Goldstar Power Live BSE/NSE | Goldstar Power Fundamenta data | Goldstar Power Balance sheet | Goldstar Power Quarterly Results | Goldstar Power Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

23.27
62.21
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

31.35
N/A
1.20

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

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

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 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

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 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

Standalone Figures in Rs. Crores

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales - 35.88 36.37 43.24 56.01 40.03 37.48 48.83 61.89 Net Sales Growth - -1.35% -15.89% -22.80% 39.92% 6.80% -23.24% -21.10% Cost Of Goods Sold - 27.82 27.13 33.41 43.74 31.89 32.18 37.57 47.38 Gross Profit - 8.05 9.24 9.83 12.27 8.15 5.30 11.25 14.51 GP Margin - 22.44% 25.41% 22.73% 21.91% 20.36% 14.14% 23.04% 23.44% Total Expenditure - 34.98 34.58 41.11 52.40 38.10 39.14 45.52 56.55 Power & Fuel Cost - 1.73 1.85 2.13 2.38 2.03 1.56 1.50 1.86 % Of Sales - 4.82% 5.09% 4.93% 4.25% 5.07% 4.16% 3.07% 3.01% Employee Cost - 2.26 2.19 1.77 1.55 1.69 2.49 2.81 2.93 % Of Sales - 6.30% 6.02% 4.09% 2.77% 4.22% 6.64% 5.75% 4.73% Manufacturing Exp. - 0.08 0.06 0.02 0.04 0.04 0.59 1.26 1.73 % Of Sales - 0.22% 0.16% 0.05% 0.07% 0.10% 1.57% 2.58% 2.80% General & Admin Exp. - 1.14 1.48 1.45 1.22 0.42 0.74 0.96 1.09 % Of Sales - 3.18% 4.07% 3.35% 2.18% 1.05% 1.97% 1.97% 1.76% Selling & Distn. Exp. - 1.59 1.58 2.00 2.70 1.78 1.23 1.40 1.54 % Of Sales - 4.43% 4.34% 4.63% 4.82% 4.45% 3.28% 2.87% 2.49% Miscellaneous Exp. - 0.35 0.29 0.34 0.77 0.25 0.35 0.01 0.03 % Of Sales - 0.98% 0.80% 0.79% 1.37% 0.62% 0.93% 0.02% 0.05% EBITDA - 0.90 1.79 2.13 3.61 1.93 -1.66 3.31 5.34 EBITDA Margin - 2.51% 4.92% 4.93% 6.45% 4.82% -4.43% 6.78% 8.63% Other Income - 1.93 1.26 1.11 0.58 1.00 4.16 0.41 0.13 Interest - 0.89 0.86 1.42 1.65 1.41 1.76 3.49 3.42 Depreciation - 1.63 1.57 1.31 1.36 1.46 1.53 0.98 0.86 PBT - 0.31 0.61 0.50 1.18 0.06 -0.78 -0.75 1.18 Tax - -0.07 -0.40 0.21 0.59 0.00 -0.12 0.24 0.45 Tax Rate - -22.58% -65.57% 42.00% 50.00% 0.00% 15.38% 44.44% 38.14% PAT - 0.37 1.01 0.29 0.59 0.06 -0.66 0.30 0.72 PAT before Minority Interest - 0.37 1.01 0.29 0.59 0.06 -0.66 0.30 0.72 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 1.03% 2.78% 0.67% 1.05% 0.15% -1.76% 0.61% 1.16% PAT Growth - -63.37% 248.28% -50.85% 883.33% 109.09% -320.0% -58.33% Unadjusted EPS - 0.35 0.94 0.27 0.55 0.06 -0.62 0.28 0.67

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Net Sales

35.88

36.37

43.24

56.01

40.03

37.48

48.83

61.89

Net Sales Growth

-1.35%

-15.89%

-22.80%

39.92%

6.80%

-23.24%

-21.10%

Cost Of Goods Sold

27.82

27.13

33.41

43.74

31.89

32.18

37.57

47.38

Gross Profit

8.05

9.24

9.83

12.27

8.15

5.30

11.25

14.51

GP Margin

22.44%

25.41%

22.73%

21.91%

20.36%

14.14%

23.04%

23.44%

Total Expenditure

34.98

34.58

41.11

52.40

38.10

39.14

45.52

56.55

Power & Fuel Cost

1.73

1.85

2.13

2.38

2.03

1.56

1.50

1.86

% Of Sales

4.82%

5.09%

4.93%

4.25%

5.07%

4.16%

3.07%

3.01%

Employee Cost

2.26

2.19

1.77

1.55

1.69

2.49

2.81

2.93

% Of Sales

6.30%

6.02%

4.09%

2.77%

4.22%

6.64%

5.75%

4.73%

Manufacturing Exp.

