Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹41 Cr.
Stock P/E
5.4
P/B
—
Current Price
₹23.2
Book Value
₹ 0
Face Value
10
52W High
₹35.7
52W Low
₹ 20.5
Dividend Yield
0%

Golden Tobacco Overview

Business

Golden Tobacco Ltd. (GTL) is an Indian manufacturer and seller of cigarettes and tobacco products. The company primarily focuses on producing and distributing a range of cigarette brands across various price points. Its core business model involves sourcing raw tobacco, manufacturing cigarettes, and then marketing and distributing these products through an established network to consumers across India. The company generates revenue directly from the sale of these tobacco products. Golden Tobacco is a legacy player in the Indian tobacco industry with a history dating back several decades.

Revenue Mix

Golden Tobacco Ltd.'s revenue primarily stems from the sale of manufactured cigarettes. While the company may deal with various grades and types of tobacco for its products, it does not typically report distinct revenue segments beyond the overall sale of cigarettes. Its well-known brands include Panama, Chancellor, Style, and Golden's Gold Flake.

Industry

The Indian cigarette industry is highly regulated, characterized by heavy taxation, strict advertising bans, and mandatory health warnings. It is dominated by a few large players, most notably ITC Limited, followed by Godfrey Phillips India and VST Industries. Golden Tobacco Ltd. is a smaller, legacy player within this competitive landscape. While it holds a historical presence and brand recognition for brands like Panama, its market share is significantly lower compared to the industry leaders. It operates within a more niche or value-for-money segment of the market, primarily catering to traditional consumers.

MOAT

Golden Tobacco Ltd. possesses a limited competitive advantage. Its primary "moat" stems from its long-standing presence in the Indian market and the residual brand recognition of some of its legacy brands (e.g., Panama). However, this advantage is significantly weaker compared to the scale, distribution network, and diversified portfolios of larger competitors. The company does not benefit from significant economies of scale, superior switching costs, or an unparalleled distribution network that would constitute a strong durable moat in the face of intense competition and regulatory pressures.

Growth Drivers

Potential growth drivers for Golden Tobacco Ltd. in the next 3-5 years could include:

Focus on Value Segment: Leveraging its established brands to maintain or slightly grow market share within specific, price-sensitive consumer segments.

Cost Efficiencies: Implementing operational improvements to enhance profitability even with stagnant or modest volume growth.

Regional Strength: Concentrating efforts on regions where its brands have stronger historical recall and consumer loyalty.

Product Innovation (Limited): Introducing variants or new formats that align with evolving consumer preferences within the regulatory framework.

Risks

Regulatory Risk: Continuously increasing excise duties and taxes on tobacco products, stricter advertising and packaging norms (e.g., larger graphic warnings, potential for plain packaging), and evolving anti-tobacco legislation pose the most significant threat.

Intense Competition: Fierce competition from well-capitalized and market-dominant players with broader distribution and product portfolios.

Declining Legal Volumes: The overall legal cigarette market in India faces pressure from high taxation, health awareness campaigns, and the growth of illicit/smuggled cigarettes.

Health Awareness: Growing public awareness about the health hazards of tobacco consumption can lead to reduced demand.

Illicit Trade: High taxation on legal cigarettes often fuels the growth of a duty-evading illicit cigarette market, impacting legitimate sales volumes.

Management & Ownership

Golden Tobacco Ltd. is a publicly listed company in India. Historically, it has been associated with various promoter groups, including the Dalmia family. The management oversees the operations, manufacturing, and distribution of its tobacco products. As with many legacy companies, the ownership structure typically involves a significant promoter holding, with the remaining shares held by public shareholders and institutional investors. Specific details about the current management quality beyond operational continuity would require in-depth analysis of financial reports and corporate governance disclosures.

Outlook

Golden Tobacco Ltd. operates in a challenging industry environment marked by stringent regulations, increasing taxation, and strong competition from dominant players. The company's long-standing presence and established, albeit niche, brand portfolio provide a foundation. However, sustained growth and significant market share expansion appear constrained given the industry dynamics and the company's relative scale. The outlook suggests the company will likely strive to maintain its existing market segments and focus on operational efficiency to navigate the headwinds. While its legacy brands offer some resilience, the overall operating environment for smaller tobacco players in India remains difficult, making substantial growth a formidable challenge.

