GOL Offshore Ltd - Stock Valuation and Financial Performance

BSE: 532786 | NSE: GTOFFSHORE | Shipping | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on GOL Offshore

M-Cap below 100cr DeciZen not available

GOL Offshore stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
79 Cr.
52-wk low:
10.1
52-wk high:
10.1

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of GOL Offshore:

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

Value Creation Index Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 14.5%13.1%10.6%9.3%4.4%3.6%4.5%7.7%6.7%-23.1%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5376768951,0078468008439511,048924410
Sales YoY Gr.-25.9%32.4%12.5%-16.1%-5.4%5.4%12.7%10.3%-11.8%-
Adj EPS 36.542.747.154.418.94.54.43112.7-211.7-153.7
YoY Gr.-17.1%10.2%15.6%-65.2%-76.2%-3.3%611.2%-59.1%-1769.2%-
BVPS (₹) 163.4193.6186.5276.5305.4253.3264.2272.7305.410319.3
Adj Net
Profit
13916317520370.516.816.211547.2-788-1,202
Cash Flow from Ops. 226195332409299438351609209310-
Debt/CF from Ops. 3.34.85.95.79.76.67.53.89.66.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.2%1.8%3.1%-11.8%
Adj EPS -221.6%-262.1%-464.8%-1769.2%
BVPS-5%-19.5%-26.9%-66.3%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
24.421.522.123.56.51.61.711.64.4-103.6-251.3
Op. Profit
Mgn %
48.645.94146.843.146.345.451.541.730.7-29.1
Net Profit
Mgn %
25.924.119.520.18.32.11.912.24.5-85.3-293.2
Debt to
Equity
1.21.12.82.32.632.72.31.84.9-
Working Cap
Days
98137134136349546720836704578218
Cash Conv.
Cycle
-21-21-13-35445-17-48-20-14-486

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - GOL Offshore Ltd.

Standalone Consolidated
TTM EPS (₹) -153.7 -88.6
TTM Sales (₹ Cr.) 410 962
BVPS (₹.) 19.3 42.7
Reserves (₹ Cr.) 73 256
P/BV 0.52 0.24
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 10.10 / 10.10
All Time Low / High (₹) 10.00 / 1149.95
Market Cap (₹ Cr.) 79
Equity (₹ Cr.) 78.2
Face Value (₹) 10
Industry PE 8.4

Management X-Ray of GOL Offshore:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *48.2748.2748.2748.2748.2748.270.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of GOL Offshore

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales537.33676.31895.161,007.40845.53800.23843.36950.621,048.38924.49
Operating Expenses 276.24365.92528.10580.21494.97429.47526.60543.28708.54727.31
Manufacturing Costs128.67166.78294.47307.96233.69191182.99190.60351.68411.98
Material Costs0000000000
Employee Cost 110.05143.80169.31178.73200.03198.58199.13212.11194.03150.11
Other Costs 37.5255.3464.3293.5261.2539.89144.48140.57162.83165.22
Operating Profit 261.09310.39367.06427.19350.56370.76316.76407.34339.84197.18
Operating Profit Margin (%) 48.6%45.9%41.0%42.4%41.5%46.3%37.6%42.8%32.4%21.3%
Other Income 7.327457.666.0917.1494.22184.92148.4250.1348.16
Interest 35.9665.5188.56108.79130.81176.57214.82216.59241.40229.93
Depreciation 69.6798.53100.26132.27183.48172.15179.41181.76165.04136.84
Exceptional Items 000055.800000-722.63
Profit Before Tax 162.78220.35235.90192.22109.21116.26107.45157.41-16.47-844.06
Tax 21.3617.1424.8017.607.5141.9246.7835.72-3.68-8.49
Profit After Tax 141.42203.21211.10174.62101.7074.3460.67121.69-12.79-835.57
PAT Margin (%) 26.3%30.0%23.6%17.3%12.0%9.3%7.2%12.8%-1.2%-90.4%
Adjusted EPS (₹)37.151.153.246.927.320.016.332.7-3.4-224.0
Dividend Payout Ratio (%)22%31%5%5%9%13%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund 622.91887.97692.631,029.511,137.10942.96983.771,015.381,137.36383.73
Share Capital 38.12188.1237.1437.2337.2337.2337.2437.2437.2437.24
Reserves 584.79699.85655.49992.281,099.87905.73946.53978.141,100.12346.49
Minority Interest0000000000
Debt746.56930.141,943.352,315.472,341.192,163.242,250.061,606.421,074.031,121.34
Long Term Debt746.56930.141,943.352,315.471,753.251,964.541,925.811,506.32993.381,060.84
Short Term Debt0000587.94198.70324.25100.1080.6560.50
Trade Payables122.26141.53191.40145.5972125.33225.15227.18218.71226.88
Others Liabilities 21.4788.1760.1070.60926.011,051.321,222.321,915.481,623.491,389.64
Total Liabilities 1,513.202,047.812,887.483,561.174,476.304,282.854,681.304,764.464,053.593,121.59

Fixed Assets

Gross Block1,370.541,488.761,965.182,504.712,668.862,393.902,396.342,352.702,379.192,357.17
Accumulated Depreciation403.94489.33589.49721.25904.521,002.181,149.571,300.121,441.631,553.10
Net Fixed Assets966.60999.431,375.691,783.461,764.341,391.721,246.771,052.58937.56804.07
CWIP 322.06390.64818.281,162.991,218.731,474.371,102.801,169.95941.92892.89
Investments 1.2813.31146.47146.47146.52196.52196.53196.88261.63259.42
Inventories5.726.175.309.6164.2153.2155.6952.1358.4156.28
Trade Receivables137.55177247.29250.21214.04140.43164.85184.87212.42147.17
Cash Equivalents 46.67313.75220.0446.19152.6020.225.94117.8797.6954.24
Others Assets33.32147.5174.41162.24915.861,006.381,908.721,990.181,543.96907.52
Total Assets 1,513.202,047.812,887.483,561.174,476.304,282.854,681.304,764.464,053.593,121.59

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity 225.97194.55331.97408.63299.30437.92351.37608.70208.57310
PBT 162.78220.35235.90192.22109.21116.26107.45157.41-16.47-844.06
Adjustment 115.88109.20150.88285.95294.24257.04281.47335.10338.541,074.06
Changes in Working Capital -25.7-110.12-26.15-43.91-92.690.09-25.79129.64-91.7397.22
Tax Paid -26.99-24.88-28.66-25.63-11.55-25.47-11.76-13.45-21.77-17.22
Cash Flow From Investing Activity -593.52-185.50-942.37-883.9083.30-178.851,006.81-33.36451.288.10
Capex -596.46-181.97-814-884.6548.17-184.53970.03-30.94-39.85-9.62
Net Investments 0.01-12.03-133.160-0.050-0.01-0.35-64.750
Others 2.938.504.790.7535.185.6836.79-2.07555.8817.72
Cash Flow From Financing Activity 315.35262.77479.94342.94-285.54-400.84-1,362.02-464.71-674.94-330.58
Net Proceeds from Shares 0007.96000.01000
Net Proceeds from Borrowing 0000000-206.11-442.47-87.45
Interest Paid -32.55-62.16-87.54-109.82-152.63-186.96-220.92-258.31-232.18-242.85
Dividend Paid -30.49-30.49-52.02-9.29-9.31-9.31-9.68-0.29-0.29-0.28
Others 378.39355.42619.50454.09-123.60-204.57-1,131.43000
Net Cash Flow -52.20271.82-130.46-132.3397.06-141.77-3.84110.63-15.09-12.48
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)25.6929.8729.5120.289.397.156.312.17-1.19-109.86
ROCE (%)17.617.9414.5710.076.57.468.6910.796.95-22.64
Asset Turnover Ratio0.430.380.360.310.210.180.190.20.240.26
PAT to CFO Conversion(x)1.60.961.572.342.945.895.795N/AN/A
Working Capital Days
Receivable Days758587901008166676971
Inventory Days4323162724211923
Payable Days0000000000

GOL Offshore Ltd Stock News

GOL Offshore Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of GOL Offshore 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 01-Jan-1970 05:30 the market cap of GOL Offshore stood at ₹79.01.
The latest P/E ratio of GOL Offshore as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of GOL Offshore as of 01-Jan-1970 05:30 is 0.52.
The 52-week high of GOL Offshore is ₹10.10 and the 52-week low is ₹10.10.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of GOL Offshore is ₹410.1 ( Cr.) .

About GOL Offshore Ltd

Great Offshore incorporated in 1983, is India's prominent integrated offshore oilfield services provider offering a broad spectrum of services to upstream oil and gas producers to carry out offshore exploration and production (E&P) activities. From drilling services to marine and air logistics, from marine construction to port/terminal services and beyond, Great Offshore meets a wide gamut of the offshore requirements of an E&P operator.

Since inception the company has serviced major E&P operators in India as well as in the international waters of the North Sea, the Middle East, South Africa and South East Asia with its state-of-the-art vessels that include exploratory rigs, offshore support vessels, anchor handling tug supply vessels and a construction barge. It also provides port and terminal support services through a fleet of harbour tugs.

