WEBSITE BSE:500151 NSE: GOLDEN TOB Inc. Year: 1955 Industry: Cigarettes/Tobacco My Bucket: Add Stock
Last updated: 15:46
Golden Tobacco Limited is a prominent player in India's tobacco industry, primarily engaged in the manufacturing and distribution of a variety of tobacco products. Established in the early 20th century, the company has built a reputation for producing high-quality cigarettes and other tobacco-related items. Over the years, Golden Tobacco has expanded its product portfolio, including offerings like smokeless tobacco and other consumer goods. The company operates under strict regulatory norms and compliance standards, as required by the tobacco ...Read More
Golden Tobacco Limited is a prominent player in India's tobacco industry, primarily engaged in the manufacturing and distribution of a variety of tobacco products. Established in the early 20th century, the company has built a reputation for producing high-quality cigarettes and other tobacco-related items. Over the years, Golden Tobacco has expanded its product portfolio, including offerings like smokeless tobacco and other consumer goods. The company operates under strict regulatory norms and compliance standards, as required by the tobacco industry, and has maintained a significant presence both in domestic and international markets. Golden Tobacco is committed to quality and innovation, leveraging modern manufacturing techniques to produce its wide range of products. The company also focuses on sustainability and corporate social responsibility initiatives, contributing to its community and environmental goals. Golden Tobacco's long-standing presence in the industry has allowed it to develop strong brand recognition and a loyal consumer base. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹48 Cr.
Stock P/E 6.3
P/B -
Current Price ₹27.1
Book Value ₹ 0
Face Value 10
52W High ₹38.5
Dividend Yield 0%
52W Low ₹ 20.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 | -17% | -21% | -7% | -4% |
| 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 30.04 | 30.04 | 30.04 | 30.04 | 30.04 | 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 | 69.86 | 70.13 | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 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 | 1.23 | 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.
You May Also Know About
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.
ChatGPT
Claude
Perplexity