Golden Tobacco Share Price

Live · BSE / NSE · Inception: 1955
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Golden Tobacco Quarterly Results

#(Fig in Cr.) Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021
Net Sales 8 3 6 0 11 5 26 1 2 4
Other Income 0 1 0 0 3 0 1 1 0 0
Total Income 8 4 6 0 14 5 27 2 2 4
Total Expenditure 12 9 8 3 10 4 13 4 4 4
Operating Profit -4 -5 -1 -3 3 1 15 -2 -2 -0
Interest 4 2 1 1 1 1 1 1 1 1
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 22 0 0 0 0 -3 0 5 0
Profit Before Tax -8 14 -3 -4 2 -1 10 -4 2 -2
Provision for Tax -1 0 0 0 0 0 0 0 1 0
Profit After Tax -7 14 -3 -4 2 -1 10 -4 2 -2
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -7 14 -3 -4 2 -1 10 -4 2 -2
Adjusted Earnings Per Share -4.2 7.9 -1.5 -2.4 1.2 -0.3 5.9 -2 1 -0.9

Golden Tobacco Profit & Loss

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
Net Sales 96 71 69 70 52 45 37 82 76 23 42 33
Other Income 18 1 1 3 1 1 16 11 13 2 4 2
Total Income 114 72 70 73 53 46 53 93 89 25 46 35
Total Expenditure 130 77 84 71 59 57 54 71 53 37 30 25
Operating Profit -16 -5 -14 2 -7 -11 -1 22 37 -12 16 11
Interest 17 28 53 46 25 25 27 25 16 11 4 4
Depreciation 2 1 1 1 1 1 1 1 1 1 0 0
Exceptional Income / Expenses 0 0 -5 11 2 0 0 0 8 22 -3 2
Profit Before Tax -34 -35 -74 -34 -31 -37 -29 -4 28 -2 8 6
Provision for Tax 0 0 0 0 0 0 0 4 1 -1 0 1
Profit After Tax -34 -35 -74 -34 -31 -37 -29 -8 27 -2 8 6
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -34 -35 -74 -34 -31 -37 -29 -8 27 -2 8 6
Adjusted Earnings Per Share -19.4 -19.8 -41.9 -19.5 -17.6 -20.9 -16.7 -4.6 15.5 -0.9 4.3 4

Golden Tobacco Balance Sheet

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Shareholder's Funds 10 -26 -99 -134 -169 -206 -225 -235 -208 -214 -204
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 101 297 135 29 16 9 3 0 0 0 0
Other Non-Current Liabilities 187 222 222 222 224 40 6 0 1 0 0
Total Current Liabilities 99 98 306 355 310 489 532 502 402 388 353
Total Liabilities 396 592 564 472 380 332 316 267 194 174 149
Fixed Assets 25 27 26 25 20 19 18 16 15 8 8
Other Non-Current Assets 241 455 438 349 272 234 202 204 142 135 125
Total Current Assets 130 110 100 98 89 79 96 48 37 31 15
Total Assets 396 592 564 472 380 332 316 267 194 174 149

Golden Tobacco Cash Flow

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Opening Cash & Cash Equivalents 4 4 8 1 3 0 1 1 2 0 1
Cash Flow from Operating Activities -38 -199 32 146 97 18 1 63 25 21 -0
Cash Flow from Investing Activities -1 -3 -0 0 0 0 0 8 1 6 0
Cash Flow from Financing Activities 39 206 -38 -144 -100 -17 -1 -70 -27 -26 0
Net Cash Inflow / Outflow -1 5 -7 2 -3 0 0 1 -1 1 0
Closing Cash & Cash Equivalent 4 8 1 3 0 1 1 2 0 1 1

Golden Tobacco Ratios

# Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Earnings Per Share (Rs) -19.39 -19.79 -41.86 -19.54 -17.6 -20.86 -16.71 -4.6 15.5 -0.9 4.34
CEPS(Rs) -18.52 -19.19 -41.15 -18.93 -16.91 -20.27 -16.22 -4.17 15.86 -0.33 4.6
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) -1.91 -21.74 -63.62 -83.22 -103.26 -123.99 -134.89 -139.64 -124.3 -126.01 -120.28
Core EBITDA Margin(%) -21.72 -4.72 -11.21 -0.83 -7.46 -12.12 -18.53 7.09 16.66 -23.03 26.83
EBIT Margin(%) -11.01 -4.95 -15.39 9.88 -5.28 -11.87 -2.16 14 31.09 14.34 27.96
Pre Tax Margin(%) -21.81 -27.17 -55.9 -29.23 -29.57 -36.32 -32.61 -2.41 19.77 -3.67 17.91
PAT Margin (%) -21.82 -27.18 -55.9 -29.23 -29.57 -36.32 -32.61 -5.4 19.31 -2.63 17.9
Cash Profit Margin (%) -20.84 -26.36 -54.95 -28.31 -28.42 -35.29 -31.65 -4.91 19.75 -0.95 19
ROA(%) -9.57 -7.05 -12.74 -6.64 -7.26 -10.3 -9.07 -2.77 11.82 -0.86 4.72
ROE(%) -249.2 0 0 0 0 0 0 0 0 0 0
ROCE(%) -12.41 -2.71 -7.27 8.87 0 0 0 0 0 0 0
Receivable days 31.62 44.16 33.19 30.14 29.29 28.75 35.63 22.32 22.5 32.64 14.14
Inventory Days 234.69 254.79 222.76 253.21 275.53 259.24 263.45 114.82 73.22 153.08 148.74
Payable days 92.27 153.65 211.02 289.36 510.91 588.94 603.86 300.62 1109.31 467.95 137.93
PER(x) 0 0 0 0 0 0 0 0 2.82 0 9.26
Price/Book(x) -42.2 -1.61 -0.35 -0.25 -0.36 -0.3 -0.55 -0.4 -0.35 -0.15 -0.33
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 3.01 5.73 5.64 2.85 2.38 2.52 4.76 1.12 0.98 1.35 1.66
EV/Core EBITDA(x) -18.44 -77.18 -27.44 114.61 -18.7 -10.29 -163.01 4.22 2.04 -2.65 4.47
Net Sales Growth(%) 11.12 -25.76 -3.41 2.01 -26.6 -13.29 -17.38 121.66 -7.13 -69.21 78.41
EBIT Growth(%) -1052.01 63.15 -219.69 157.3 -147.55 -117.04 83.77 1176.93 109.53 -80.31 37.85
PAT Growth(%) -191.26 -2.08 -111.51 53.31 9.95 -18.55 19.89 72.49 437.17 -105.82 580.88
EPS Growth(%) -191.26 -2.08 -111.5 53.31 9.95 -18.55 19.89 72.49 437.17 -105.82 580.88
Debt/Equity(x) -45.21 -9.33 -3.14 -1.15 -0.33 -0.22 -0.2 0 0 -0.01 -0.01
Current Ratio(x) 1.32 1.13 0.33 0.28 0.29 0.16 0.18 0.09 0.09 0.08 0.04
Quick Ratio(x) 0.3 0.33 0.06 0.08 0.06 0.04 0.06 0.03 0.03 0.02 0.01
Interest Cover(x) -1.02 -0.22 -0.38 0.25 -0.22 -0.49 -0.07 0.85 2.74 0.8 2.78
Total Debt/Mcap(x) 1.07 5.79 8.89 4.6 0.92 0.75 0.36 0 0 0.06 0.03

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +83% -20% -1% -8%
Operating Profit CAGR — -10% — —
PAT CAGR — — — —
Share Price CAGR -33% -23% -32% -6%
ROE Average 0% 0% 0% -23%
ROCE Average 0% 0% 0% -1%

Golden Tobacco Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 29.77 %
FII 0.02 %
DII (MF + Insurance) 0.08 %
Public (retail) 70.14 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 30.0430.0430.0430.0429.7729.7729.7729.7729.7729.77
FII 0.020.020.020.020.020.020.020.020.020.02
DII 0.080.080.080.080.080.080.080.080.080.08
Public 69.8669.8669.8669.8670.1370.1470.1470.1470.1470.14
Others 0000000000
Total 100100100100100100100100100100

Golden Tobacco Peer Comparison

Cigarettes/Tobacco Edit Columns

Golden Tobacco Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Golden Tobacco Pros & Cons

Pros

  • Debtor days have improved from 467.95 to 137.93days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 29.77%.
  • Company has a low return on equity of 0% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp