Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Goblin India Ltd.

Trading

Rating :
N/A

BSE: 542850 | NSE: Not Listed

NSE BSE
33.00
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  33.99
  •  34.00
  •  33.00
  •  32.13
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24000
  •  8.08
  •  82.44
  •  29.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 45.60
  • 18.43
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 67.10
  • N/A
  • 1.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 39.61%
  • 10.84%
  • 37.21%
  • FII
  • DII
  • Others
  • 3.66%
  • 0.00%
  • 8.68%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.08
  • 19.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.67
  • 1.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 65.62
  • 96.27

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
-
44.43
36.25
18.77
39.41
70.77
68.28
60.74
52.39
Net Sales Growth
-
22.57%
93.13%
-52.37%
-44.31%
3.65%
12.41%
15.94%
 
Cost Of Goods Sold
-
31.35
27.30
16.17
32.47
52.24
52.83
48.43
44.95
Gross Profit
-
13.08
8.95
2.60
6.95
18.53
15.45
12.32
7.45
GP Margin
-
29.44%
24.69%
13.85%
17.64%
26.18%
22.63%
20.28%
14.22%
Total Expenditure
-
40.67
35.04
20.17
38.54
63.64
61.48
55.21
49.84
Power & Fuel Cost
-
0.09
0.08
0.04
0.04
0.07
0.08
0.07
0.07
% Of Sales
-
0.20%
0.22%
0.21%
0.10%
0.10%
0.12%
0.12%
0.13%
Employee Cost
-
3.05
2.27
1.06
1.32
2.09
1.95
1.87
1.44
% Of Sales
-
6.86%
6.26%
5.65%
3.35%
2.95%
2.86%
3.08%
2.75%
Manufacturing Exp.
-
2.00
1.32
0.60
1.70
5.04
3.14
0.20
0.08
% Of Sales
-
4.50%
3.64%
3.20%
4.31%
7.12%
4.60%
0.33%
0.15%
General & Admin Exp.
-
3.66
2.71
1.79
2.73
3.60
2.80
2.89
2.31
% Of Sales
-
8.24%
7.48%
9.54%
6.93%
5.09%
4.10%
4.76%
4.41%
Selling & Distn. Exp.
-
0.50
0.43
0.36
0.26
0.49
0.60
1.66
0.71
% Of Sales
-
1.13%
1.19%
1.92%
0.66%
0.69%
0.88%
2.73%
1.36%
Miscellaneous Exp.
-
0.03
0.93
0.15
0.03
0.10
0.09
0.10
0.29
% Of Sales
-
0.07%
2.57%
0.80%
0.08%
0.14%
0.13%
0.16%
0.55%
EBITDA
-
3.76
1.21
-1.40
0.87
7.13
6.80
5.53
2.55
EBITDA Margin
-
8.46%
3.34%
-7.46%
2.21%
10.07%
9.96%
9.10%
4.87%
Other Income
-
1.88
2.79
1.81
0.02
0.49
0.21
0.20
0.05
Interest
-
2.62
2.96
2.03
2.43
2.30
2.51
1.79
1.61
Depreciation
-
0.71
0.39
0.28
0.42
0.37
0.30
0.18
0.18
PBT
-
2.31
0.65
-1.90
-1.96
4.95
4.19
3.76
0.81
Tax
-
-0.16
0.11
0.06
-0.03
0.71
0.75
0.66
0.18
Tax Rate
-
-6.93%
6.15%
-3.90%
1.53%
14.34%
17.90%
17.55%
22.22%
PAT
-
2.48
1.69
-1.60
-1.93
4.24
3.45
3.09
0.63
PAT before Minority Interest
-
2.48
1.69
-1.60
-1.93
4.24
3.45
3.09
0.63
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
5.58%
4.66%
-8.52%
-4.90%
5.99%
5.05%
5.09%
1.20%
PAT Growth
-
46.75%
-
-
-
22.90%
11.65%
390.48%
 
