Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Goblin India Ltd

GOBLIN
BSE
8.50
0.35%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Goblin India Ltd

GOBLIN
BSE
8.50
0.35%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
12Cr
Close
Close Price
8.50
Industry
Industry
Trading
PE
Price To Earnings
16.04
PS
Price To Sales
0.21
Revenue
Revenue
55Cr
Rev Gr TTM
Revenue Growth TTM
16.74%
PAT Gr TTM
PAT Growth TTM
-83.45%
Peer Comparison
How does GOBLIN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
GOBLIN
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
43162381118192222253025
Growth YoY
Revenue Growth YoY%
-41.1-46.4-54.5-50.9136.364.324.121.113.335.5-0.1
Expenses
ExpensesCr
38172171318172020223023
Operating Profit
Operating ProfitCr
5-120-20122302
OPM
OPM%
11.6-4.57.14.9-15.7-1.07.57.49.513.40.98.8
Other Income
Other IncomeCr
000022211111
Interest Expense
Interest ExpenseCr
112111211111
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
4-200-10221402
Tax
TaxCr
000000000000
PAT
PATCr
4-20-1-102113-12
Growth YoY
PAT Growth YoY%
-245.2-103.571.7-730.896.1258.36,200.0-26.9163.9-164.0-52.2
NPM
NPM%
8.7-10.9-0.6-6.8-9.6-0.19.25.55.612.9-2.66.2
EPS
EPS
3.5-1.7-0.1-0.5-1.00.01.30.10.92.3-0.61.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
52616871391936445555
Growth
Revenue Growth%
15.912.43.7-44.3-52.493.122.624.5-0.1
Expenses
ExpensesCr
50556164392035415253
Operating Profit
Operating ProfitCr
35771-11442
OPM
OPM%
4.98.99.910.12.2-7.53.38.46.64.5
Other Income
Other IncomeCr
0000023222
Interest Expense
Interest ExpenseCr
2222223322
Depreciation
DepreciationCr
0000000111
PBT
PBTCr
1445-2-22232
Tax
TaxCr
0111000011
PAT
PATCr
1334-2-22221
Growth
PAT Growth%
352.615.922.9-145.617.2205.746.6-2.1-69.5
NPM
NPM%
1.34.95.06.0-4.9-8.54.75.64.41.3
EPS
EPS
10.044.050.85.7-1.9-1.51.31.81.80.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
111101010131414
Reserves
ReservesCr
147181514182729
Current Liabilities
Current LiabilitiesCr
142319182013221731
Non Current Liabilities
Non Current LiabilitiesCr
66108122220157
Total Liabilities
Total LiabilitiesCr
233337545859737282
Current Assets
Current AssetsCr
213134495354666578
Non Current Assets
Non Current AssetsCr
222555774
Total Assets
Total AssetsCr
233337545859737282

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-11-1-8-3-7218
Investing Cash Flow
Investing Cash FlowCr
00-1-300-302
Financing Cash Flow
Financing Cash FlowCr
1-2211271-1-10
Net Cash Flow
Net Cash FlowCr
10-10-10001
Free Cash Flow
Free Cash FlowCr
-11-2-8-3-7-118
CFO To PAT
CFO To PAT%
-84.449.1-37.4-177.9157.3465.9101.149.8338.4
CFO To EBITDA
CFO To EBITDA%
-21.627.0-19.0-105.6-348.9532.3141.032.8225.4

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000522522876428
Price To Earnings
Price To Earnings
0.00.00.012.30.00.051.526.011.5
Price To Sales
Price To Sales
0.00.00.00.70.61.12.41.40.5
Price To Book
Price To Book
0.00.00.01.81.00.92.81.60.6
EV To EBITDA
EV To EBITDA
5.83.12.99.755.9-35.093.822.811.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
14.220.318.219.213.410.821.125.124.9
OPM
OPM%
4.98.99.910.12.2-7.53.38.46.6
NPM
NPM%
1.34.95.06.0-4.9-8.54.75.64.4
ROCE
ROCE%
13.324.323.615.00.91.08.27.99.2
ROE
ROE%
30.868.043.215.0-7.5-6.65.46.15.6
ROA
ROA%
2.98.99.47.8-3.3-2.72.33.43.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Established in **2001** and headquartered in **Ahmedabad, Gujarat**, Goblin India Limited is a specialized travel lifestyle brand. The company integrates the **design, manufacturing, importing, and trading** of premium travel gear and accessories. Operating as a single-segment entity under **AS-17**, Goblin has evolved from a traditional luggage provider into a comprehensive travel solutions provider, catering to retail, corporate, and international markets. --- ### **Multi-Channel Distribution & Market Presence** The company employs a diversified distribution strategy to ensure deep market penetration across various consumer touchpoints: | Segment | Reach & Operations | |:---|:---| | **Corporate Gifting** | Serves **150 direct corporate clients** and **15 channel partners**. Key clients include **Sun Pharma, Lupin, Torrent, Pidilite, Nerolac,** and **IIMA**. | | **Multi-Brand Outlets (MBO)** | A network of over **108 direct dealers/distributors** and **417 indirect dealers** across India. | | **E-commerce** | Strong presence on **Amazon** and **Flipkart**; specifically targeting the "affordable" segment via **Amazon Bazaar**. | | **International (France)** | Managed by a **7-member** local team in **Paris**, featuring a large distribution center and an exclusive showroom serving **300+ dealers**. | | **OEM & Manufacturing** | Provides contract manufacturing and customization services for large **Original Equipment Manufacturers**. | | **Direct Retail** | Operates **one company-owned outlet** in Ahmedabad with a strategic roadmap for **PAN India** expansion. | --- ### **Product Portfolio: Innovation and Segment Diversification** Goblin focuses on aesthetically designed, durable, and lightweight solutions. The portfolio is currently shifting toward **hard luggage**, which offers higher operating efficiencies and meets modern consumer preferences. * **Luggage (Hard & Soft):** A transition toward **Polycarbonate, Aluminum, and Carbon fiber** shells. Hard luggage is a primary focus for its "premium look" and durability. * **Backpacks & Business Gear:** Includes **feather-light backpacks**, office bags, and business cases. This is a **strong growth driver** fueled by the reopening of schools and offices. * **Travel Bags:** Duffle bags, messenger bags, and sling bags. Duffle trolleys remain popular in India due to **affordability and collapsible storage**. * **Ladies’ Handbags & Accessories:** A newly introduced, **fast-growth segment** featuring aesthetically crafted handbags, purses, and clutches. * **Travel Accessories:** A "one-stop-shop" range including neck pillows, wallets, and coin pouches. **Technological & Sustainable Edge:** The internal **R&D and design team** is integrating "Smart" features such as **GPS tracking, USB charging ports, built-in digital scales, and remote locks**. Furthermore, the company is adopting **eco-friendly materials** like **recycled PET bottles** and organic cotton to appeal to the eco-conscious traveler. --- ### **Manufacturing Infrastructure & Strategic Expansion** To meet a projected **15% industry revenue surge**, Goblin is aggressively enhancing its production capabilities and moving toward a **'Make in India'** model to reduce Chinese import dependency. * **Operational Hub:** Primary manufacturing plant located in **Ahmedabad**. * **Automation:** Installation of **Computerized Vacuum Foaming Machines** for hard luggage and **Computerized Stitching/PUFF machines** to ensure precision and minimize wastage. * **Strategic Acquisition:** Proposed acquisition of **M/s. GT Hasten Industries LLP** via the subsidiary **Goblin Industries (India) Private Limited** for **₹18.50 Crores** to significantly boost domestic capacity. * **Leadership:** Appointed **Mr. Yatin Hasmukhlal Doshi** as Executive Director, bringing **30+ years** of expertise in hard luggage manufacturing to lead technical advancements. --- ### **Financial Performance & Capital Structure** The company has transitioned from a period of loss in FY 2021-22 to a recovery phase, marked by a return to profitability and active capital raising. **Consolidated Financial Summary:** | Particulars | FY 2022-23 (Audited) | FY 2021-22 (Audited) | | :--- | :--- | :--- | | **Revenue from Operations** | **₹36.25 Crore** | **₹18.77 Crore** | | **Net Profit / (Loss)** | **₹1.69 Crore** | **(₹1.60 Crore)** | | **Reserves and Surplus** | **₹18.38 Crore** | - | | **Paid-up Share Capital** | **₹13.82 Crore** (as of March 2025) | - | **Capital Raising Activities:** * **Authorized Capital:** Increased from **₹14.20 Cr** to **₹24.50 Cr** in 2024. * **Further Public Offering (FPO):** Draft Prospectus filed in Oct 2024 for up to **₹25.00 Crores**. * **Preferential Issues:** Allotted **8,75,000 shares** at **₹78** (May 2023) and approved **6,00,000 warrants** at **₹68** (June 2024). * **Work Orders:** Secured a **₹2.50 Crore** contract for **50,000** Crimson Duffle Bags in September 2025. --- ### **Debt Restructuring & Liability Management** Goblin has aggressively pursued **One-Time Settlements (OTS)** to clean its balance sheet: * **Deutsche Bank:** Settled a **₹3.38 Cr** loan for **₹2.67 Cr**; a **₹60.26 Lakh** write-off was recorded as an extraordinary item. * **SBI Restructuring:** Carved out a **₹5.5 Cr** Working Capital Term Loan from a **₹9.95 Cr** facility. * **Completed Settlements:** Successfully closed obligations with **Magma Fincorp, Ratnakar Bank, Shriram City Union Finance, IDFC First Bank,** and **IIFL Finance**. --- ### **Critical Risk Factors & Audit Qualifications** Investors should note several persistent regulatory and financial challenges highlighted by statutory auditors: * **Audit Qualifications (Modified Opinions):** * **Trade Receivables:** **₹30.39 Cr** carried as of March 2024, with **₹3.66 Cr** outstanding for over three years; recoverability is contested. * **Inventory Valuation:** **₹5.47 Cr** of slow-moving stock is valued at cost rather than **Net Realizable Value (NRV)**, contrary to **AS-2**. * **MSME Dues:** Outstanding dues of **₹2.1 Cr** (March 2025) with unprovided interest on disputed amounts. * **Statutory & Tax Liabilities:** * Undisputed income tax liability of **₹88 Lakh** for AY 2020-21 remains partially outstanding. * A **₹2.73 Cr** GST demand is currently **sub judice**. * **Compliance Lapses:** * Delays in **SEBI/Exchange filings** and failure to file the **Annual Performance Report (APR)** for the French subsidiary with the RBI. * **Managerial Remuneration:** **₹27 Lakh** paid in FY 2023-24 exceeded limits under **Section 197** without prior lender approval. * **Subsidiary Disinvestment:** The company is selling its **100% stake** in **Goblin France SARL** to consolidate resources for domestic growth. --- ### **Market Outlook & Growth Drivers** Despite internal hurdles, Goblin is positioned to benefit from several macro-economic tailwinds: * **Tourism Surge:** Government initiatives like **'Dekho Apna Desh'** and **RCS UDAN** are expected to drive domestic luggage demand. * **MICE Tourism:** Growth in Meetings, Incentives, Conferences, and Exhibitions is fueling the demand for premium functional gear. * **Premiumization:** A structural shift in Indian consumer behavior toward branded, durable, and "smart" travel solutions.