Golden Tobacco Limited

GOLDENTOBC.NS

GOLDENTOBC.NSGolden Tobacco Limited IN flag

National Stock Exchange of India

33.30

INR

-0.01

(-0.03%)

2.42EPS

13.76P/E

586.37MMarket Cap

Feb 10Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

INE973A01010

CUSIP

Y2904B127

Return %

Stock

S&P500

-26.49

6.57

-70.45

22.75

22.88

93.55

Use logarithmic scale

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	TTM
Revenue per Share	48.04	49.17	54.6	40.56	39.17	39.96	29.33	25.13	20.9	45.19	41.44	11.02	20.92	15.74
Basic EPS, GAAP	0.05	-6.66	-19.38	-19.79	-41.86	-19.54	-17.6	-20.86	-16.71	-4.6	15.5	-0.9	4.34	3.93
Free Cash Flow per Basic Share	-15.24	11.51	-22.39	-115.1	17.68	82.67	54.96	9.88	0.47	35.74	13.95	11.8	-0.09	- -
Dividend per Share	0.14	0.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	10	10	9.99	-56.31	-98.17	-117.71	-137.72	-156.89	-173.61	-178.2	-162.7	-160.88	-156.54	- -
Tangible Book Value per Share	77.07	52.6	5.44	-14.53	-56.52	-76.19	-96.23	-204.94	-216.9	-222.72	-181.84	-185.26	-179.46	- -
Basic Weighted Avg Shares	18	18	18	18	18	18	18	18	18	18	18	18	18	18
Sales/Revenue/Turnover	845	865	961	713	689	703	516	442	368	795	729	194	368	277
Operating Margin (%)	15.37	2.02	-17.91	-10.15	-23.46	-1.23	-16.1	-28.61	-47.63	12.32	58.54	-94.61	24.37	19.62
Depreciation Expense	25	20	15	11	13	11	12	10	9	7	6	10	5	5
Net Income, GAAP	1	-117	-341	-348	-736	-344	-310	-367	-294	-81	273	-16	76	69
Effective Tax Rate (%)	84.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.29	- -	0.05	8.16
Profit Margin (%)	0.1	-13.54	-35.49	-48.8	-106.86	-48.9	-60	-83.03	-79.97	-10.17	37.4	-8.18	20.73	24.99
Working Capital	1,344	1,097	315	124	-2,061	-2,563	-2,213	-4,059	-4,365	-4,545	-3,642	-3,570	-3,372	- -
LT Debt	1,077	978	1,011	2,973	1,346	294	159	94	31	- -	- -	- -	- -	- -
Total Equity	1,355	925	96	-255	-994	-1,340	-1,693	-2,028	-2,249	-2,349	-2,080	-2,140	-2,039	- -
Return on Invested Capital (%)	0.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Capital (%)	1.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	-17.51	- -	-4.28	41.37
Return on Common Equity (%)	0.48	-66.57	-193.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	3.94%	21.5%	89.79%
Net Income, GAAP	-114.74%	-243.25%	-580.88%
Free Cash Flow	783.27%	1,456.44%	-100.76%
Total Cash Common Dividend	- -	- -	- -
Total Equity	0.53%	0.41%	-4.72%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Pawan Kumar Malsaria
Full Time Employees: 98
Sector: Consumer Defensive
Industry: Tobacco
Address: At Darjipura Vadodara India 390022
IPO Date: Jul 1, 2002
Website: goldentobacco.in
Similar Companies: Greenlane Holdings, Inc. (GNLN)
Charlie's Holdings, Inc. (CHUC)
Imperial Brands PLC (IMBBF)
Philip Morris International Inc. (4I1.DE)
Swedish Match AB (publ) (SWMA.ST)
Swedish Match AB (publ) (SWMAF)
Business: Golden Tobacco Limited engages in the manufacturing, purchasing, processing, selling, and marketing tobacco and tobacco related products in India. The company offers cigarettes, slim/super slim cigarettes, cigars, and cigarillos products, as well as packed type cigarettes. It sells its products under the Panama, Chancellor, Golden's Gold Flake, Taj Chhap, Style, Lips, June, and Just Black brand names. The company also exports its products to the United States, Europe, Russia, Singapore, Cambodia, Japan, the Middle East, and internationally. In addition, it develops and sells real estate properties. The company was founded in 1930 and is based in Vadodara, India.

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	TTM
Revenue per Share	48.04	49.17	54.6	40.56	39.17	39.96	29.33	25.13	20.9	45.19	41.44	11.02	20.92	15.74
Basic EPS, GAAP	0.05	-6.66	-19.38	-19.79	-41.86	-19.54	-17.6	-20.86	-16.71	-4.6	15.5	-0.9	4.34	3.93
Free Cash Flow per Basic Share	-15.24	11.51	-22.39	-115.1	17.68	82.67	54.96	9.88	0.47	35.74	13.95	11.8	-0.09	- -
Dividend per Share	0.14	0.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	10	10	9.99	-56.31	-98.17	-117.71	-137.72	-156.89	-173.61	-178.2	-162.7	-160.88	-156.54	- -
Tangible Book Value per Share	77.07	52.6	5.44	-14.53	-56.52	-76.19	-96.23	-204.94	-216.9	-222.72	-181.84	-185.26	-179.46	- -
Basic Weighted Avg Shares	18	18	18	18	18	18	18	18	18	18	18	18	18	18
Sales/Revenue/Turnover	845	865	961	713	689	703	516	442	368	795	729	194	368	277
Operating Margin (%)	15.37	2.02	-17.91	-10.15	-23.46	-1.23	-16.1	-28.61	-47.63	12.32	58.54	-94.61	24.37	19.62
Depreciation Expense	25	20	15	11	13	11	12	10	9	7	6	10	5	5
Net Income, GAAP	1	-117	-341	-348	-736	-344	-310	-367	-294	-81	273	-16	76	69
Effective Tax Rate (%)	84.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.29	- -	0.05	8.16
Profit Margin (%)	0.1	-13.54	-35.49	-48.8	-106.86	-48.9	-60	-83.03	-79.97	-10.17	37.4	-8.18	20.73	24.99
Working Capital	1,344	1,097	315	124	-2,061	-2,563	-2,213	-4,059	-4,365	-4,545	-3,642	-3,570	-3,372	- -
LT Debt	1,077	978	1,011	2,973	1,346	294	159	94	31	- -	- -	- -	- -	- -
Total Equity	1,355	925	96	-255	-994	-1,340	-1,693	-2,028	-2,249	-2,349	-2,080	-2,140	-2,039	- -
Return on Invested Capital (%)	0.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Capital (%)	1.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	-17.51	- -	-4.28	41.37
Return on Common Equity (%)	0.48	-66.57	-193.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2020	-3.11	-4.23	7.93	- -	-0.9
2021	-2.4	1.19	-0.31	- -	4.34
2022	-2.02	0.98	-0.88	- -	- -

	Jun'22	Sep'22	Dec'22
ST Debt	- -	21	- -
LT Borrowings	- -	- -	- -
LT Finance Leases	- -	2	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	- -	18	- -
Market Capitalization	1,069	2,622	2,237

	Jun'22	Sep'22	Dec'22
Total Current Assets	- -	179	- -
Accounts Receivable, Net	- -	12	- -
Cash, Cash Equivalents & STI	- -	38	- -
Inventories	- -	103	- -
Total Current Liabilities	- -	3,538	- -
Payables & Accruals	- -	- -	- -
ST Debt	- -	21	- -
Deferred Revenue	- -	- -	- -

Golden Tobacco Limited

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Capital Structure

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Working Capital