EPS
-
1.80
1.22
-1.16
-1.40
3.07
2.50
2.24
0.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
40.53
31.32
24.30
25.83
28.30
7.98
4.38
2.02
Share Capital
13.82
12.94
10.44
10.44
10.44
0.68
0.68
0.68
Total Reserves
26.71
18.38
13.85
15.39
17.86
7.30
3.70
1.34
Non-Current Liabilities
14.74
19.97
21.40
12.22
7.77
10.14
3.01
3.38
Secured Loans
9.01
12.27
12.52
7.00
3.35
0.69
0.01
0.04
Unsecured Loans
5.91
7.73
9.01
5.41
4.58
9.59
3.01
3.37
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.11
0.10
Current Liabilities
16.71
21.51
12.84
19.87
17.86
18.55
25.84
17.39
Trade Payables
7.78
12.38
5.10
6.96
3.21
2.86
8.16
2.62
Other Current Liabilities
3.70
3.84
2.48
2.10
3.85
4.83
2.04
1.78
Short Term Borrowings
4.36
4.43
4.41
9.95
9.95
9.92
14.96
12.80
Short Term Provisions
0.87
0.86
0.86
0.86
0.84
0.93
0.68
0.19
Total Liabilities
71.98
72.80
58.54
57.92
53.93
36.67
33.23
22.79
Net Block
4.03
4.30
1.44
1.84
2.27
2.02
1.42
1.56
Gross Block
7.38
6.94
4.34
4.72
5.07
4.44
3.54
3.51
Accumulated Depreciation
3.35
2.64
2.90
2.88
2.80
2.42
2.13
1.94
Non Current Assets
7.08
7.25
4.37
4.77
5.21
2.29
1.69
1.82
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.50
2.50
2.50
0.00
2.50
0.00
0.00
0.00
Long Term Loans & Adv.
0.55
0.45
0.43
0.43
0.44
0.27
0.27
0.26
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
64.90
65.56
54.17
53.16
48.71
34.38
31.54
20.97
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
16.18
16.40
17.83
21.82
24.76
16.48
11.39
7.14
Sundry Debtors
31.52
30.29
20.24
24.23
19.10
15.61
15.10
10.99
Cash & Bank
0.20
0.20
0.23
0.28
1.00
0.59
1.08
1.36
Other Current Assets
17.01
2.74
2.35
3.09
3.86
1.71
3.97
1.48
Short Term Loans & Adv.
15.30
15.92
13.52
3.74
1.14
0.60
3.88
1.24
Net Current Assets
48.19
44.04
41.33
33.29
30.86
15.83
5.70
3.58
Total Assets
71.98
72.81
58.54
57.93
53.92
36.67
33.23
22.79

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
1.23
1.71
-7.44
-3.04
-7.54
-1.29
1.82
1.81
PBT
2.31
0.65
-1.90
-1.96
4.95
4.19
3.64
0.81
Adjustment
3.17
2.67
2.18
2.08
2.86
2.77
1.22
2.00
Changes in Working Capital
-4.25
-2.78
-8.08
-3.15
-14.62
-7.47
-2.38
-0.83
Cash after chg. in Working capital
1.23
0.54
-7.81
-3.04
-6.81
-0.51
2.47
1.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.02
0.00
0.00
-0.73
-0.78
-0.65
-0.17
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
1.14
0.36
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.44
-3.01
0.26
0.00
-3.29
-0.90
-0.02
-0.11
Net Fixed Assets
-0.45
-2.59
0.38
0.34
-0.62
-0.90
-0.04
Net Investments
-0.01
0.00
-2.50
2.50
-2.50
0.00
0.00
Others
0.02
-0.42
2.38
-2.84
-0.17
0.00
0.02
Cash from Financing Activity
-0.79
1.27
7.13
2.32
11.24
1.69
-2.08
-0.97
Net Cash Inflow / Outflow
-0.01
-0.03
-0.05
-0.72
0.41
-0.50
-0.28
0.72
Opening Cash & Equivalents
0.20
0.23
0.28
1.00
0.59
1.08
1.36
0.64
Closing Cash & Equivalent
0.20
0.20
0.23
0.28
1.00
0.59
1.08
1.36

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
29.33
24.20
23.27
24.74
27.10
117.57
64.49
29.77
ROA
3.42%
2.57%
-2.74%
-3.45%
9.36%
9.87%
11.04%
2.78%
ROE
6.89%
6.07%
-6.37%
-7.13%
23.36%
55.83%
96.72%
31.34%
ROCE
8.18%
8.64%
0.98%
0.95%
18.17%
24.69%
26.36%
12.83%
Fixed Asset Turnover
6.20
6.43
4.14
8.05
14.89
17.10
17.23
14.94
Receivable days
253.93
254.39
432.26
200.62
89.49
82.08
78.39
76.56
Inventory Days
133.82
172.30
385.44
215.71
106.34
74.47
55.67
49.76
Payable days
117.39
116.85
136.01
57.17
16.11
31.30
34.56
20.87
Cash Conversion Cycle
270.35
309.84
681.69
359.16
179.72
125.25
99.50
105.45
Total Debt/Equity
0.54
0.86
1.13
0.92
0.72
2.90
4.30
8.34
Interest Cover
1.88
1.61
0.24
0.19
3.15
2.67
3.10
1.50

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.