0.08

0.06

0.02

0.04

0.59

1.26

1.73

% Of Sales

0.22%

0.16%

0.05%

0.07%

0.10%

1.57%

2.58%

2.80%

General & Admin Exp.

1.14

1.48

1.45

1.22

0.42

0.74

0.96

1.09

% Of Sales

3.18%

4.07%

3.35%

2.18%

1.05%

1.97%

1.76%

Selling & Distn. Exp.

1.59

1.58

2.00

2.70

1.78

1.23

1.40

1.54

% Of Sales

4.43%

4.34%

4.63%

4.82%

4.45%

3.28%

2.87%

2.49%

Miscellaneous Exp.

0.35

0.29

0.34

0.77

0.25

0.35

0.01

0.03

% Of Sales

0.98%

0.80%

0.79%

1.37%

0.62%

0.93%

0.02%

0.05%

EBITDA

0.90

1.79

2.13

3.61

1.93

-1.66

3.31

5.34

EBITDA Margin

2.51%

4.92%

4.93%

6.45%

4.82%

-4.43%

6.78%

8.63%

Other Income

1.93

1.26

1.11

0.58

1.00

4.16

0.41

0.13

Interest

0.89

0.86

1.42

1.65

1.41

1.76

3.49

3.42

Depreciation

1.63

1.57

1.31

1.36

1.46

1.53

0.98

0.86

PBT

0.31

0.61

0.50

1.18

0.06

-0.78

-0.75

1.18

Tax

-0.07

-0.40

0.21

0.59

0.00

-0.12

0.24

0.45

Tax Rate

-22.58%

-65.57%

42.00%

50.00%

0.00%

15.38%

44.44%

38.14%

PAT

0.37

1.01

0.29

0.59

0.06

-0.66

0.30

0.72

PAT before Minority Interest

0.37

1.01

0.29

0.59

0.06

-0.66

0.30

0.72

Minority Interest

0.00

PAT Margin

1.03%

2.78%

0.67%

1.05%

0.15%

-1.76%

0.61%

1.16%

PAT Growth

-63.37%

248.28%

-50.85%

883.33%

109.09%

-320.0%

-58.33%

Unadjusted EPS

0.35

0.94

0.27

0.55

0.06

-0.62

0.28

0.67

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 19.63 19.26 18.25 10.60 10.01 10.96 11.67 11.37 Share Capital 10.70 10.70 10.70 1.30 1.30 1.30 1.30 1.30 Total Reserves 8.94 8.56 7.55 9.30 8.71 9.66 10.37 10.07 Non-Current Liabilities 1.62 1.99 1.89 1.71 1.96 7.22 13.49 8.25 Secured Loans 0.51 0.67 0.06 0.00 0.58 1.61 3.05 4.47 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 3.74 8.46 2.09 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.16 0.14 0.10 Current Liabilities 14.18 13.11 15.11 21.05 21.21 19.91 17.83 21.38 Trade Payables 3.18 3.11 3.37 4.70 5.24 8.17 2.40 7.54 Other Current Liabilities 1.11 0.98 0.42 2.63 3.51 1.74 3.33 3.35 Short Term Borrowings 8.12 7.06 7.82 10.75 10.12 8.89 11.65 9.90 Short Term Provisions 1.77 1.96 3.50 2.97 2.35 1.10 0.45 0.60 Total Liabilities 35.43 34.36 35.25 33.36 33.18 38.09 42.99 41.00 Net Block 11.80 13.33 12.27 13.00 14.17 15.59 17.04 16.60 Gross Block 24.03 23.93 21.32 20.83 21.00 15.59 17.04 16.60 Accumulated Depreciation 12.24 10.60 9.04 7.83 6.84 0.00 0.00 0.00 Non Current Assets 13.49 15.06 14.06 14.27 15.61 16.31 18.35 17.52 Capital Work in Progress 0.00 0.00 0.76 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 1.49 1.70 1.02 1.04 1.28 0.72 1.31 0.92 Other Non Current Assets 0.20 0.02 0.00 0.22 0.16 0.00 0.00 0.00 Current Assets 21.70 18.97 20.76 19.09 17.57 21.77 24.64 23.48 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 14.48 12.19 5.86 5.65 6.92 9.05 15.49 10.80 Sundry Debtors 3.63 5.40 5.56 5.56 8.63 9.72 5.81 7.63 Cash & Bank 0.72 0.10 0.31 0.47 0.61 1.67 1.62 2.14 Other Current Assets 2.87 0.47 0.00 0.00 1.42 1.34 1.71 2.91 Short Term Loans & Adv. 0.78 0.81 9.03 7.41 1.42 1.29 1.61 2.88 Net Current Assets 7.53 5.86 5.66 -1.96 -3.64 1.87 6.81 0.00 Total Assets 35.43 34.36 35.23 33.36 33.18 38.08 42.99 41.00

