GKB Ophthalmics Ltd

₹ 188 4.98%
31 Jan - close price
About

Incorporated in 1981, GKB Ophthalmics Ltd is in the business of manufacture and sale of ophthalmic lenses made up of Glass and Plastic

Key Points

Product Profile:[1]
a) Single Vision: 1.498 CR-39, 1.50 Blucheck, 1.56 Blucheck 1.56 DayNite, 1.56 DayNite FAST CHANGE, 1.50 Q-SHADE +, 1.50 SunSensor
b) Bifocal: 1.498 CR-39, 1.50 Blucheck, 1.56 Blucheck, 1.56 DayNite, 1.56 DayNite Fast Change
c) Progressive: 1.498 CR-39, 1.50 Blucheck, 1.56 DayNite, 1.56 DayNite Fast Change
d) Aspheric: 1.498 CR-39

  • Market Cap 95.0 Cr.
  • Current Price 188
  • High / Low 197 / 63.3
  • Stock P/E 22.3
  • Book Value 130
  • Dividend Yield 0.00 %
  • ROCE 4.64 %
  • ROE 2.06 %
  • Face Value 10.0

Pros

  • Company has delivered good profit growth of 25.9% CAGR over last 5 years
  • Debtor days have improved from 127 to 100 days.

Cons

  • The company has delivered a poor sales growth of -1.48% over past five years.
  • Company has a low return on equity of -0.16% over last 3 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: FMCG Industry: Personal Care - Indian

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
13.50 15.73 16.03 7.31 15.37 16.95 17.21 15.38 18.53 19.55 17.48 17.84 18.56
13.77 14.68 15.16 8.20 14.79 15.81 16.17 14.20 18.05 17.89 15.93 15.24 17.02
Operating Profit -0.27 1.05 0.87 -0.89 0.58 1.14 1.04 1.18 0.48 1.66 1.55 2.60 1.54
OPM % -2.00% 6.68% 5.43% -12.18% 3.77% 6.73% 6.04% 7.67% 2.59% 8.49% 8.87% 14.57% 8.30%
0.19 0.04 0.19 0.13 0.28 0.40 0.94 0.20 0.32 0.37 0.25 0.35 0.37
Interest 0.28 0.28 0.51 0.32 0.36 0.99 0.36 0.37 0.35 0.35 0.41 0.38 0.46
Depreciation 0.92 0.93 0.89 0.92 0.92 0.66 0.65 0.65 0.68 0.67 0.67 0.42 0.39
Profit before tax -1.28 -0.12 -0.34 -2.00 -0.42 -0.11 0.97 0.36 -0.23 1.01 0.72 2.15 1.06
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -18.56% 2.78% -4.35% 1.98% -5.56% -0.93% -1.89%
Net Profit -1.20 0.00 -0.10 -1.86 -0.25 0.11 1.25 0.37 -0.20 0.97 0.80 2.21 1.11
EPS in Rs -2.59 0.00 -0.20 -3.69 -0.50 0.16 2.22 0.28 -0.67 1.63 1.29 3.85 1.69
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
38.74 42.80 41.45 35.18 43.76 76.44 77.93 57.16 58.53 56.88 70.94 73.43
31.87 40.58 33.88 34.34 44.46 74.55 76.59 56.02 56.40 54.58 66.04 66.08
Operating Profit 6.87 2.22 7.57 0.84 -0.70 1.89 1.34 1.14 2.13 2.30 4.90 7.35
OPM % 17.73% 5.19% 18.26% 2.39% -1.60% 2.47% 1.72% 1.99% 3.64% 4.04% 6.91% 10.01%
0.70 0.63 1.09 1.13 11.72 3.78 0.49 2.30 1.11 1.94 1.20 1.34
Interest 2.67 2.88 2.86 2.50 1.63 1.29 1.27 1.48 1.46 2.03 1.48 1.60
Depreciation 0.87 1.18 1.22 1.55 1.49 1.43 1.70 3.54 3.62 3.14 2.67 2.15
Profit before tax 4.03 -1.21 4.58 -2.08 7.90 2.95 -1.14 -1.58 -1.84 -0.93 1.95 4.94
Tax % 19.85% 10.74% 46.07% 37.02% 50.00% 11.86% 14.91% 30.38% 0.00% 19.35% 0.00%
Net Profit 3.08 -0.62 3.99 0.00 3.95 2.59 -0.97 -1.10 -1.84 -0.75 1.94 5.09
EPS in Rs 7.42 -1.49 9.61 0.00 9.51 6.24 -2.34 -2.37 -3.65 -1.81 2.52 8.46
Dividend Payout % 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: 6%
5 Years: -1%
3 Years: 7%
TTM: 8%
Compounded Profit Growth
10 Years: -8%
5 Years: 26%
3 Years: 36%
TTM: 139%
Stock Price CAGR
10 Years: 21%
5 Years: 8%
3 Years: 62%
1 Year: 118%
Return on Equity
10 Years: 0%
5 Years: -1%
3 Years: 0%
Last Year: 2%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
4.15 4.15 4.15 4.15 4.15 4.15 4.15 4.64 5.04 5.04 5.04 5.04
Reserves 31.12 30.81 35.74 35.86 40.66 42.63 40.79 47.26 54.21 57.61 58.06 60.44
13.64 15.09 12.51 8.62 7.22 7.19 9.93 14.07 15.16 11.97 11.76 11.58
21.91 22.72 20.95 26.35 17.18 27.80 28.11 27.93 28.05 32.20 35.30 39.19
Total Liabilities 70.82 72.77 73.35 74.98 69.21 81.77 82.98 93.90 102.46 106.82 110.16 116.25
11.75 12.70 13.84 11.90 12.66 17.60 18.34 25.85 26.33 23.75 22.65 11.47
CWIP 2.68 2.29 0.57 0.57 0.57 0.57 0.24 0.00 0.00 1.23 3.41 3.95
Investments 11.99 12.37 15.06 16.25 10.33 3.48 0.37 0.54 1.15 2.08 1.97 1.91
44.40 45.41 43.88 46.26 45.65 60.12 64.03 67.51 74.98 79.76 82.13 98.92
Total Assets 70.82 72.77 73.35 74.98 69.21 81.77 82.98 93.90 102.46 106.82 110.16 116.25

