Goblin India Ltd
Incorporated in 1989, Goblin India Ltd is in the business of importing and trading of luggage bags, travel accessories and corporate gifts[1]
- Market Cap ₹ 81.5 Cr.
- Current Price ₹ 59.0
- High / Low ₹ 82.4 / 36.0
- Stock P/E 52.9
- Book Value ₹ 27.1
- Dividend Yield 0.00 %
- ROCE 5.84 %
- ROE 0.08 %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -13.8% over past five years.
- Promoter holding is low: 39.9%
- Company has a low return on equity of -5.29% over last 3 years.
- Earnings include an other income of Rs.3.55 Cr.
- Company has high debtors of 410 days.
- Promoter holding has decreased over last 3 years: -12.9%
* 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.
Half Yearly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
25.50 | 30.52 | 32.70 | 35.98 | 39.83 | 46.72 | 55.26 | 60.38 | 62.27 | 33.69 | 12.76 | 26.23 | 28.20 | |
23.96 | 28.79 | 30.52 | 33.68 | 37.25 | 44.44 | 51.10 | 54.92 | 57.11 | 32.69 | 14.15 | 25.42 | 26.20 | |
Operating Profit | 1.54 | 1.73 | 2.18 | 2.30 | 2.58 | 2.28 | 4.16 | 5.46 | 5.16 | 1.00 | -1.39 | 0.81 | 2.00 |
OPM % | 6.04% | 5.67% | 6.67% | 6.39% | 6.48% | 4.88% | 7.53% | 9.04% | 8.29% | 2.97% | -10.89% | 3.09% | 7.09% |
0.00 | 0.02 | 0.02 | 0.01 | 0.02 | 0.04 | 0.16 | 0.14 | 0.10 | 0.00 | 2.17 | 3.94 | 3.55 | |
Interest | 1.08 | 1.23 | 1.64 | 1.63 | 1.90 | 1.58 | 1.77 | 2.53 | 1.98 | 2.51 | 2.04 | 2.96 | 2.87 |
Depreciation | 0.19 | 0.21 | 0.22 | 0.31 | 0.23 | 0.17 | 0.18 | 0.30 | 0.37 | 0.42 | 0.28 | 0.39 | 0.64 |
Profit before tax | 0.27 | 0.31 | 0.34 | 0.37 | 0.47 | 0.57 | 2.37 | 2.77 | 2.91 | -1.93 | -1.54 | 1.40 | 2.04 |
Tax % | 33.33% | 32.26% | 29.41% | 40.54% | 31.91% | 29.82% | 27.85% | 26.71% | 24.74% | 1.55% | -3.90% | 7.86% | |
0.18 | 0.22 | 0.24 | 0.21 | 0.32 | 0.39 | 1.70 | 2.03 | 2.19 | -1.90 | -1.60 | 1.29 | 1.94 | |
EPS in Rs | 2.65 | 3.24 | 3.54 | 3.09 | 4.72 | 5.75 | 25.05 | 29.91 | 2.10 | -1.82 | -1.53 | 1.00 | 1.46 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -2% |
5 Years: | -14% |
3 Years: | -25% |
TTM: | 44% |
Compounded Profit Growth | |
---|---|
10 Years: | -21% |
5 Years: | -59% |
3 Years: | -79% |
TTM: | 182% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 48% |
1 Year: | -13% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | 0% |
3 Years: | -5% |
Last Year: | 0% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0.68 | 0.68 | 0.68 | 0.68 | 0.68 | 0.68 | 0.68 | 0.68 | 10.44 | 10.44 | 10.44 | 12.94 | 13.82 |
Reserves | 2.45 | 2.67 | 2.90 | 3.10 | 3.43 | 3.81 | 5.50 | 7.53 | 15.96 | 14.04 | 12.44 | 16.75 | 23.62 |
8.10 | 10.41 | 12.50 | 11.78 | 12.31 | 14.08 | 15.56 | 20.47 | 17.88 | 20.88 | 24.85 | 24.69 | 22.56 | |
