Goodricke Group Ltd

Goodricke Group Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Goodricke Group Ltd

₹ 170 -2.49%
25 Apr 4:01 p.m.
goodricke.com BSE: 500166
About

Incorporated in 1977, Goodricke Group Ltd is in the business of cultivation, manufacture and sale of tea[1]

Key Points

Business Overview:[1][2][3]
a) GGL is a subsidiary of Camellia Plc. U.K. (74% stake holder) and is a 2nd largest tea producer in India
b) It cultivates tea across 18 gardens.
c) It operates 22 factories including a processing factory with each tea garden, tea-blending units and an instant tea plant.
d) Company's gardens are spread over an area of 10,311 hectare under cultivation, and are located in West Bengal (73% and 9% of area under cultivation in Dooars and Darjeeling, respectively) and Assam (18% of area under cultivation)
e) GGL sells its produce through a combination of auction sales, private sales and exports
f) Group has 29 tea estates with an area of 17,465 hectare under cultivation, equally spread over West Bengal and Assam
g) GGL is certified by FSSC 22000, Rainforest Alliance Certification, UTZ Certification, and ETP – Ethical Tea Partnership.

Website BSE
  • Market Cap ₹ 368 Cr.
  • Current Price ₹ 170
  • High / Low ₹ 225 / 160
  • Stock P/E
  • Book Value ₹ 157
  • Dividend Yield 0.00 %
  • ROCE 1.49 %
  • ROE 0.18 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 1.08 times its book value

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 3.84% over past five years.
  • Company has a low return on equity of 2.68% over last 3 years.
  • Company might be capitalizing the interest cost

* 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: Plantation & Plantation Products Industry: Tea

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

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
297 112 173 276 285 89 195 280 307 100 166 241 287
301 162 159 219 281 137 188 224 303 158 163 203 306
Operating Profit -4 -51 13 57 4 -48 7 56 3 -58 3 39 -19
OPM % -1% -45% 8% 21% 1% -54% 4% 20% 1% -58% 2% 16% -7%
2 3 3 5 1 1 6 4 4 5 2 2 2
Interest 3 1 2 2 2 1 1 2 2 1 2 3 3
Depreciation 5 5 5 5 5 5 5 5 5 5 5 5 5
Profit before tax -9 -54 9 55 -2 -53 7 54 -0 -58 -3 33 -25
Tax % 0% -12% 0% 0% 0% -7% 21% 26% 26% 22% 36% 0% -1%
-9 -61 9 55 -2 -57 6 40 -0 -45 -2 33 -25
EPS in Rs -4.15 -28.03 4.19 25.66 -1.02 -26.38 2.58 18.36 -0.11 -20.98 -0.82 15.44 -11.59
Raw PDF

Profit & Loss

Figures in Rs. Crores

Dec 2011 Dec 2012 Dec 2013 Dec 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
460 540 579 602 733 679 731 749 791 892 823 882 794
404 503 523 566 718 629 686 718 761 847 797 873 829
Operating Profit 56 36 56 35 15 49 45 31 31 45 26 9 -35
OPM % 12% 7% 10% 6% 2% 7% 6% 4% 4% 5% 3% 1% -4%
8 8 10 10 11 14 21 15 12 10 10 19 12
Interest 3 5 5 3 3 1 2 5 9 8 6 6 8
Depreciation 11 12 13 13 21 14 15 16 21 21 21 21 20
Profit before tax 50 27 49 29 3 49 49 26 13 26 9 3 -52
Tax % 26% 27% 31% 23% 526% 32% 35% 63% -29% 26% 43% 113%
37 20 33 22 -12 33 32 9 16 20 5 -0 -39
EPS in Rs 17.32 9.26 15.44 10.30 -5.62 15.34 14.69 4.39 7.56 9.04 2.44 -0.15 -17.95
Dividend Payout % 23% 43% 29% 44% -71% 29% 31% 91% 0% 33% 123% 0%
Compounded Sales Growth
10 Years: 5%
5 Years: 4%
3 Years: 4%
TTM: -9%
Compounded Profit Growth
10 Years: -30%
5 Years: -55%
3 Years: -67%
TTM: -223%
Stock Price CAGR
10 Years: 0%
5 Years: -4%
3 Years: -6%
1 Year: -7%
Return on Equity
10 Years: 6%
5 Years: 3%
3 Years: 3%
Last Year: 0%

Balance Sheet

Figures in Rs. Crores

Dec 2011 Dec 2012 Dec 2013 Dec 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 22 22 22 22 22 22 22 22 22 22 22 22 22
Reserves 149 159 181 192 252 270 285 285 279 298 301 289 318
21 42 8 8 0 0 19 53 88 82 42 68 113
128 131 150 175 195 190 236 239 231 262 272 261 313
Total Liabilities 320 353 360 396 468 481 562 598 620 663 636 639 766
86 95 98 100 209 217 250 300 315 313 316 317 309
CWIP 4 1 2 2 33 37 40 31 34 35 33 33 39
Investments 0 0 0 0 0 14 0 0 0 0 0 0 0
230 257 261 294 227 213 272 267 271 314 288 289 418
Total Assets 320 353 360 396 468 481 562 598 620 663 636 639 766

Cash Flows

Figures in Rs. Crores

Dec 2011 Dec 2012 Dec 2013 Dec 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
4 17 62 22 68 60 24 40 40 18 67 10
-23 -18 -13 -13 -41 -40 -37 -55 -25 -20 -14 -18
6 6 -50 -14 -22 -12 6 17 4 -14 -58 10
Net Cash Flow -13 5 -1 -5 6 9 -8 2 19 -17 -4 2

Ratios

Figures in Rs. Crores

Dec 2011 Dec 2012 Dec 2013 Dec 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 64 56 58 56 18 16 37 26 25 24 23 27
Inventory Days 320 256 276 357 213 198 200 212 181 185 220 181
Days Payable 162 125 146 139 144 146 198 188 157 141 214 169
Cash Conversion Cycle 222 186 188 274 86 68 39 50 50 69 30 40
Working Capital Days 76 77 65 67 33 29 38 39 27 37 33 34
ROCE % 31% 16% 25% 15% 2% 18% 16% 9% 6% 9% 4% 1%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.00% 74.00% 74.00% 74.00% 74.00% 74.00% 74.00% 74.00% 74.00% 74.00% 74.00% 74.00%
0.00% 0.00% 0.01% 0.01% 0.02% 0.02% 0.02% 0.02% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
25.99% 25.99% 25.98% 25.98% 25.97% 25.98% 25.97% 25.97% 25.99% 26.00% 26.00% 25.99%
No. of Shareholders 13,32113,32114,55814,33313,90613,52813,54413,39513,25312,63812,49412,510

* 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