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Shareholder's Funds

19.63

19.26

18.25

10.60

10.01

10.96

11.67

11.37

Share Capital

10.70

1.30

Total Reserves

8.94

8.56

7.55

9.30

8.71

9.66

10.37

10.07

Non-Current Liabilities

1.62

1.99

1.89

1.71

1.96

7.22

13.49

8.25

Secured Loans

0.51

0.67

0.06

0.00

0.58

1.61

3.05

4.47

Unsecured Loans

0.00

3.74

8.46

2.09

Long Term Provisions

0.00

0.16

0.14

0.10

Current Liabilities

14.18

13.11

15.11

21.05

21.21

19.91

17.83

21.38

Trade Payables

3.18

3.11

3.37

4.70

5.24

8.17

2.40

7.54

Other Current Liabilities

1.11

0.98

0.42

2.63

3.51

1.74

3.33

3.35

Short Term Borrowings

8.12

7.06

7.82

10.75

10.12

8.89

11.65

9.90

Short Term Provisions

1.77

1.96

3.50

2.97

2.35

1.10

0.45

0.60

Total Liabilities

35.43

34.36

35.25

33.36

33.18

38.09

42.99

41.00

Net Block

11.80

13.33

12.27

13.00

14.17

15.59

17.04

16.60

Gross Block

24.03

23.93

21.32

20.83

21.00

15.59

17.04

16.60

Accumulated Depreciation

12.24

10.60

9.04

7.83

6.84

0.00

Non Current Assets

13.49

15.06

14.06

14.27

15.61

16.31

18.35

17.52

Capital Work in Progress

0.00

0.76

0.00

Non Current Investment

0.01

Long Term Loans & Adv.

1.49

1.70

1.02

1.04

1.28

0.72

1.31

0.92

Other Non Current Assets

0.20

0.02

0.00

0.22

0.16

0.00

Current Assets

21.70

18.97

20.76

19.09

17.57

21.77

24.64

23.48

Current Investments

0.00

Inventories

14.48

12.19

5.86

5.65

6.92

9.05

15.49

10.80

Sundry Debtors

3.63

5.40

5.56

8.63

9.72

5.81

7.63

Cash & Bank

0.72

0.10

0.31

0.47

0.61

1.67

1.62

2.14

Other Current Assets

2.87

0.47

0.00

1.42

1.34

1.71

2.91

Short Term Loans & Adv.

0.78

0.81

9.03

7.41

1.42

1.29

1.61

2.88

Net Current Assets

7.53

5.86

5.66

-1.96

-3.64

1.87

6.81

0.00

Total Assets

35.43

34.36

35.23

33.36

33.18

38.08

42.99

41.00

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 0.50 2.57 -1.99 2.17 0.37 10.58 -2.90 -0.44 PBT 0.31 0.61 0.50 1.18 0.06 -0.78 0.54 1.18 Adjustment 2.44 1.72 2.51 3.09 2.82 3.02 3.88 3.28 Changes in Working Capital -2.11 0.35 -4.84 -1.85 -2.50 8.35 -7.32 -4.89 Cash after chg. in Working capital 0.65 2.68 -1.83 2.42 0.38 10.58 -2.90 -0.44 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.14 -0.11 -0.16 -0.25 -0.01 0.00 0.00 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity 0.10 -1.77 -1.30 -0.45 0.83 -0.13 -1.44 0.81 Net Fixed Assets -0.10 -1.85 -1.25 0.17 -5.41 1.45 -0.44 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.20 0.08 -0.05 -0.62 6.24 -1.58 -1.00 Cash from Financing Activity 0.02 -1.00 3.13 -1.60 -2.12 -10.40 3.82 -0.23 Net Cash Inflow / Outflow 0.62 -0.21 -0.16 0.12 -0.92 0.05 -0.52 0.14 Opening Cash & Equivalents 0.10 0.31 0.47 0.35 1.52 1.62 2.14 2.00 Closing Cash & Equivalent 0.72 0.10 0.31 0.47 0.61 1.67 1.62 2.14

