Research AI

Scans

Tools

Watchlists

Home

Charts

Watchlist

Products

Golden Tobacco Ltd

GOLDENTOBC·NSE

₹23.65-1.99%Tue, 22 Sept '26

Industry:Construction - Factories/Offices/Commercial

Indices:

Golden Tobacco Ltd

GOLDENTOBC

NSE

₹23.65

-1.99%

|Tue, 22 Sept '26

SOICxStockScans Reports

Industry

Construction - Factories/Offices/Commercial

Indices

View

Financials

Documents

Shareholdings

Corporate Actions

Segments

Quick Ratios

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flow

Ratios

Peer Comparison

Financials

Documents

Shareholdings

Corporate Actions

Segments

Quick Ratios

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flow

Ratios

Peer Comparison

Price

Charts

Documents

Quick Ratios

Edit Ratios

Mkt Cap

Market Capitalization

₹42Cr

Close Price

₹23.65

Industry

Construction - Factories/Offices/Commercial

Price To Earnings

6.00

Price To Sales

1.28

Revenue

₹33Cr

Rev Gr TTM

Revenue Growth TTM

49.54%

PAT Gr TTM

PAT Growth TTM

230.81%

Quarterly Results

Consolidated

Standalone

Numbers

Percentage

Quarter	Mar 2019	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021
Revenue RevenueCr	7	7	8	3	6	0	11	5	26	1	2	4
Growth YoY Revenue Growth YoY%			98.0	-95.3	-7.5	-97.4	38.6	74.8	330.9	400.0	-82.0	-18.3
Expenses ExpensesCr	12	9	12	9	8	3	10	4	13	4	4	4
Operating Profit Operating ProfitCr	-5	-2	-4	-6	-1	-3	1	1	13	-3	-2	0
OPM OPM%	-78.8	-33.6	-50.8	-230.1	-24.7	-1,711.1	6.0	11.4	51.1	-356.7	-89.9	-10.5
Other Income Other IncomeCr	19	0	0	23	0	0	3	0	-2	1	5	0
Interest Expense Interest ExpenseCr	1	3	4	2	1	1	1	1	1	1	1	1
Depreciation DepreciationCr	0	0	0	0	0	0	0	0	0	0	0	0
PBT PBTCr	13	-5	-8	14	-3	-4	2	-1	10	-4	2	-2
Tax TaxCr	1	0	-1	0	0	0	0	0	0	0	1	0
PAT PATCr	12	-5	-7	14	-3	-4	2	-1	10	-4	2	-2
Growth YoY PAT Growth YoY%			2.1	-53.6	-121.7	23.0	127.9	-103.9	493.1	15.7	-17.3	-187.0
NPM NPM%	185.3	-80.3	-94.1	524.4	-43.5	-2,338.9	18.9	-11.6	39.6	-394.4	86.9	-40.8
EPS EPS₹	6.9	-3.1	-4.2	7.9	-1.5	-2.4	1.2	-0.3	5.9	-2.0	1.0	-0.9

Quarter	Mar 2019	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021
Revenue RevenueCr	7	7	8	3	6	0	11	5	26	1	2	4
Growth YoY Revenue Growth YoY%			98.0	-95.3	-7.5	-97.4	38.6	74.8	330.9	400.0	-82.0	-18.3
Expenses ExpensesCr	12	9	12	9	8	3	10	4	13	4	4	4
Operating Profit Operating ProfitCr	-5	-2	-4	-6	-1	-3	1	1	13	-3	-2	0
OPM OPM%	-78.8	-33.6	-50.8	-230.1	-24.7	-1,711.1	6.0	11.4	51.1	-356.7	-89.9	-10.5
Other Income Other IncomeCr	19	0	0	23	0	0	3	0	-2	1	5	0
Interest Expense Interest ExpenseCr	1	3	4	2	1	1	1	1	1	1	1	1
Depreciation DepreciationCr	0	0	0	0	0	0	0	0	0	0	0	0
PBT PBTCr	13	-5	-8	14	-3	-4	2	-1	10	-4	2	-2
Tax TaxCr	1	0	-1	0	0	0	0	0	0	0	1	0
PAT PATCr	12	-5	-7	14	-3	-4	2	-1	10	-4	2	-2
Growth YoY PAT Growth YoY%			2.1	-53.6	-121.7	23.0	127.9	-103.9	493.1	15.7	-17.3	-187.0
NPM NPM%	185.3	-80.3	-94.1	524.4	-43.5	-2,338.9	18.9	-11.6	39.6	-394.4	86.9	-40.8
EPS EPS₹	6.9	-3.1	-4.2	7.9	-1.5	-2.4	1.2	-0.3	5.9	-2.0	1.0	-0.9

Profit & Loss

Consolidated

Standalone

Numbers

Percentage

Financial Year	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	TTM
Revenue RevenueCr	71	69	70	52	45	37	82	76	23	42	33
Growth Revenue Growth%		-3.4	2.0	-26.6	-13.3	-17.4	121.7	-7.1	-69.2	78.4	49.5
Expenses ExpensesCr	77	84	71	59	57	54	71	41	37	30	25
Operating Profit Operating ProfitCr	-6	-15	-1	-8	-12	-17	11	35	-14	11	8
OPM OPM%	-8.5	-21.4	-1.4	-15.2	-27.4	-45.3	12.9	45.6	-59.4	27.3	24.2
Other Income Other IncomeCr	1	-4	14	1	1	16	11	10	24	1	4
Interest Expense Interest ExpenseCr	28	53	46	25	25	27	25	16	11	4	4
Depreciation DepreciationCr	1	1	1	1	1	1	1	1	1	0	1
PBT PBTCr	-35	-74	-34	-33	-37	-29	-4	28	-2	8	8
Tax TaxCr	0	0	0	0	0	0	4	1	-1	0	1
PAT PATCr	-35	-74	-34	-33	-37	-29	-8	27	-2	8	7
Growth PAT Growth%		-111.5	53.3	3.4	-10.5	19.9	72.5	437.2	-105.8	580.9	230.8
NPM NPM%	-48.8	-106.9	-48.9	-64.4	-82.0	-79.5	-9.9	35.8	-6.8	18.3	21.2
EPS EPS₹	-19.8	-41.9	-19.5	-17.6	-20.9	-16.7	-4.6	15.5	-0.9	4.3	3.9

Financial Year	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	TTM
Revenue RevenueCr	71	69	70	52	45	37	82	76	23	42	33
Growth Revenue Growth%		-3.4	2.0	-26.6	-13.3	-17.4	121.7	-7.1	-69.2	78.4	49.5
Expenses ExpensesCr	77	84	71	59	57	54	71	41	37	30	25
Operating Profit Operating ProfitCr	-6	-15	-1	-8	-12	-17	11	35	-14	11	8
OPM OPM%	-8.5	-21.4	-1.4	-15.2	-27.4	-45.3	12.9	45.6	-59.4	27.3	24.2
Other Income Other IncomeCr	1	-4	14	1	1	16	11	10	24	1	4
Interest Expense Interest ExpenseCr	28	53	46	25	25	27	25	16	11	4	4
Depreciation DepreciationCr	1	1	1	1	1	1	1	1	1	0	1
PBT PBTCr	-35	-74	-34	-33	-37	-29	-4	28	-2	8	8
Tax TaxCr	0	0	0	0	0	0	4	1	-1	0	1
PAT PATCr	-35	-74	-34	-33	-37	-29	-8	27	-2	8	7
Growth PAT Growth%		-111.5	53.3	3.4	-10.5	19.9	72.5	437.2	-105.8	580.9	230.8
NPM NPM%	-48.8	-106.9	-48.9	-64.4	-82.0	-79.5	-9.9	35.8	-6.8	18.3	21.2
EPS EPS₹	-19.8	-41.9	-19.5	-17.6	-20.9	-16.7	-4.6	15.5	-0.9	4.3	3.9

Balance Sheet

Consolidated

Standalone

Numbers

Percentage

Financial Year	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Sep 2021
Equity Capital Equity CapitalCr	18	18	18	18	18	18	18	18	18	18	18
Reserves ReservesCr	-43	-117	-152	-187	-223	-242	-253	-226	-232	-222	-223
Current Liabilities Current LiabilitiesCr	98	306	355	310	489	532	502	402	388	353	354
Non Current Liabilities Non Current LiabilitiesCr	487	324	219	206	16	3	0	0	0	0	0
Total Liabilities Total LiabilitiesCr	559	531	439	347	299	311	267	194	174	149	149
Current Assets Current AssetsCr	110	100	98	89	79	96	48	37	31	15	18
Non Current Assets Non Current AssetsCr	449	431	341	259	220	215	220	156	143	133	131
Total Assets Total AssetsCr	559	531	439	347	299	311	267	194	174	149	149

Financial Year	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Sep 2021
Equity Capital Equity CapitalCr	18	18	18	18	18	18	18	18	18	18	18
Reserves ReservesCr	-43	-117	-152	-187	-223	-242	-253	-226	-232	-222	-223
Current Liabilities Current LiabilitiesCr	98	306	355	310	489	532	502	402	388	353	354
Non Current Liabilities Non Current LiabilitiesCr	487	324	219	206	16	3	0	0	0	0	0
Total Liabilities Total LiabilitiesCr	559	531	439	347	299	311	267	194	174	149	149
Current Assets Current AssetsCr	110	100	98	89	79	96	48	37	31	15	18
Non Current Assets Non Current AssetsCr	449	431	341	259	220	215	220	156	143	133	131
Total Assets Total AssetsCr	559	531	439	347	299	311	267	194	174	149	149

Cash Flow

Consolidated

Standalone

Financial Year	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021
Operating Cash Flow Operating Cash FlowCr	-199	32	146	97	18	1	63	25	21	0
Investing Cash Flow Investing Cash FlowCr	-3	0	0	0	0	0	8	1	6	0
Financing Cash Flow Financing Cash FlowCr	206	-38	-144	-100	-17	-1	-70	-27	-26	0
Net Cash Flow Net Cash FlowCr	5	-7	2	-3	0	0	1	-1	1	0
Free Cash Flow Free Cash FlowCr	-202	31	146	97	17	1	65	25	22	0
CFO To PAT CFO To PAT%	572.0	-43.1	-423.8	-291.4	-48.0	-2.8	-781.7	90.0	-1,307.9	-2.0
CFO To EBITDA CFO To EBITDA%	3,293.2	-215.2	-14,922.0	-1,238.4	-144.0	-5.0	598.4	70.8	-149.2	-1.3

Financial Year	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021
Operating Cash Flow Operating Cash FlowCr	-199	32	146	97	18	1	63	25	21	0
Investing Cash Flow Investing Cash FlowCr	-3	0	0	0	0	0	8	1	6	0
Financing Cash Flow Financing Cash FlowCr	206	-38	-144	-100	-17	-1	-70	-27	-26	0
Net Cash Flow Net Cash FlowCr	5	-7	2	-3	0	0	1	-1	1	0
Free Cash Flow Free Cash FlowCr	-202	31	146	97	17	1	65	25	22	0
CFO To PAT CFO To PAT%	572.0	-43.1	-423.8	-291.4	-48.0	-2.8	-781.7	90.0	-1,307.9	-2.0
CFO To EBITDA CFO To EBITDA%	3,293.2	-215.2	-14,922.0	-1,238.4	-144.0	-5.0	598.4	70.8	-149.2	-1.3

Ratios

Consolidated

Standalone

Financial Year	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Current
Valuation Ratios Valuation Ratios
Market Cap Market CapitalizationCr	62	40	37	65	66	131	99	77	33	71	42
Price To Earnings Price To Earnings								2.8		9.3	6.0
Price To Sales Price To Sales	0.9	0.6	0.5	1.3	1.5	3.5	1.2	1.0	1.4	1.7	1.3
Price To Book Price To Book	-1.6	-0.3	-0.3	-0.4	-0.3	-0.6	-0.4	-0.3	-0.1	-0.3	-0.2
EV To EBITDA EV To EBITDA	-64.8	-14.4	-101.8	-14.8	-9.0	-10.1	8.7	2.2	-2.3	6.1
Profitability Ratios Profitability Ratios
GPM GPM%	32.1	39.2	42.9	45.2	40.0	26.9	42.8	77.9	21.3	58.1	58.1
OPM OPM%	-8.5	-21.4	-1.4	-15.2	-27.4	-45.3	12.9	45.6	-59.4	27.3	24.2
NPM NPM%	-48.8	-106.9	-48.9	-64.4	-82.0	-79.5	-9.9	35.8	-6.8	18.3	21.2
ROCE ROCE%	-2.0	-26.5	-17.4	6.7	7.5	1.1	-8.9	-21.1	-4.1	-5.9	-5.8
ROE ROE%	136.3	74.1	25.6	19.6	17.8	13.1	3.4	-13.1	0.7	-3.7	-3.4
ROA ROA%	-6.2	-13.9	-7.8	-9.6	-12.3	-9.5	-3.0	14.1	-0.9	5.1	4.7
Operational Ratios Operational Ratios
Solvency Ratios Solvency Ratios
Liquidity Ratios Liquidity Ratios

Financial Year	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Current
Valuation Ratios Valuation Ratios
Market Cap Market CapitalizationCr	62	40	37	65	66	131	99	77	33	71	42
Price To Earnings Price To Earnings								2.8		9.3	6.0
Price To Sales Price To Sales	0.9	0.6	0.5	1.3	1.5	3.5	1.2	1.0	1.4	1.7	1.3
Price To Book Price To Book	-1.6	-0.3	-0.3	-0.4	-0.3	-0.6	-0.4	-0.3	-0.1	-0.3	-0.2
EV To EBITDA EV To EBITDA	-64.8	-14.4	-101.8	-14.8	-9.0	-10.1	8.7	2.2	-2.3	6.1
Profitability Ratios Profitability Ratios
GPM GPM%	32.1	39.2	42.9	45.2	40.0	26.9	42.8	77.9	21.3	58.1	58.1
OPM OPM%	-8.5	-21.4	-1.4	-15.2	-27.4	-45.3	12.9	45.6	-59.4	27.3	24.2
NPM NPM%	-48.8	-106.9	-48.9	-64.4	-82.0	-79.5	-9.9	35.8	-6.8	18.3	21.2
ROCE ROCE%	-2.0	-26.5	-17.4	6.7	7.5	1.1	-8.9	-21.1	-4.1	-5.9	-5.8
ROE ROE%	136.3	74.1	25.6	19.6	17.8	13.1	3.4	-13.1	0.7	-3.7	-3.4
ROA ROA%	-6.2	-13.9	-7.8	-9.6	-12.3	-9.5	-3.0	14.1	-0.9	5.1	4.7
Operational Ratios Operational Ratios
Solvency Ratios Solvency Ratios
Liquidity Ratios Liquidity Ratios

Documents — Golden Tobacco Ltd

Q1 FY2023 Quarterly Result (Jun 2022, PDF): https://www.stockscans.in/document/lqs1wxv4izy9zo7kzzu7o8ly.pdf
Q4 FY2021 Quarterly Result (Mar 2021, PDF): https://www.stockscans.in/document/7z2c2onf84jpxsxx5moccjwp.pdf
Q3 FY2021 Quarterly Result (Dec 2020, PDF): https://www.stockscans.in/document/7sj37bda0blueyy97x5uun8a.pdf
FY2021 Annual Report (PDF): https://www.stockscans.in/document/rpfnx6akp9id9l6gk65ts3tp.pdf
FY2020 Annual Report (PDF): https://www.stockscans.in/document/zq2ykgzljya5tm3ph0jd84r6.pdf

Simplify stock analysis with powerful tools and clear insights for confident, data-driven decisions.

support@stockscans.in

349 A, Lodhi Road, Punjabi Bazar, New DelhiData provided by CMOTS Internet Technologies