GOCL Corporation Ltd

GOCL Corpn. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

GOCL Corporation Ltd

₹ 429 -0.53%
26 Apr - close price
goclcorp.com BSE: 506480 NSE : GOCLCORP
About

GOCL Corporation Ltd is engaged in the business of Energetics, Mining & Infrastructure Services and Realty.[1]

It is a part of Hinduja Group which has presence across various industries such as Automotive, information technology, media, entertainment & communications, infrastructure project, development, oil & specialty chemicals, power, real estate and healthcare. The group employees 200,000 people around the world.[2]

Key Points

Business[1]
The company is in the business of manufacturing and marketing packaged and bulk explosives, and blast initiating devices.

Website BSE NSE
  • Market Cap ₹ 2,125 Cr.
  • Current Price ₹ 429
  • High / Low ₹ 641 / 295
  • Stock P/E 47.0
  • Book Value ₹ 124
  • Dividend Yield 1.17 %
  • ROCE 12.7 %
  • ROE 8.20 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 44.6%

Cons

  • Stock is trading at 3.45 times its book value
  • Promoter holding has decreased over last quarter: -1.01%
  • Company has a low return on equity of 10.6% over last 3 years.
  • Contingent liabilities of Rs.1,704 Cr.
  • Earnings include an other income of Rs.70.3 Cr.
  • Working capital days have increased from 418 days to 729 days

* 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: Chemicals Industry: Chemicals

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
24.73 35.95 32.16 21.31 38.49 29.31 44.57 38.83 44.10 47.61 36.28 30.79 21.34
26.68 30.85 29.36 22.41 40.27 29.81 41.39 39.45 41.12 46.84 35.75 27.82 26.79
Operating Profit -1.95 5.10 2.80 -1.10 -1.78 -0.50 3.18 -0.62 2.98 0.77 0.53 2.97 -5.45
OPM % -7.89% 14.19% 8.71% -5.16% -4.62% -1.71% 7.13% -1.60% 6.76% 1.62% 1.46% 9.65% -25.54%
38.14 8.17 8.29 31.03 12.35 12.18 227.78 96.69 16.17 15.50 16.59 20.32 17.86
Interest 0.64 0.39 0.32 0.09 0.38 0.60 0.30 0.22 0.31 0.24 0.22 0.25 0.11
Depreciation 0.82 0.81 0.83 0.83 0.89 1.03 1.04 1.11 1.18 2.07 1.53 1.66 1.54
Profit before tax 34.73 12.07 9.94 29.01 9.30 10.05 229.62 94.74 17.66 13.96 15.37 21.38 10.76
Tax % 5.07% 23.12% 29.18% 6.58% 29.78% 30.25% 34.98% 35.40% 32.05% 25.86% 30.71% 25.96% 22.40%
32.96 9.28 7.04 27.11 6.54 7.01 149.29 61.20 12.01 10.35 10.65 15.83 8.36
EPS in Rs 6.65 1.87 1.42 5.47 1.32 1.41 30.12 12.35 2.42 2.09 2.15 3.19 1.69
Raw PDF

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
843 883 886 109 102 100 88 99 96 98 121 175 136
779 804 836 98 97 107 93 106 102 102 122 169 137
Operating Profit 64 79 49 11 5 -6 -5 -7 -6 -4 -1 6 -1
OPM % 8% 9% 6% 10% 5% -6% -6% -8% -6% -4% -0% 4% -1%
49 44 78 34 23 37 37 40 14 65 64 356 70
Interest 28 35 34 2 1 1 1 2 2 2 1 1 1
Depreciation 14 14 14 1 2 2 2 2 3 3 4 5 7
Profit before tax 70 73 79 42 26 28 29 29 3 56 58 356 61
Tax % 12% 28% 26% 27% 32% 24% 20% 3% 25% 12% 18% 35%
62 53 58 31 18 21 23 28 2 49 48 233 45
EPS in Rs 6.27 5.35 5.89 6.19 3.55 4.25 4.62 5.62 0.47 9.89 9.62 46.97 9.12
Dividend Payout % 35% 41% 42% 32% 42% 38% 35% 36% 854% 61% 52% 21%
Compounded Sales Growth
10 Years: -15%
5 Years: 15%
3 Years: 22%
TTM: -13%
Compounded Profit Growth
10 Years: -1%
5 Years: 17%
3 Years: 166%
TTM: -80%
Stock Price CAGR
10 Years: 15%
5 Years: 6%
3 Years: 29%
1 Year: 33%
Return on Equity
10 Years: 4%
5 Years: 8%
3 Years: 11%
Last Year: 8%

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 20 20 20 10 10 10 10 10 10 10 10 10 10
Reserves 1,057 1,085 1,114 998 1,007 359 366 376 366 385 413 629 606
266 283 179 10 4 0 10 5 5 3 3 0 0
259 257 260 135 124 146 128 134 175 177 415 186 292
Total Liabilities 1,601 1,645 1,573 1,153 1,145 515 514 525 556 576 841 825 908
1,007 1,000 966 947 948 311 310 314 320 321 181 257 255
CWIP 12 12 36 13 13 13 14 13 13 12 1 1 1
Investments 56 56 27 26 26 38 35 36 36 37 80 38 38
527 577 544 166 159 152 155 162 188 205 580 529 614
Total Assets 1,601 1,645 1,573 1,153 1,145 515 514 525 556 576 841 825 908

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
16 47 47 -4 18 3 -5 15 7 31 8 -75
-27 -50 148 -14 9 1 2 8 10 5 12 97
34 -44 -192 -4 -19 -13 -0 -24 -14 -34 -22 -19
Net Cash Flow 23 -47 3 -23 7 -9 -3 -1 2 2 -1 4

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 48 56 61 116 86 96 69 77 66 72 53 49
Inventory Days 134 130 149 747 949 178 231 200 186 242 275 152
Days Payable 73 75 86 315 326 213 187 209 212 311 270 156
Cash Conversion Cycle 108 111 124 549 710 61 113 68 40 3 59 45
Working Capital Days 62 85 103 191 189 82 125 64 78 27 499 729
ROCE % 7% 8% 8% 3% 2% 3% 7% 6% 1% 15% 14% 13%

Shareholding Pattern

Numbers in percentages

7 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
73.83% 73.83% 73.83% 73.83% 73.83% 73.83% 73.83% 73.83% 73.83% 73.83% 73.83% 72.82%
2.85% 2.85% 2.86% 2.86% 2.86% 2.86% 2.91% 3.31% 3.44% 3.44% 0.07% 0.13%
1.45% 1.36% 1.34% 1.35% 1.34% 1.34% 1.33% 1.26% 1.26% 1.25% 2.69% 2.82%
0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30%
21.57% 21.65% 21.66% 21.66% 21.66% 21.66% 21.64% 21.31% 21.17% 21.16% 23.10% 23.93%
No. of Shareholders 30,57630,40632,23631,25830,96330,79730,23729,65929,55931,40532,19232,667

* 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

Announcements

Annual reports

Credit ratings

Concalls