Golden Tobacco Ltd

₹ 45.3 -4.63%

22 Apr - close price

goldentobacco.in BSE: 500151 NSE - BZ : GOLDENTOBC

About

Established in 1930 and taken over by Dalmia Group in 1979, Golden Tobacco Limited is engaged in manufacturing of Tobacco Products and Real Estate.

Key Points

Product Portfolio:^[1]
a) Cigarettes:^[2] Panama Mini Kings Special, Panama Filter, Panama Deluxe Filter, Taj Chhap, Golden's Gold Flake, etc.
b) Slim / Super Slim Cigarettes:^[3] June Slim, June Super Slim, Lips
c) Cigars:^[4] Just Black, Lips (In Barrel n Caps), June Slim Cigars
d) Cigarillos:^[5] Just Black 108mm

Manufacturing Capacity:^[6]
Company has it's own raw tobacco procurement division, based at Guntur which is capable of handling 10 million kgs of raw tobacco per season and a tobacco processing / blending division at Vadodara, with a capacity of 50 tons/day

Website BSE NSE - BZ

Market Cap ₹ 79.8 Cr.
Current Price ₹ 45.3
High / Low ₹ 64.7 / 37.1
Stock P/E 15.0
Book Value ₹ -117
Dividend Yield 0.00 %
ROCE %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

The company has delivered a poor sales growth of -1.35% over past five years.
Promoter holding is low: 30.0%
Contingent liabilities of Rs.285 Cr.
Earnings include an other income of Rs.4.32 Cr.
Company's cost of borrowing seems high

* 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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021
	56.36	6.52	6.81	7.92	2.66	6.03	0.18	10.98	4.65	25.98	0.90	1.98	3.80
	11.94	11.66	9.09	11.93	8.78	7.52	3.26	10.32	4.12	12.70	4.11	3.77	4.21
Operating Profit	44.42	-5.14	-2.28	-4.01	-6.12	-1.49	-3.08	0.66	0.53	13.28	-3.21	-1.79	-0.41
OPM %	78.81%	-78.83%	-33.48%	-50.63%	-230.08%	-24.71%	-1,711.11%	6.01%	11.40%	51.12%	-356.67%	-90.40%	-10.79%
	-8.76	18.70	0.34	0.16	22.65	0.37	0.08	2.70	0.08	-1.90	0.76	5.43	0.03
Interest	5.43	0.69	3.26	4.02	2.31	1.23	1.10	1.15	1.03	0.96	0.99	1.18	1.03
Depreciation	0.16	0.16	0.27	0.22	0.27	0.25	0.11	0.12	0.12	0.12	0.11	0.14	0.14
Profit before tax	30.07	12.71	-5.47	-8.09	13.95	-2.60	-4.21	2.09	-0.54	10.30	-3.55	2.32	-1.55
Tax %	0.00%	5.04%	0.00%	7.91%	0.00%	-0.77%	0.00%	0.00%	0.00%	0.00%	0.00%	26.29%	0.00%
	30.08	12.08	-5.47	-7.45	13.95	-2.62	-4.21	2.08	-0.54	10.30	-3.55	1.72	-1.55
EPS in Rs	17.08	6.86	-3.11	-4.23	7.92	-1.49	-2.39	1.18	-0.31	5.85	-2.02	0.98	-0.88
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	TTM
	86.47	96.08	71.34	68.90	70.29	51.59	44.73	36.96	81.92	76.08	23.42	41.79	32.66
	115.49	130.04	77.40	83.65	71.27	59.40	56.97	53.66	71.33	41.36	37.29	30.36	24.79
Operating Profit	-29.02	-33.96	-6.06	-14.75	-0.98	-7.81	-12.24	-16.70	10.59	34.72	-13.87	11.43	7.87
OPM %	-33.56%	-35.35%	-8.49%	-21.41%	-1.39%	-15.14%	-27.36%	-45.18%	12.93%	45.64%	-59.22%	27.35%	24.10%
	32.86	18.26	0.75	-4.27	13.68	1.25	1.30	15.62	11.10	9.80	23.52	0.95	4.32
Interest	13.48	16.87	28.45	53.35	45.99	25.43	24.71	27.45	24.55	15.99	10.85	4.28	4.16
Depreciation	2.03	1.53	1.05	1.25	1.09	1.21	1.04	0.87	0.75	0.62	1.01	0.47	0.51
Profit before tax	-11.67	-34.10	-34.81	-73.62	-34.38	-33.20	-36.69	-29.40	-3.61	27.91	-2.21	7.63	7.52
Tax %	-0.34%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-124.10%	2.29%	28.05%	0.00%
	-11.71	-34.10	-34.81	-73.62	-34.37	-33.20	-36.69	-29.40	-8.09	27.26	-1.59	7.63	6.92
EPS in Rs	-6.65	-19.37	-19.77	-41.81	-19.52	-17.58	-20.84	-16.70	-4.59	15.48	-0.90	4.33	3.93
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:	-8%
5 Years:	-1%
3 Years:	-20%
TTM:	50%

