Gokak Textiles Ltd - Stock Valuation and Financial Performance

BSE: 532957 | NSE: | Textile | Small Cap

Gokak Textiles Share Price

105.75 -2.60 -2.40%
as on 19-Mar'24 13:27

DeciZen - make an informed investing decision on Gokak Textiles

M-Cap below 100cr DeciZen not available

Gokak Textiles stock performance -

mw4me loader
P/E Ratio (SA):
4.36
Market Cap:
70.4 Cr.
52-wk low:
17.2
52-wk high:
145.7

Is Gokak Textiles Ltd an attractive stock to invest in?

1. Is Gokak Textiles Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Gokak Textiles Ltd is a below average quality company.

2. Is Gokak Textiles Ltd undervalued or overvalued?

The key valuation ratios of Gokak Textiles Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Gokak Textiles Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Gokak Textiles Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Gokak Textiles:

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.
Gokak Textiles Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Sep'14Sep'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -9.3%-16.8%-12.6%-17%-21.8%-22.9%-39.1%-34.9%-33.7%-24.5%-
Value Creation
Index
-1.7NA-1.9-2.2-2.6NANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 34232920177.617317398.21071207998
Sales YoY Gr.--3.9%-38.9%-61.4%123.1%-0%-43.2%8.6%12.5%-34.2%-
Adj EPS -53.2-70.3-82.1-54.3-58.3-56.6-71.1-57.4-51.4-28.224.9
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 55.3-17.11.839.529.4-215.6-47.4-341.7-391.4-384.9-408
Adj Net
Profit
-34.6-45.7-53.3-35.3-37.9-36.8-46.2-37.3-33.4-18.316
Cash Flow from Ops. 0.319.8-39.7-2.3-18.53.7-19.5-4.6-19-11.3-
Debt/CF from Ops. 5688-7.4-46.3-624.7-6.2-29.8-8.9-13.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -15%-14.5%-7%-34.2%
Adj EPS NANANANA
BVPS-224.1%-267.3%NANA
Share Price 14.1% 46.5% 58% 404.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Sep'14Sep'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-65.3-203.9-563.6-268.5-169.3-222551.875.639.818.7-6.3
Op. Profit
Mgn %
-1.1-6.6-15-34.1-11-13.3-31.5-18.6-13.9-27.1-24.2
Net Profit
Mgn %
-10.1-13.9-26.6-45.5-21.9-21.3-47-35-27.8-23.216.5
Debt to
Equity
4.417.8253.34.15.86.4-3.9-2-1.7-1.6-
Working Cap
Days
15714435036613612518213710013037
Cash Conv.
Cycle
572665120443226-4-85-87

Recent Performance Summary

Sales growth is good in last 4 quarters at 17.98%

Return on Equity is Poor

Sales growth has been subdued in last 3 years -6.99%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Gokak Textiles Ltd.

Standalone Consolidated
TTM EPS (₹) 24.9 23.1
TTM Sales (₹ Cr.) 98.2 102
BVPS (₹.) -408 -495
Reserves (₹ Cr.) -272 -328
P/BV -0.27 -0.22
PE 4.36 4.69
From the Market
52 Week Low / High (₹) 17.19 / 145.66
All Time Low / High (₹) 8.04 / 189.00
Market Cap (₹ Cr.) 70.4
Equity (₹ Cr.) 6.5
Face Value (₹) 10
Industry PE 27.3

Management X-Ray of Gokak Textiles:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Gokak Textiles

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSSep'14Sep'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales341.75328.51100.4577.58173.0517398.22106.71120.0979.03
Operating Expenses 345.43350.09115.53104.16192.21196.04129.13126.53136.77100.44
Manufacturing Costs64.1158.2920.4617.3834.5433.4623.0719.6720.5715.15
Material Costs218.14222.6364.5952.24120.06121.8668.2567.7678.8953.13
Employee Cost 44.3144.4317.9125.4928.2731.9229.0132.0730.5027.08
Other Costs 18.8824.7412.579.059.348.808.807.046.825.09
Operating Profit -3.68-21.58-15.08-26.58-19.16-23.04-30.91-19.82-16.68-21.42
Operating Profit Margin (%) -1.1%-6.6%-15.0%-34.3%-11.1%-13.3%-31.5%-18.6%-13.9%-27.1%
Other Income 2.373.085.4913.452.977.013.942.374.033.62
Interest 22.8621.959.7616.6813.5214.0711.5613.3614.524.49
Depreciation 10.357.593.557.116.516.226.076.065.415.03
Exceptional Items 00000000030.91
Profit Before Tax -34.52-48.04-22.90-36.92-36.21-36.31-44.59-36.87-32.593.59
Tax -0.39-2.561.01-3.090.9800000
Profit After Tax -34.13-45.48-23.91-33.83-37.20-36.31-44.59-36.87-32.593.59
PAT Margin (%) -10.0%-13.8%-23.8%-43.6%-21.5%-21.0%-45.4%-34.6%-27.1%4.5%
Adjusted EPS (₹)-52.5-70.0-36.8-52.1-57.2-55.9-68.6-56.7-50.15.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSSep'14Sep'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 35.928.880.5825.6819.0814.06-30.79-67.91-100.22-95.97
Share Capital 6.5026.506.506.506.50160.676.50160.67160.67160.67
Reserves 29.42-17.62-5.9219.1812.59-146.61-37.29-228.59-260.89-256.64
Minority Interest0000000000
Debt131.91132.75121.2373.6282.6090.38121.15137.92168.33148.38
Long Term Debt53.5528.0663.4741.4118.9525.56121.15137.92168.33148.38
Short Term Debt78.35104.6957.7632.2163.6564.820000
Trade Payables72.6847.1126.9021.5519.9329.8228.5434.2220.3723.93
Others Liabilities 50.4656.0962.5454.9648.1618.6820.4322.6723.7228.65
Total Liabilities 290.97244.83211.25175.81169.76152.94139.33126.90112.19105

Fixed Assets

Gross Block358.99358.5096.6896.6096.4996.8894.9194.3591.4890.78
Accumulated Depreciation251.29260.583.5510.6617.1723.3826.9432.7235.7039.73
Net Fixed Assets107.7197.9293.1385.9379.3373.5067.9761.6255.7851.05
CWIP 0.080.080.110.170.1800000
Investments 252525.1125.1125.1125.1025.1024.9924.9924.99
Inventories99.9144.0838.3131.4627.7124.7220.1018.3715.9915.71
Trade Receivables17.5112.5011.726.6513.148.685.965.173.332
Cash Equivalents 0.5620.671.660.450.500.242.663.411.991.38
Others Assets40.2144.5841.2126.0523.7920.6917.5413.3410.119.86
Total Assets 290.97244.83211.25175.81169.76152.94139.33126.90112.19105

Cash Flow

(All Figures are in Crores.)
PARTICULARSSep'14Sep'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 0.2819.75-19.87-2.25-18.543.66-19.52-4.63-18.97-11.30
PBT -34.52-48.04-23.52-36.92-36.21-36.31-44.59-36.87-32.593.59
Adjustment 32.8428.6113.7411.9819.1019.0816.1918.5318.88-22.43
Changes in Working Capital 2.3439.09-9.9322.6-1.3220.989.1113.52-5.287.55
Tax Paid -0.390.09-0.160.09-0.10-0.08-0.230.190.01-0.01
Cash Flow From Investing Activity -0.351.386.233.160.790.542.731.011.210.28
Capex -1.280.015.312.360.470.332.510.931.170.24
Net Investments 0-0.060000.010000
Others 0.931.440.920.810.320.200.220.080.040.04
Cash Flow From Financing Activity -0.15-1.02-5.37-2.1317.79-4.4619.224.3716.3410.41
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -22.86-21.95-9.76-15.93-18.38-11.80-8.59-0.03-0.02-0.04
Dividend Paid 0000000000
Others 22.7120.934.3913.8036.177.3427.824.4016.3610.46
Net Cash Flow -0.2320.12-19.01-1.220.05-0.262.430.75-1.42-0.61
PARTICULARSSep'14Sep'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-64.41-366.690-257.63-166.190N/AN/AN/AN/A
ROCE (%)-5.86-14.48-8.35-14.59-17.43-18.93N/AN/AN/AN/A
Asset Turnover Ratio1.21.230.440.411.070.670.81.010.73
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/A-3.15
Working Capital Days
Receivable Days22174443212327191312
Inventory Days9780150164625583665273
Payable Days102982091696375156169126152

Gokak Textiles Ltd Stock News

Gokak Textiles Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Gokak Textiles on 19-Mar-2024 13:27 is ₹105.8.
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 19-Mar-2024 13:27 the market cap of Gokak Textiles stood at ₹70.42.
The latest P/E ratio of Gokak Textiles as of 19-Mar-2024 13:27 is 4.36.
The latest P/B ratio of Gokak Textiles as of 19-Mar-2024 13:27 is -0.27.
The 52-week high of Gokak Textiles is ₹145.7 and the 52-week low is ₹17.19.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gokak Textiles is ₹98.23 ( Cr.) .

About Gokak Textiles Ltd

Gokak Textiles Limited was incorporated on March 27, 2006 as ANZ Textiles (Bangalore) Ltd. The name of the company was changed to Gokak Textiles Limited, with effect from January 23, 2007.

The Forbes Group is a multidivisional group with interests in shipping, engineering, global logistics management, travel services, consumer durables, office automation (Bradma Of India Ltd.) and various others, textiles being the Core Business of the Company. With interests in Manufacturing, Trading and Services, Forbes is working towards becoming a WTO compliant group, to take the advantages that the global market place will have to offer.

Textile Undertaking of Forbes Gokak Limited (known as Forbes & Company Limited) with effect from October 25, 2007 included a Yarn Manufacturing Unit at Gokak Falls and Knitwear Manufacturing Unit at Marihal, both in Belgaum Dist., Karnataka State. By a process of Demerger, under the provisions of the Companies Act and with the approval of High Court, Bombay and High Court of Judicature in Karnataka at Bangalore, was demerged into Gokak Textiles Limited. Prior to the demerger, the Company was a dormant Company. The demerger became effective from April 1, 2007.

As per the Demerger Scheme, Shareholders of Forbes Gokak Ltd. were allotted one share of Gokak Textiles Limited for every two shares held by them in Forbes Gokak Limited, on September 28, 2007, by way of additional entitlement (and not in lieu of their shareholding).

The aggregate paid-up share capital of the company is 64,99,308 shares of face value of Rs.10 each i.e. Rs.6.50 crores. The shares are listed on the Stock Exchange Mumbai, with effect from  March 19, 2008.

Business area of the company:

The company’s principal activity is to manufacture and distribute textile products.

Its products include yarn, blended Yarn, Cotton canvas, fabric, terry towel, knitted garments and other related products.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.