Cigarettes/Tobacco · Founded 1955 · www.goldentobacco.in · BSE 500151 · NSE GOLDEN TOB · ISIN INE973A01010
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 83% | -20% | -1% | -8% |
| Operating Profit CAGR | 0% | -10% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -33% | -23% | -32% | -6% |
| ROE Average | 0% | 0% | 0% | -23% |
| ROCE Average | 0% | 0% | 0% | -1% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 30.04 | 30.04 | 30.04 | 30.04 | 29.77 | 29.77 | 29.77 | 29.77 | 29.77 | 29.77 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Public | 69.86 | 69.86 | 69.86 | 69.86 | 70.13 | 70.14 | 70.14 | 70.14 | 70.14 | 70.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.53 | 0.53 | 0.53 | 0.53 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 30.04 | 30.04 | 30.04 | 30.04 | 29.77 | 29.77 | 29.77 | 29.77 | 29.77 | 29.77 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Public | 69.86 | 69.86 | 69.86 | 69.86 | 70.13 | 70.14 | 70.14 | 70.14 | 70.14 | 70.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.53 | 0.53 | 0.53 | 0.53 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.