Compounded Profit Growth
10 Years:	9%
5 Years:	18%
3 Years:	45%
TTM:	200%

Stock Price CAGR
10 Years:	6%
5 Years:	2%
3 Years:	3%
1 Year:	-16%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Sep 2021
Equity Capital	17.59	17.59	17.59	17.59	17.59	17.59	17.59	17.59	17.59	17.59	17.59	17.59	17.59
Reserves	27.21	-8.01	-43.14	-116.99	-151.60	-186.84	-223.41	-242.47	-252.51	-225.54	-231.61	-221.52	-222.85
	97.76	143.40	356.66	351.61	168.55	59.92	48.95	47.40	0.00	0.00	2.00	2.00	2.33
	140.42	209.89	227.84	278.49	404.70	456.77	455.75	488.10	502.04	401.60	386.37	350.54	351.63
Total Liabilities	282.98	362.87	558.95	530.70	439.24	347.44	298.88	310.62	267.12	193.65	174.35	148.61	148.70
	26.60	25.04	26.97	26.09	25.06	19.71	18.93	18.07	15.78	15.15	8.38	7.93	7.38
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.20	0.32	0.00	0.00	0.00
Investments	6.29	6.29	6.29	6.29	6.29	6.29	6.29	12.12	11.72	11.38	2.26	1.19	1.70
	250.09	331.54	525.69	498.32	407.89	321.44	273.66	280.43	239.42	166.80	163.71	139.49	139.62
Total Assets	282.98	362.87	558.95	530.70	439.24	347.44	298.88	310.62	267.12	193.65	174.35	148.61	148.70

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021
	25.70	-38.26	-199.11	31.71	145.66	96.76	17.63	0.83	63.21	24.54	20.75	-0.15
	-0.71	-1.02	-3.08	-0.25	0.19	0.26	0.05	0.44	7.60	1.07	5.86	0.39
	-23.59	38.60	206.70	-38.40	-144.10	-99.60	-17.42	-0.79	-70.11	-26.95	-26.05	0.00
Net Cash Flow	1.40	-0.68	4.51	-6.94	1.75	-2.58	0.26	0.48	0.69	-1.34	0.56	0.24

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021
Debtor Days	44.03	63.25	73.42	50.91	50.94	49.45	72.79	85.72	42.91	37.33	46.75	2.62
Inventory Days	724.15	704.85	771.96	1,050.47	784.73	1,091.48	964.72	1,292.02	289.19	965.34	633.34	263.16
Days Payable	55.85	130.28	123.61	262.84	243.46	379.66	418.17	630.78	300.35	1,084.83	147.37	139.29
Cash Conversion Cycle	712.33	637.82	721.77	838.54	592.21	761.27	619.34	746.95	31.75	-82.16	532.72	126.49
Working Capital Days	439.21	261.59	232.44	-887.71	-1,157.37	-1,317.08	-3,049.26	-3,964.54	-2,055.98	-1,756.92	-5,579.73	-2,956.86
ROCE %	-1.60%	-11.67%	-2.67%	-5.29%	0.39%

Shareholding Pattern

Numbers in percentages

	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Jun 2023	Sep 2023	Dec 2023
	30.04%	30.04%	30.04%	30.04%	30.04%	30.04%	30.04%	30.04%	30.04%	30.04%	30.04%	30.04%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.11%	0.02%	0.02%	0.02%
	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%	0.09%	0.09%	0.09%
	69.86%	69.86%	69.86%	69.86%	69.86%	69.86%	69.86%	69.86%	69.77%	69.87%	69.88%	69.87%
No. of Shareholders	27,090	27,355	27,691	27,520	27,167	29,184	30,425	30,747	32,613	31,681	31,391	31,049

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Jun 2022	Dec 2023
	26.02%	25.86%	25.86%	28.40%	30.04%	30.04%	30.04%	30.04%
	0.00%	0.02%	0.02%	0.02%	0.02%	0.02%	0.11%	0.02%
	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%	0.08%	0.09%
	73.91%	74.05%	74.05%	71.50%	69.86%	69.86%	69.77%	69.87%
No. of Shareholders	28,337	27,110	26,793	26,693	27,520	30,747	32,613	31,049

* 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.

Golden Tobacco Ltd

Golden Tobacco Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings