Nifty
Sensex
:
:
14237.95
48385.28
-0.95 (-0.01%)
37.69 (0.08%)

Explosives

Rating :
53/99  (View)

BSE: 506480 | NSE: GOCLCORP

231.10
-4.00 (-1.70%)
27-Jan-2021 | 9:07AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  231.10
  •  231.10
  •  231.10
  •  235.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2
  •  0.00
  •  299.00
  •  107.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,158.26
  • 15.69
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,312.56
  • 1.71%
  • 1.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.83%
  • 1.92%
  • 18.21%
  • FII
  • DII
  • Others
  • 2.96%
  • 1.74%
  • 1.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.64
  • 0.60
  • 1.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.13
  • -9.65
  • -10.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.08
  • 12.98
  • 13.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.47
  • 40.15
  • 36.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.66
  • 1.42
  • 1.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.17
  • 24.84
  • 23.56

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
96.63
113.45
-14.83%
105.47
133.13
-20.78%
133.47
154.02
-13.34%
118.71
144.19
-17.67%
Expenses
97.96
110.65
-11.47%
105.60
128.38
-17.74%
129.08
141.18
-8.57%
115.37
137.78
-16.27%
EBITDA
-1.33
2.80
-
-0.13
4.75
-
4.39
12.84
-65.81%
3.35
6.41
-47.74%
EBIDTM
-1.38%
2.47%
-0.12%
3.57%
3.29%
8.33%
2.82%
4.44%
Other Income
35.56
5.84
508.90%
36.46
11.53
216.22%
17.49
12.93
35.27%
25.29
16.12
56.89%
Interest
12.90
2.79
362.37%
14.55
6.31
130.59%
5.13
7.88
-34.90%
1.28
10.21
-87.46%
Depreciation
1.95
1.68
16.07%
1.83
1.66
10.24%
2.08
1.60
30.00%
1.74
1.51
15.23%
PBT
19.38
4.17
364.75%
19.95
8.31
140.07%
14.67
16.29
-9.94%
25.62
17.32
47.92%
Tax
1.91
-0.89
-
1.82
2.45
-25.71%
0.86
2.34
-63.25%
0.76
4.64
-83.62%
PAT
17.47
5.06
245.26%
18.13
5.86
209.39%
13.81
13.94
-0.93%
24.86
12.68
96.06%
PATM
18.08%
4.46%
17.19%
4.40%
10.34%
9.05%
20.94%
8.79%
EPS
3.52
1.02
245.10%
3.66
1.18
210.17%
2.79
2.81
-0.71%
5.02
2.56
96.09%

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
454.28
498.77
532.08
482.75
498.58
484.15
390.09
1,302.38
1,264.79
1,236.47
1,104.19
Net Sales Growth
-16.61%
-6.26%
10.22%
-3.18%
2.98%
24.11%
-70.05%
2.97%
2.29%
11.98%
 
Cost Of Goods Sold
312.96
327.25
334.11
297.88
300.38
290.82
215.02
730.88
724.81
742.07
531.40
Gross Profit
141.32
171.52
197.97
184.86
198.21
193.33
175.07
571.50
539.98
494.41
572.79
GP Margin
31.11%
34.39%
37.21%
38.29%
39.75%
39.93%
44.88%
43.88%
42.69%
39.99%
51.87%
Total Expenditure
448.01
483.48
500.11
455.69
469.67
458.76
361.38
1,191.32
1,189.51
1,171.25
1,041.68
Power & Fuel Cost
-
15.60
18.01
10.84
10.06
10.16
10.38
10.05
10.01
9.24
8.74
% Of Sales
-
3.13%
3.38%
2.25%
2.02%
2.10%
2.66%
0.77%
0.79%
0.75%
0.79%
Employee Cost
-
53.67
55.44
56.30
57.46
53.34
48.75
89.67
96.30
91.47
86.36
% Of Sales
-
10.76%
10.42%
11.66%
11.52%
11.02%
12.50%
6.89%
7.61%
7.40%
7.82%
Manufacturing Exp.
-
34.30
38.59
41.41
44.36
50.10
42.77
111.34
113.88
133.26
204.40
% Of Sales
-
6.88%
7.25%
8.58%
8.90%
10.35%
10.96%
8.55%
9.00%
10.78%
18.51%
General & Admin Exp.
-
17.29
19.29
19.63
22.00
18.61
15.44
38.11
43.95
41.58
39.06
% Of Sales
-
3.47%
3.63%
4.07%
4.41%
3.84%
3.96%
2.93%
3.47%
3.36%
3.54%
Selling & Distn. Exp.
-
28.44
30.58
26.02
29.90
27.35
21.77
186.47
173.12
137.06
156.73
% Of Sales
-
5.70%
5.75%
5.39%
6.00%
5.65%
5.58%
14.32%
13.69%
11.08%
14.19%
Miscellaneous Exp.
-
6.92
4.11
3.59
5.51
8.36
7.25
24.79
27.44
16.57
156.73
% Of Sales
-
1.39%
0.77%
0.74%
1.11%
1.73%
1.86%
1.90%
2.17%
1.34%
1.36%
EBITDA
6.28
15.29
31.97
27.06
28.91
25.39
28.71
111.06
75.28
65.22
62.51
EBITDA Margin
1.38%
3.07%
6.01%
5.61%
5.80%
5.24%
7.36%
8.53%
5.95%
5.27%
5.66%
Other Income
114.80
60.14
60.83
68.71
79.00
79.28
83.74
111.34
69.35
28.23
34.47
Interest
33.86
15.51
41.08
46.34
62.10
64.38
63.17
100.52
62.67
33.93
26.71
Depreciation
7.60
7.15
5.99
5.68
5.55
5.31
4.88
18.18
18.34
18.04
18.89
PBT
79.62
52.78
45.73
43.74
40.27
34.98
44.40
103.70
63.63
41.48
51.38
Tax
5.35
3.18
13.35
13.66
14.76
11.73
10.82
22.59
20.40
12.30
12.13
Tax Rate
6.72%
6.03%
24.76%
28.60%
31.13%
30.34%
20.64%
24.33%
30.03%
19.71%
17.54%
PAT
74.27
49.60
40.56
34.11
32.66
26.94
41.61
67.72
50.21
48.25
55.29
PAT before Minority Interest
74.27
49.60
40.56
34.11
32.66
26.94
41.61
70.25
47.54
50.11
57.02
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.53
2.67
-1.86
-1.73
PAT Margin
16.35%
9.94%
7.62%
7.07%
6.55%
5.56%
10.67%
5.20%
3.97%
3.90%
5.01%
PAT Growth
97.84%
22.29%
18.91%
4.44%
21.23%
-35.26%
-38.56%
34.87%
4.06%
-12.73%
 
Unadjusted EPS
14.97
10.00
8.18
6.88
6.58
5.43
8.39
13.65
10.12
9.73
11.15

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
909.62
942.80
820.82
517.17
1,026.50
1,007.35
1,126.96
1,089.96
1,065.38
444.92
Share Capital
9.91
9.91
9.91
9.91
9.91
9.91
19.83
19.83
19.83
19.83
Total Reserves
899.70
932.88
810.91
507.26
1,016.59
997.43
1,107.13
1,070.13
1,045.55
425.09
Non-Current Liabilities
1,230.22
274.16
553.05
823.78
1,104.30
1,209.10
1,345.25
1,850.24
134.74
139.60
Secured Loans
1,139.88
3.54
292.10
564.96
841.15
958.16
1,098.44
1,643.55
24.00
30.71
Unsecured Loans
0.00
179.80
169.45
168.61
172.26
162.50
155.78
107.46
6.04
2.57
Long Term Provisions
90.01
90.72
90.72
92.44
91.13
92.48
96.04
98.76
103.23
95.53
Current Liabilities
141.33
466.21
431.09
387.10
335.48
309.68
418.75
518.54
554.51
414.81
Trade Payables
57.74
64.67
58.11
39.54
76.71
61.04
152.90
128.77
135.96
162.91
Other Current Liabilities
33.17
357.60
316.71
305.04
190.69
186.94
93.66
77.44
70.01
68.86
Short Term Borrowings
48.34
39.74
55.58
38.95
57.10
46.71
167.70
278.69
319.56
159.00
Short Term Provisions
2.08
4.20
0.69
3.57
10.98
14.99
4.49
33.64
28.98
24.05
Total Liabilities
2,281.17
1,683.17
1,804.96
1,728.05
2,466.28
2,526.13
2,890.96
3,483.06
1,780.92
1,020.25
Net Block
75.91
68.39
54.84
41.37
971.71
971.07
1,029.98
1,045.53
1,051.43
462.85
Gross Block
97.07
83.43
65.74
46.75
1,079.56
1,092.20
1,185.42
1,213.50
1,204.10
602.79
Accumulated Depreciation
21.16
15.04
10.90
5.38
107.85
121.13
133.85
167.97
152.67
139.95
Non Current Assets
2,037.49
952.99
1,298.47
1,269.82
2,202.54
2,274.44
2,259.69
2,810.13
1,086.15
541.87
Capital Work in Progress
18.84
16.46
19.12
16.78
15.18
13.45
36.83
15.76
17.04
15.95
Non Current Investment
762.23
834.38
736.17
457.15
1.11
1.05
2.40
1.44
1.44
34.76
Long Term Loans & Adv.
1,168.36
31.73
487.48
753.33
1,181.00
1,247.52
1,189.79
1,695.90
14.20
12.82
Other Non Current Assets
12.15
2.04
0.86
1.19
33.54
41.34
0.70
51.51
2.04
15.49
Current Assets
243.68
730.18
506.49
458.23
263.74
251.69
588.45
672.92
694.78
478.38
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.87
0.00
0.00
Inventories
63.78
64.86
57.45
63.93
108.47
97.54
224.15
227.57
247.13
210.21
Sundry Debtors
77.23
89.98
99.52
85.56
76.14
89.87
191.92
177.10
171.54
141.59
Cash & Bank
38.41
57.38
51.05
33.82
32.99
20.32
108.41
200.81
217.24
80.83
Other Current Assets
64.27
6.92
7.11
14.99
46.13
43.96
63.97
66.56
58.86
45.75
Short Term Loans & Adv.
28.43
511.03
291.36
259.93
27.76
24.72
39.60
38.73
46.03
44.99
Net Current Assets
102.35
263.96
75.40
71.13
-71.74
-57.99
169.69
154.39
140.27
63.57
Total Assets
2,281.17
1,683.17
1,804.96
1,728.05
2,466.28
2,526.13
2,890.97
3,483.05
1,780.93
1,020.25

