GKB Ophthalmics Ltd

GKB Ophthalmics Ltd

₹ 103 2.54%
24 Jun - 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 51.9 Cr.
  • Current Price 103
  • High / Low 136 / 74.1
  • Stock P/E
  • Book Value 119
  • Dividend Yield 0.00 %
  • ROCE -1.06 %
  • ROE -4.59 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.87 times its book value

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of -0.74% over last 3 years.
  • Contingent liabilities of Rs.16.4 Cr.
  • Earnings include an other income of Rs.1.51 Cr.
  • Promoter holding has decreased over last 3 years: -8.51%

* 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

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
17.21 15.38 18.53 19.55 17.48 17.84 18.56 19.11 19.96 22.26 20.40 24.04 21.56
16.17 14.20 18.05 17.89 15.93 15.24 17.02 19.18 20.35 20.91 20.69 24.53 21.56
Operating Profit 1.04 1.18 0.48 1.66 1.55 2.60 1.54 -0.07 -0.39 1.35 -0.29 -0.49 0.00
OPM % 6.04% 7.67% 2.59% 8.49% 8.87% 14.57% 8.30% -0.37% -1.95% 6.06% -1.42% -2.04% 0.00%
0.94 0.20 0.32 0.37 0.25 0.35 0.37 -0.03 0.23 0.35 0.31 0.35 0.50
Interest 0.36 0.37 0.35 0.35 0.41 0.38 0.46 0.40 0.43 0.43 0.46 0.44 0.57
Depreciation 0.65 0.65 0.68 0.67 0.67 0.42 0.39 0.40 1.63 0.72 0.73 0.73 0.72
Profit before tax 0.97 0.36 -0.23 1.01 0.72 2.15 1.06 -0.90 -2.22 0.55 -1.17 -1.31 -0.79
Tax % -18.56% 2.78% -4.35% 1.98% -5.56% -0.93% -1.89% -18.89% 4.95% 0.00% 0.00% 0.00% -26.58%
1.25 0.37 -0.20 0.97 0.80 2.21 1.11 -1.11 -2.08 0.54 -1.19 -1.44 -0.89
EPS in Rs 2.22 0.28 -0.67 1.63 1.29 3.85 1.69 -2.04 -3.81 1.03 -2.32 -2.48 -1.81
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
42.80 41.45 35.18 43.76 76.44 77.93 57.16 58.53 56.88 70.94 75.47 88.25
40.58 33.88 34.34 44.46 74.55 76.59 56.02 56.40 54.58 66.05 71.79 87.68
Operating Profit 2.22 7.57 0.84 -0.70 1.89 1.34 1.14 2.13 2.30 4.89 3.68 0.57
OPM % 5.19% 18.26% 2.39% -1.60% 2.47% 1.72% 1.99% 3.64% 4.04% 6.89% 4.88% 0.65%
0.63 1.09 1.13 11.72 3.78 0.49 2.30 1.11 1.94 1.21 0.96 1.51
Interest 2.88 2.86 2.50 1.63 1.29 1.27 1.48 1.46 2.03 1.48 1.67 1.90
Depreciation 1.18 1.22 1.55 1.49 1.43 1.70 3.54 3.62 3.14 2.67 2.83 2.90
Profit before tax -1.21 4.58 -2.08 7.90 2.95 -1.14 -1.58 -1.84 -0.93 1.95 0.14 -2.72
Tax % 10.74% 46.07% 37.02% 50.00% 11.86% 14.91% 30.38% 0.00% 19.35% 0.00% 14.29% -7.72%
-0.62 3.99 0.00 3.95 2.59 -0.97 -1.10 -1.84 -0.75 1.94 0.11 -2.98
EPS in Rs -1.49 9.61 0.00 9.51 6.24 -2.34 -2.37 -3.65 -1.81 2.52 -0.34 -5.57
Dividend Payout % 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: 8%
5 Years: 9%
3 Years: 16%
TTM: 17%
Compounded Profit Growth
10 Years: %
5 Years: -2%
3 Years: %
TTM: -2262%
Stock Price CAGR
10 Years: 13%
5 Years: 2%
3 Years: -1%
1 Year: 11%
Return on Equity
10 Years: -2%
5 Years: -1%
3 Years: -1%
Last Year: -5%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 4.15 4.15 4.15 4.15 4.15 4.15 4.64 5.04 5.04 5.04 5.04 5.04
Reserves 30.81 35.74 35.86 40.66 42.63 40.79 47.26 54.21 57.61 58.06 57.65 54.73
15.09 12.51 8.62 7.22 7.19 9.93 14.07 15.16 11.97 11.75 11.22 11.49
22.72 20.95 26.35 17.18 27.80 28.11 27.93 28.05 32.20 35.30 38.35 43.24
Total Liabilities 72.77 73.35 74.98 69.21 81.77 82.98 93.90 102.46 106.82 110.15 112.26 114.50
12.70 13.84 11.90 12.66 17.60 18.34 25.85 26.33 23.75 22.65 19.04 18.21
CWIP 2.29 0.57 0.57 0.57 0.57 0.24 0.00 0.00 1.23 3.41 3.95 3.91
Investments 12.37 15.06 16.25 10.33 3.48 0.37 0.54 1.15 2.08 1.97 1.89 1.83
45.41 43.88 46.26 45.65 60.12 64.03 67.51 74.98 79.76 82.12 87.38 90.55
Total Assets 72.77 73.35 74.98 69.21 81.77 82.98 93.90 102.46 106.82 110.15 112.26 114.50

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
3.29 6.45 7.23 -11.44 -3.41 -2.66 3.92 3.27 6.86 5.07 -2.77 4.22
-1.52 -1.96 -0.50 14.68 3.75 1.34 -9.89 -3.73 -16.78 -3.52 1.43 -1.71
-0.96 -4.81 -6.01 -2.83 -1.33 1.37 13.13 4.30 2.77 -1.66 -2.19 -1.64
Net Cash Flow 0.81 -0.32 0.72 0.40 -0.99 0.04 7.16 3.84 -7.15 -0.12 -3.53 0.87

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 157.17 185.01 190.70 142.63 118.04 128.61 150.32 155.40 125.00 100.38 134.16 117.46
Inventory Days 362.01 344.73 423.86 284.87 225.01 223.44 289.19 301.35 348.75 306.81 298.31 244.51
Days Payable 167.41 162.66 343.18 155.84 169.18 167.74 217.28 233.86 234.31 208.09 183.19 202.17
Cash Conversion Cycle 351.78 367.08 271.38 271.67 173.87 184.32 222.23 222.89 239.45 199.10 249.28 159.80
Working Capital Days 167.66 187.21 171.09 214.45 144.54 160.93 199.49 204.67 187.70 157.34 183.10 140.00
ROCE % 5.17% 13.68% -0.18% -1.45% 3.32% 0.22% -2.55% -0.56% 2.76% 4.41% 2.22%

Shareholding Pattern

Numbers in percentages

17 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
59.24% 59.58% 59.69% 59.72% 59.73% 59.16% 59.09% 59.09% 59.18% 50.86% 50.88% 50.93%
1.98% 1.98% 1.98% 1.98% 1.98% 1.98% 1.98% 1.79% 1.79% 1.79% 1.79% 1.79%
0.39% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
38.39% 38.44% 38.33% 38.29% 38.28% 38.86% 38.94% 39.13% 39.02% 47.36% 47.34% 47.28%
No. of Shareholders 1,5451,4301,4341,4321,4431,4431,6381,9332,0302,1152,2332,370

* 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