2.58 | 5.81 | 6.61 | 3.55 | 0.71 | 1.13 | 4.33 | 2.66 | 2.35 | 5.91 | 5.04 | 12.66 | 10.71 | |
Total Liabilities | 13.81 | 19.57 | 22.69 | 19.11 | 17.13 | 19.70 | 26.07 | 31.34 | 46.63 | 51.27 | 52.77 | 67.04 | 70.71 |
0.79 | 1.33 | 1.14 | 1.07 | 1.59 | 1.55 | 1.40 | 2.01 | 4.76 | 4.33 | 3.94 | 6.79 | 4.28 | |
CWIP | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 3.30 |
12.97 | 18.24 | 21.55 | 18.04 | 14.75 | 17.36 | 23.88 | 28.54 | 41.08 | 46.15 | 48.04 | 59.46 | 63.13 | |
Total Assets | 13.81 | 19.57 | 22.69 | 19.11 | 17.13 | 19.70 | 26.07 | 31.34 | 46.63 | 51.27 | 52.77 | 67.04 | 70.71 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00 | -0.97 | 2.80 | 0.92 | -0.51 | 2.61 | -1.78 | -7.88 | -2.78 | -7.74 | 1.37 | |
0.00 | 0.00 | 0.06 | -1.02 | -0.78 | -0.13 | -0.02 | -0.91 | -3.28 | 0.21 | 0.26 | -3.01 | |
0.00 | 0.00 | 0.79 | -1.67 | 0.03 | 0.66 | -2.18 | 2.24 | 11.56 | 1.88 | 7.45 | 1.64 | |
Net Cash Flow | 0.00 | 0.00 | -0.12 | 0.11 | 0.17 | 0.02 | 0.41 | -0.45 | 0.40 | -0.69 | -0.03 | 0.01 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 102.34 | 132.75 | 160.51 | 78.92 | 54.43 | 85.86 | 98.94 | 92.31 | 108.91 | 258.83 | 571.53 | 410.09 |
Inventory Days | 88.82 | 93.04 | 92.27 | 101.72 | 82.01 | 39.59 | 54.48 | 80.87 | 126.93 | 181.60 | 355.52 | 184.24 |
Days Payable | 33.40 | 66.61 | 75.56 | 31.73 | 1.80 | 2.56 | 23.23 | 2.28 | 5.17 | 55.75 | 103.10 | 176.29 |
Cash Conversion Cycle | 157.76 | 159.18 | 177.22 | 148.91 | 134.64 | 122.89 | 130.20 | 170.90 | 230.67 | 384.68 | 823.95 | 418.03 |
Working Capital Days | 139.13 | 142.08 | 162.97 | 134.41 | 113.45 | 117.34 | 116.45 | 134.68 | 204.80 | 430.00 | 1,217.14 | 646.09 |
ROCE % | 12.95% | 12.32% | 13.27% | 12.64% | 14.82% | 12.29% | 20.54% | 21.02% | 13.40% | 1.29% | -0.02% | 5.84% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
9 Apr - Compliance certificate under Reg. 74(5) of SEBI (DP) Regulations, 2018 for the quarter ended 31st March, 2024.
- Closure of Trading Window 27 Mar
-
Announcement under Regulation 30 (LODR)-Change in Management
3 Feb - The Board in their meeting held today i.e. Saturday, 3rd February, 2024 considered and approved: 1) Appointment of M/s. A. D. Brahmbhatt & Co., Chartered …
- ANNOUNCEMENT UNDER REGULATION 30 SEBI (LODR) - UPDATES (OUTCOME OF BOARD MEETING HELD ON SATURDAY, 3RD FEBRUARY, 2024) 3 Feb
- Board Meeting Outcome for OUTCOME OF BOARD MEETING HELD ON SATURDAY, 3RD FEBRUARY, 2024 3 Feb
Business Overview:[1]
Company is a travel lifestyle brand with a pan India distribution network, an exclusive retail store in Ahmedabad, and a presence in multi brand outlets, hypermarkets and e-commerce platforms