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
3.31 3.29 6.45 7.23 -11.44 -3.41 -2.66 3.92 3.27 6.86 5.07
-4.98 -1.52 -1.96 -0.50 14.68 3.75 1.34 -9.89 -3.73 -16.78 -3.52
1.69 -0.96 -4.81 -6.01 -2.83 -1.33 1.37 13.13 4.30 2.77 -1.66
Net Cash Flow 0.02 0.81 -0.32 0.72 0.40 -0.99 0.04 7.16 3.84 -7.15 -0.12

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 176.85 157.17 185.01 190.70 142.63 118.04 128.61 150.32 155.40 125.00 100.38
Inventory Days 448.52 362.01 344.73 423.86 284.87 225.01 223.44 289.19 301.35 348.75 306.81
Days Payable 219.63 167.41 162.66 343.18 155.84 169.18 167.74 217.28 233.86 234.31 208.09
Cash Conversion Cycle 405.74 351.78 367.08 271.38 271.67 173.87 184.32 222.23 222.89 239.45 199.10
Working Capital Days 190.04 167.66 187.21 171.09 214.45 144.54 160.93 199.49 204.67 187.70 152.45
ROCE % 5.17% 13.68% -0.18% -1.45% 3.32% 0.22% -2.55% -0.56% 2.83% 4.64%

Shareholding Pattern

Numbers in percentages

12 recently
Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
48.97 48.98 49.04 49.52 59.44 59.24 59.58 59.69 59.72 59.73 59.16 59.09
1.98 1.98 1.98 1.98 1.98 1.98 1.98 1.98 1.98 1.98 1.98 1.98
0.39 0.39 0.39 0.39 0.39 0.39 0.00 0.00 0.00 0.00 0.00 0.00
48.65 48.65 48.59 48.10 38.19 38.39 38.44 38.33 38.29 38.28 38.86 38.94

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents