SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Gopal Glass Works Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Glass | Small Cap | Gopal GlassWorks-Ama Share Price

BSE Share Price
Not Listed

Gopal Glass Works Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Glass | Small Cap | Gopal GlassWorks-Ama Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹102 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
67.1
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
30.38%
Return on Capital Employed (ROCE)
44.12%
Return on Assets (ROA)
16.79%
Operating Profit Margin
23.8%
Net Profit Margin
12.23%
Gross Profit Margin
21%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
3.21%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
54.72%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
79.94%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹43 Cr.
Equity
₹0 Cr.
Face Value
₹100
All Time Low / High
- / -

Gopal Glass Works . - (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 16.6%15.6%10.3%22.7%27.7%16.7%27.6%44.1%-

Growth Parameters

Sales 86.98688.110812811798.8102102
Sales YoY Gr.--1%2.4%22.9%18.5%-8.7%-15.6%3.2%-
Adj EPS 40.796.50.8118191.199168.6314.50
YoY Gr.-137.3%-99.1%13942.9%62%-48.2%70.3%86.6%-
BVPS (₹) 442527414.1520698.5784.1877.21,174.40
Adj Net
Profit
1.22.904.77.646.712.60
Cash Flow from Ops. 000006.925.327.8-
Debt/CF from Ops. 000002.50.10.2-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA3%-7.4%3.2%
Adj EPS NA227.1%18.1%86.6%
BVPSNA23.2%18.9%33.9%
Share Price - - - -

Key Financial Parameters

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
9.119.20.225.331.413.420.330.70
Op. Profit
Mgn %
10.611.18.311.710.56.615.823.8NAN
Net Profit
Mgn %
1.43.404.463.46.812.30
Debt to
Equity
2.12.21.90.90.70.50.10.1-
Working Cap
Days
092947689134106760
Cash Conv.
Cycle
020149143531220

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales86.9086.0388.07108.22128.20117.0898.78101.95
Operating Expenses + 77.6776.4980.7895.62114.78109.4083.2177.86
Manufacturing Costs32.7531.3637.6929.7644.0246.6423.1916.36
Material Costs35.8435.9433.9758.0161.5352.8048.8548.36
Employee Cost 3.984.414.2756.246.467.277.62
Other Costs 5.104.784.852.852.983.493.905.52
Operating Profit 9.239.547.2912.6013.427.6915.5724.09
Operating Profit Margin (%) 10.6%11.1%8.3%11.6%10.5%6.6%15.8%23.6%
Other Income + 0.750.640.490.431.643.181.601.20
Exceptional Items 00000000
Interest 3.502.963.573.982.602.551.590.45
Depreciation 3.042.932.733.323.142.855.215.15
Profit Before Tax 3.434.301.475.739.325.4710.3619.69
Tax 2.171.351.420.941.621.483.437.22
Profit After Tax 1.262.950.054.797.703.996.9312.47
PAT Margin (%) 1.5%3.4%0.1%4.4%6.0%3.4%7.0%12.2%
Adjusted EPS (₹)42.198.41.3119.8192.499.7173.3311.7
Dividend Payout Ratio (%)38%10.20%747%10%6.20%12%6.90%3.90%

Valuation of Gopal GlassWorks-Ama - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund + 13.2615.8616.5620.8027.9431.3735.0946.98
Share Capital 33444444
Reserves 10.2612.8612.5616.8023.9427.3731.0942.98
Debt +28.2634.7230.6117.8219.556.771.635.89
Long Term Debt28.2634.7230.6111.8510.842.251.631.82
Short Term Debt0005.978.714.5204.06
Minority Interest00000000
Trade Payables9.129.4211.3410.4010.986.887.334.14
Others Liabilities 9.8310.9410.6117.6723.7031.8522.7324.71
Total Liabilities 60.4770.9469.1266.7082.1776.8766.7781.72

Fixed Assets

Net Fixed Assets +37.6535.0839.5736.7034.2233.1139.3235.16
Gross Block48.8549.1755.8756.1856.8157.9768.5368.93
Accumulated Depreciation11.2014.1016.3019.4822.5924.8629.2133.77
CWIP 0.271.460.050.2600.742.570.07
Investments 0.887.880.880.880.880.880.880.76
Inventories5.858.508.198.8411.1210.068.046.69
Trade Receivables9.638.077.159.639.2011.019.547.54
Cash Equivalents flag 0.780.704.931.241.671.792.3122.54
Others Assets 5.419.258.369.1525.0819.284.108.95
Total Assets 60.4770.9469.1266.7082.1776.8766.7781.72

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16
Cash Flow From Operating Activity + 6.9025.3027.77
PBT 5.4710.3619.69
Adjustment 2.875.354.77
Changes in Working Capital -1.449.593.31
Tax Paid 000
Cash Flow From Investing Activity + -1.46-10.85-1.34
Capex -1.64-10.21-2.76
Net Investments 000
Others 0.18-0.641.42
Cash Flow From Financing Activity + -5.31-13.93-6.20
Net Proceeds from Shares 000
Net Proceeds from Borrowing 000
Interest Paid -2.35-1.40-0.41
Dividend Paid -0.56-0.56-0.58
Others -2.40-11.96-5.21
Net Cash Flow 0.120.5320.23

Financial Ratio

PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)9.5320.30.3325.6631.5913.4520.8630.38
ROCE (%)16.6115.610.2522.6527.6816.7427.5944.12
Asset Turnover Ratio1.611.411.381.822.011.471.591.6
PAT to CFO Conversion(x)5.488.58555.400000
Working Capital Days
Receivable Days36.1034.8028.8024.802331.5032.9026.30
Inventory Days21.9028.2031.6025.2024.403328.9022.70
Payable Days92.9094.20111.6068.4063.4061.7053.1043.30

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Gopal Glass Works Ltd. - (Amalgamated) FAQs

The current trading price of Gopal GlassWorks-Ama on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Gopal GlassWorks-Ama stood at ₹0.00 Cr

The latest P/E ratio of Gopal GlassWorks-Ama as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Gopal GlassWorks-Ama as of 31-Dec-1969 is 0.00.

The 52-week high of Gopal GlassWorks-Ama is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gopal GlassWorks-Ama is ₹102 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Gopal Glass Works Ltd. - (Amalgamated)

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: