Gothi Plascon (India) Ltd

₹ 19.5 0.00%
01 Jul - close price
About

Gothi Plascon (India) is engaged in the business of renting of Immovable Properties and interest on loan granted.

  • Market Cap 19.9 Cr.
  • Current Price 19.5
  • High / Low 35.0 / 17.8
  • Stock P/E 10.9
  • Book Value 12.2
  • Dividend Yield 5.13 %
  • ROCE 19.9 %
  • ROE 15.1 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Stock is providing a good dividend yield of 5.13%.
  • Company has been maintaining a healthy dividend payout of 58.15%

Cons

  • The company has delivered a poor sales growth of 11.86% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Realty Industry: Construction

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
0.91 0.74 0.96 1.01 0.73 0.95 0.87 1.03 0.91 0.91 1.05 1.07
0.21 0.21 0.29 0.32 0.20 0.21 0.25 0.42 0.28 0.25 0.30 0.36
Operating Profit 0.70 0.53 0.67 0.69 0.53 0.74 0.62 0.61 0.63 0.66 0.75 0.71
OPM % 76.92% 71.62% 69.79% 68.32% 72.60% 77.89% 71.26% 59.22% 69.23% 72.53% 71.43% 66.36%
0.00 0.20 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00
Depreciation 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.09
Profit before tax 0.62 0.65 0.59 0.62 0.45 0.66 0.54 0.52 0.55 0.58 0.67 0.63
Tax % 0.00% 0.00% 0.00% 103.23% 0.00% 0.00% 0.00% 103.85% 0.00% 0.00% 0.00% 96.83%
Net Profit 0.63 0.65 0.59 -0.02 0.45 0.66 0.54 -0.03 0.55 0.59 0.67 0.01
EPS in Rs 0.62 0.64 0.58 -0.02 0.44 0.65 0.53 -0.03 0.54 0.58 0.66 0.01

Profit & Loss

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
3.72 3.62 4.39 0.97 1.49 1.53 2.25 2.58 3.38 3.81 3.58 3.94
3.51 3.53 4.45 0.20 0.21 0.36 0.35 0.32 0.36 1.02 1.09 1.18
Operating Profit 0.21 0.09 -0.06 0.77 1.28 1.17 1.90 2.26 3.02 2.79 2.49 2.76
OPM % 5.65% 2.49% -1.37% 79.38% 85.91% 76.47% 84.44% 87.60% 89.35% 73.23% 69.55% 70.05%
0.74 0.98 0.16 0.00 0.02 0.05 0.01 0.23 0.00 0.01 0.00 0.01
Interest 0.13 0.00 0.37 0.48 0.45 0.32 0.10 0.00 0.00 0.00 0.01 0.00
Depreciation 0.08 0.20 0.12 0.13 0.27 0.27 0.28 0.27 0.30 0.32 0.32 0.33
Profit before tax 0.74 0.87 -0.39 0.16 0.58 0.63 1.53 2.22 2.72 2.48 2.16 2.44
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.65% 0.00% 19.85% 25.81% 25.00% 25.00%
Net Profit 0.74 0.87 -0.39 0.16 0.58 0.63 1.53 2.22 2.17 1.84 1.62 1.82
EPS in Rs 0.73 0.85 -0.38 0.16 0.57 0.62 1.50 2.18 2.13 1.80 1.59 1.78
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 55.43% 62.96% 56.04%
Compounded Sales Growth
10 Years: 1%
5 Years: 12%
3 Years: 5%
TTM: 10%
Compounded Profit Growth
10 Years: 8%
5 Years: 4%
3 Years: -6%
TTM: 12%
Stock Price CAGR
10 Years: 10%
5 Years: 13%
3 Years: 36%
1 Year: -19%
Return on Equity
10 Years: 18%
5 Years: 19%
3 Years: 15%
Last Year: 15%

Balance Sheet

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
10.20 10.20 10.20 10.20 10.20 10.20 10.20 10.20 10.20 10.20 10.20 10.20
Reserves -7.50 -6.63 -7.03 -6.87 -6.28 -5.65 -4.13 -1.91 0.26 0.87 1.47 2.27
0.95 1.44 3.48 3.50 2.66 1.58 0.00 2.11 0.00 0.00 0.00 0.42
1.30 1.70 0.26 1.60 1.47 1.75 2.02 0.20 2.66 2.20 2.48 2.31
Total Liabilities 4.95 6.71 6.91 8.43 8.05 7.88 8.09 10.60 13.12 13.27 14.15 15.20
4.18 4.10 3.90 3.78 7.85 7.67 7.58 7.37 7.21 7.02 6.75 7.17
CWIP 0.00 1.11 2.70 4.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.77 1.50 0.31 0.31 0.20 0.21 0.51 3.23 5.91 6.25 7.40 8.03
Total Assets 4.95 6.71 6.91 8.43 8.05 7.88 8.09 10.60 13.12 13.27 14.15 15.20

Cash Flows

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
0.17 -0.20 0.56 0.73 1.36 1.18 1.70 -0.21 -0.60 1.54 0.99 1.25
-0.17 -0.25 -1.35 -1.64 0.02 -0.04 -0.18 0.16 0.45 -0.12 -0.06 -0.75
0.00 0.49 0.77 0.89 -1.39 -1.14 -1.40 0.09 0.00 -1.23 -1.02 -0.60
Net Cash Flow 0.00 0.04 -0.02 -0.02 -0.01 0.00 0.11 0.04 -0.15 0.19 -0.08 -0.10

Ratios

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 61.81 68.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Days 0.00 60.46 0.00
Days Payable 62.70
Cash Conversion Cycle 61.81 66.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Working Capital Days -53.97 86.71 19.95 101.60 46.54 42.94 64.89 404.61 562.62 572.89 707.57 729.07
ROCE % 26.13% 20.09% 7.20% 9.50% 15.36% 14.16% 26.72% 26.96% 26.08% 23.04% 19.09% 19.87%

Shareholding Pattern

Numbers in percentages

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
72.56 72.56 72.56 73.39 73.39 73.39 73.39 73.39 73.39 73.39 73.39 73.39
27.44 27.44 27.44 26.61 26.61 26.61 26.61 26.61 26.61 26.61 26.61 26.61

Documents