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
-12.70
38.44
11.37
27.03
40.09
-20.42
51.00
103.51
-26.09
17.91
PBT
52.78
53.91
47.76
47.42
38.67
52.44
92.84
67.94
62.41
69.15
Adjustment
-31.64
-11.07
-15.90
-15.16
0.07
-10.37
27.86
29.02
13.96
-11.04
Changes in Working Capital
-26.89
14.38
-6.39
4.73
11.06
-57.46
-43.32
28.16
-87.40
-26.70
Cash after chg. in Working capital
-5.76
57.22
25.47
36.98
49.80
-15.39
77.38
125.12
-11.03
31.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.94
-18.78
-14.10
-9.95
-9.71
-5.03
-26.38
-21.61
-15.06
-13.50
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
-606.00
288.10
268.40
241.91
138.51
21.90
706.01
-1,673.11
-36.00
5.11
Net Fixed Assets
-7.85
-2.20
-6.55
1,003.43
16.03
79.98
8.12
-6.96
-600.99
169.90
Net Investments
0.09
-3.28
8.25
-308.31
0.00
1.44
29.10
-0.87
33.32
-58.28
Others
-598.24
293.58
266.70
-453.21
122.48
-59.52
668.79
-1,665.28
531.67
-106.51
Cash from Financing Activity
625.24
-323.04
-279.02
-274.74
-168.64
-3.77
-751.42
1,521.31
94.43
-36.94
Net Cash Inflow / Outflow
6.55
3.50
0.75
-5.80
9.96
-2.30
5.59
-48.30
32.33
-13.92
Opening Cash & Equivalents
19.48
15.97
15.22
21.02
11.06
43.21
51.42
99.72
32.30
94.74
Closing Cash & Equivalent
26.03
19.48
15.97
15.22
21.02
11.06
43.21
51.42
64.64
80.83

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.)
183.49
190.19
165.58
104.33
71.26
67.39
41.44
42.03
39.55
37.23
ROA
2.50%
2.33%
1.93%
1.56%
1.08%
1.54%
2.20%
1.81%
3.58%
5.56%
ROE
5.35%
4.60%
5.10%
7.50%
7.84%
11.17%
16.98%
11.75%
13.17%
18.16%
ROCE
3.81%
6.12%
5.95%
6.97%
6.30%
6.55%
8.94%
8.06%
14.10%
16.53%
Fixed Asset Turnover
5.54
7.14
8.83
0.99
0.49
0.38
1.23
1.18
1.52
1.82
Receivable days
61.00
64.90
68.00
52.97
56.38
119.07
45.59
44.60
41.52
40.59
Inventory Days
46.93
41.89
44.60
56.47
69.96
135.93
55.81
60.73
60.64
51.85
Payable days
43.25
41.41
40.10
47.02
56.42
112.10
43.21
41.40
47.56
53.56
Cash Conversion Cycle
64.69
65.38
72.50
62.42
69.92
142.91
58.19
63.93
54.60
38.87
Total Debt/Equity
1.31
0.57
0.98
1.98
3.53
4.01
3.52
4.92
0.97
0.61
Interest Cover
4.40
2.31
2.03
1.76
1.60
1.83
1.92
2.08
2.84
3.59

News Update


  • GOCL Corporation - Quarterly Results
    12th Nov 2020, 17:43 PM

    Read More

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.