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Cash From Operating Activity

0.50

2.57

-1.99

2.17

0.37

10.58

-2.90

-0.44

PBT

0.31

0.61

0.50

1.18

0.06

-0.78

0.54

1.18

Adjustment

2.44

1.72

2.51

3.09

2.82

3.02

3.88

3.28

Changes in Working Capital

-2.11

0.35

-4.84

-1.85

-2.50

8.35

-7.32

-4.89

Cash after chg. in Working capital

0.65

2.68

-1.83

2.42

0.38

10.58

-2.90

-0.44

Interest Paid

0.00

Tax Paid

-0.14

-0.11

-0.16

-0.25

-0.01

0.00

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

0.10

-1.77

-1.30

-0.45

0.83

-0.13

-1.44

0.81

Net Fixed Assets

-0.10

-1.85

-1.25

0.17

-5.41

1.45

-0.44

Net Investments

0.00

Others

0.20

0.08

-0.05

-0.62

6.24

-1.58

-1.00

Cash from Financing Activity

0.02

-1.00

3.13

-1.60

-2.12

-10.40

3.82

-0.23

Net Cash Inflow / Outflow

0.62

-0.21

-0.16

0.12

-0.92

0.05

-0.52

0.14

Opening Cash & Equivalents

0.10

0.31

0.47

0.35

1.52

1.62

2.14

2.00

Closing Cash & Equivalent

0.72

0.10

0.31

0.47

0.61

1.67

1.62

2.14

Financial Ratios

Standalone

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 18.13 17.69 16.67 81.52 76.98 84.30 89.76 0.00 ROA 1.07% 2.90% 0.84% 1.78% 0.18% -1.63% 0.72% 1.77% ROE 1.96% 5.50% 2.03% 5.73% 0.61% -5.84% 2.61% 6.37% ROCE 4.35% 5.60% 8.06% 13.01% 6.09% 3.03% 11.81% 14.98% Fixed Asset Turnover 1.50 1.61 2.14 3.03 2.48 2.30 2.90 3.73 Receivable days 45.90 54.99 45.10 40.83 73.82 75.64 50.24 45.00 Inventory Days 135.68 90.63 46.72 36.19 64.23 119.49 98.29 63.72 Payable days 30.24 33.07 35.34 34.68 65.04 48.72 40.00 47.87 Cash Conversion Cycle 151.33 112.55 56.48 42.34 73.01 146.41 108.53 60.85 Total Debt/Equity 0.45 0.42 0.44 1.07 1.15 1.44 2.22 0.00 Interest Cover 1.35 1.71 1.35 1.72 1.04 0.55 1.16 1.34

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Book Value (Rs.)

18.13

17.69

16.67

81.52

76.98

84.30

89.76

0.00

ROA

1.07%

2.90%

0.84%

1.78%

0.18%

-1.63%

0.72%

1.77%

ROE

1.96%

5.50%

2.03%

5.73%

0.61%

-5.84%

2.61%

6.37%

ROCE

4.35%

5.60%

8.06%

13.01%

6.09%

3.03%

11.81%

14.98%

Fixed Asset Turnover

1.50

1.61

2.14

3.03

2.48

2.30

2.90

3.73

Receivable days

45.90

54.99

45.10

40.83

73.82

75.64

50.24

45.00

Inventory Days

135.68

90.63

46.72

36.19

64.23

119.49

98.29

63.72

Payable days

30.24

33.07

35.34

34.68

65.04

48.72

40.00

47.87

Cash Conversion Cycle

151.33

112.55

56.48

42.34

73.01

146.41

108.53

60.85

Total Debt/Equity

0.45

0.42

0.44

1.07

1.15

1.44

2.22

0.00

Interest Cover

1.35

1.71

1.35

1.72

1.04

0.55

1.16

1.34

Goldstar Power Ltd.

Batteries

BSE: Not Listed | NSE: GOLDSTAR

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

Goldstar Power Ltd.

Batteries

BSE: Not Listed | NSE: GOLDSTAR

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update