%
6.55%
6.12%
5.44%
6.15%
EBITDA
-
8.35
-16.70
-12.25
-7.81
-0.97
-14.76
-6.05
-33.95
-24.41
-31.62
EBITDA Margin
-
10.48%
-45.18%
-27.39%
-15.14%
-1.38%
-21.42%
-8.48%
-35.33%
-28.23%
-37.42%
Other Income
-
13.35
15.62
1.30
1.25
2.73
0.61
0.75
18.26
28.25
47.38
Interest
-
24.55
27.45
24.71
25.43
45.99
53.35
28.45
16.87
13.48
12.68
Depreciation
-
0.75
0.87
1.04
1.21
1.09
1.25
1.05
1.53
2.03
2.55
PBT
-
-3.60
-29.40
-36.69
-33.20
-45.33
-68.75
-34.80
-34.08
-11.67
0.53
Tax
-
4.48
0.00
0.00
0.00
0.00
0.00
0.01
0.02
0.04
0.45
Tax Rate
-
-124.44%
0.00%
0.00%
0.00%
0.00%
0.00%
-0.03%
-0.06%
-0.34%
84.91%
PAT
-
-8.09
-29.40
-36.69
-30.95
-34.37
-73.62
-34.81
-34.10
-11.71
0.08
PAT before Minority Interest
-
-8.09
-29.40
-36.69
-30.95
-34.37
-73.62
-34.81
-34.10
-11.71
0.08
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-10.15%
-79.55%
-82.03%
-59.99%
-48.90%
-106.85%
-48.80%
-35.49%
-13.54%
0.09%
PAT Growth
-
72.48%
19.87%
-18.55%
9.95%
53.31%
-111.49%
-2.08%
-191.20%
-14737.50%
 
Unadjusted EPS
-
-4.60
-16.71
-20.86
-17.60
-19.54
-41.86
-19.79
-19.39
-6.66
0.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
-234.92
-224.88
-205.82
-169.25
-134.01
-99.40
-25.55
9.58
44.80
99.54
Share Capital
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
17.59
Total Reserves
-252.51
-242.47
-223.41
-186.84
-151.60
-116.99
-43.14
-8.01
27.21
81.95
Non-Current Liabilities
0.00
8.74
49.09
239.44
251.51
356.94
519.70
287.68
97.77
107.69
Secured Loans
0.00
0.61
6.93
13.31
26.84
25.22
294.75
98.58
93.06
103.74
Unsecured Loans
0.00
2.50
2.55
2.55
2.55
109.41
2.55
2.55
4.71
3.96
Long Term Provisions
0.00
5.63
32.98
32.98
32.96
33.05
33.05
33.05
0.00
0.00
Current Liabilities
502.04
532.39
488.60
310.24
354.70
306.21
97.85
98.66
173.93
109.19
Trade Payables
31.22
31.28
28.63
26.94
25.00
20.66
12.52
18.60
7.74
8.02
Other Current Liabilities
442.68
459.15
417.59
241.06
286.20
237.66
41.19
35.65
129.32
64.18
Short Term Borrowings
24.28
37.43
37.43
37.02
38.03
41.33
42.85
42.27
0.00
0.00
Short Term Provisions
3.87
4.52
4.94
5.22
5.47
6.56
1.30
2.13
36.86
36.99
Total Liabilities
267.12
316.25
331.87
380.43
472.20
563.75
592.00
395.92
316.50
316.42
Net Block
15.78
18.07
18.93
19.71
25.06
26.09
26.97
25.04
26.61
66.42
Gross Block
17.39
18.94
117.03
116.78
116.68
99.17
98.79
96.89
99.35
143.21
Accumulated Depreciation
1.61
0.87
98.11
97.07
91.62
73.08
71.82
71.85
72.75
76.78
Non Current Assets
219.56
220.38
252.55
291.48
373.78
463.60
481.77
265.71
32.89
72.71
Capital Work in Progress
0.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
11.72
12.12
6.29
6.29
6.29
6.29
6.29
6.29
6.29
6.29
Long Term Loans & Adv.
191.86
190.18
227.34
265.48
342.43
431.22
448.51
234.38
0.00
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
47.56
95.87
79.32
88.94
98.42
100.15
110.23
130.21
283.61
243.59
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
30.06
64.07
66.05
77.45
80.58
82.57
78.19
100.63
100.36
95.69
Sundry Debtors
9.63
8.68
8.92
6.99
9.81
9.61
14.35
16.65
10.43
13.51
Cash & Bank
6.96
2.36
1.83
1.88
4.63
2.84
9.80
4.96
5.62
3.78
Other Current Assets
0.91
0.18
0.16
0.35
3.40
5.14
7.89
7.96
167.21
130.61
Short Term Loans & Adv.
0.75
20.59
2.35
2.28
2.41
4.29
7.16
6.50
167.21
130.61
Net Current Assets
-454.48
-436.52
-409.28
-221.30
-256.29
-206.06
12.38
31.55
109.68
134.40
Total Assets
267.12
316.25
331.87
380.42
472.20
563.75
592.00
395.92
316.50
316.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
64.22
0.83
17.63
96.76
145.66
31.71
-199.11
-38.26
25.70
-26.28
PBT
-3.60
-29.40
-36.69
-33.20
-45.33
-68.75
-34.80
-34.08
-11.67
0.53
Adjustment
16.13
16.19
25.78
26.20
45.54
59.86
26.97
0.30
-10.19
-28.44
Changes in Working Capital
35.85
14.37
28.57
103.78
145.46
40.61
-191.28
-4.41
49.11
2.69
Cash after chg. in Working capital
48.38
1.16
17.66
96.78
145.67
31.72
-199.11
-38.19
27.24
-25.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
15.85
-0.33
-0.03
-0.02
-0.01
-0.01
0.00
-0.07
-1.55
-1.06
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
7.59
0.44
0.05
0.26
0.20
-0.25
-2.79
-1.02
-0.72
0.79
Net Fixed Assets
1.35
98.09
-0.25
-0.10
-17.51
-0.38
-1.91
2.47
43.86
0.34
Net Investments
0.34
-5.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
Others
5.90
-92.26
0.30
0.36
17.71
0.13
-0.88
-3.49
-44.58
0.34
Cash from Financing Activity
-71.13
-0.79
-17.42
-99.60
-144.10
-38.40
206.41
38.60
-23.59
18.74
Net Cash Inflow / Outflow
0.69
0.48
0.26
-2.58
1.75
-6.94
4.51
-0.68
1.40
-6.75
Opening Cash & Equivalents
1.00
0.52
0.26
2.85
1.09
8.03
3.52
4.20
2.81
9.55
Closing Cash & Equivalent
1.69
1.00
0.52
0.26
2.85
1.09
8.03
3.52
4.20
2.81

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
-139.64
-134.88
-123.99
-103.25
-83.22
-63.62
-21.74
-1.91
17.47
24.06
ROA
-2.77%
-9.07%
-10.30%
-7.26%
-6.64%
-12.74%
-7.05%
-9.57%
-3.70%
0.02%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-249.20%
-32.05%
0.20%
ROCE
0.00%
0.00%
0.00%
0.00%
8.87%
-7.27%
-2.71%
-12.41%
1.30%
9.84%
Fixed Asset Turnover
8.11
1.33
0.86
0.90
1.09
1.33
1.31
1.59
1.24
1.21
Receivable days
22.66
35.63
28.75
29.29
30.14
33.19
44.16
31.62
29.10
41.86
Inventory Days
116.58
263.45
259.24
275.53
253.21
222.76
254.79
234.69
238.31
161.58
Payable days
349.26
265.70
213.67
192.04
136.14
87.53
93.06
46.38
28.33
26.91
Cash Conversion Cycle
-210.02
33.38
74.31
112.78
147.21
168.43
205.89
219.93
239.09
176.52
Total Debt/Equity
-0.10
-0.20
-0.22
-0.33
-1.15
-3.14
-9.33
-45.21
3.18
2.54
Interest Cover
0.85
-0.07
-0.49
-0.22
0.25
-0.38
-0.22
-1.02
0.13
1.04

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.