Wholly Owned Subsidiary Companies:

  • Deep Water Services (India) Limited
  • Great Offshore Fujairah L.L.C. - FZC
  • Great Offshore (International) Limited
  • KEI-RSOS Maritime Limited
  • Rajamahendri Shipping and Oil Field Services Limited
  • Great Offshore Ship Repairs Limited

Business of the company:

Offshore Drilling Services:

Great Offshore provides charter hire of drilling services with three offshore drilling units, Kedarnath, Amarnath and Badrinath. These assets are operated by a team of dedicated and experienced personnel with excellent safety and maintenance record.

‘Great Offshore Limited’ owns the only Drill Barge available in India. ‘Badrinath’ is capable of drilling upto 600 ft. of water depth. ‘Badrinath’ (previously named “GETTYSBURG”) has been providing drilling services for Oil & Natural Gas Corporation since 1976 and has earned a reputation for safe & efficient operations while delivering economically a very high performance. ‘Badrinath’ has successfully drilled over 100 wells in India in both West Coast & East Coast of India and had the privilege of drilling some of the most challenging & prestigious exploratory wells.

‘Kedarnath’ – is an independent leg Jack up rig, built by Marathon Le Tourneau, in Brownsville, Texas. She has been one of the few Rigs operating on Indian Coast for the past two decades. The Rig has provided services to ONGC, Hardy Exploration and Production (India) INC., Mosbacher Indian LLC and Cairn Energy India Pty. Ltd., with the highest standards of safety & efficiency. Kedarnath has also drilled four prestigious and successful wells for ONGC Videsh in Iran.

Offshore Logistics Support Services:

Great Offshore owns and operates a fleet of twenty four Offshore Support Vessels - six platform supply vessels (PSV), four offshore supply vessel (OSV), eleven anchor handling tug supply vessels (AHTSV) and three anchor handling tugs (AHT). The company is the first Indian company to own and operate a platform supply vessel and the first to own and operate a fire fighting support vessel.

With the offshore support vessels, the company undertakes production support, diving support, supply duties for personnel and materials, anchor handling, towing, mooring, rig moving, emergency response/rescue and fire fighting operations.

The company constantly strives to provide vessels with the latest technology and multi-purpose offshore support capabilities. One of its newest vessels, Malaviya Twenty Five, is an FFSV equipped with dynamic positioning, a helideck and external fire fighting capabilities.

The company’s platform supply vessel fleet consists of seven UT755 design vessels with deadweights ranging from 2,600 to 3,300 tons. Its anchor handling tug supply vessels have bollard pull ratings from 50 to 160 tons and power ranging from 4,800BHP to 13,404BHP. They are all fire fighting enabled vessels with search and rescue capabilities. Some vessels are fitted with liquid mud transportation facilities with full circulation systems. Its anchor handling tug vessels have bollard pull ratings between 48 and 70 tons and power ranging from 3,940BHP to 6,440BHP.

The company’s vessels operate in Indian as well as international waters. Its  OSV fleet has worked in India for ONGC, Cairn Energy, BG Exploration and Production, Gujarat State Petroleum Corporation, Hardy Exploration and Production and many others.

The company has commenced international operations in 2001 when Malaviya Two entered service with Saudi Aramco and since then the company has worked for clients such as Hadi Group, IOEC, Doha Marine Services, Lamnalco, NPCC and Valentine Maritime.

Engineering Services:

Great Offshore's Engineering Services division undertakes lumpsum turnkey / EPIC Projects for the offshore oil & gas industry. Its service portfolio encompasses project management, pre-engineering surveys, detailed design and engineering, procurement, on-shore fabrication, transportation, offshore installation, hook-up and commissioning.

Over the last 14 years the company has successfully executed 12 offshore projects on an EPIC basis including topside revamps, structural modifications, underwater installations, process systems upgrades etc. It specializes in the execution of all kinds of brown field projects specifically pertaining to topside process and structure re-engineering and re-vamping.

The company’s Engineering Services work is supported by use of Great Offshore’s own construction support fleet including both barges and vessels. The construction barges ‘Gal Constructor’ and ‘Gal Installer’ – with their own dedicated anchor handling tugs – are designed to offer a complete packaged service to the offshore construction industry.

Gal Constructor can accommodate a maximum of 250 personnel and has a mounted crane with a lifting capacity of 120 tons. The barge is capable of performing activities such as offshore installation; hook-up and modification work; providing assistance in maintenance and repairing of offshore structures; installation of risers; subsea pipeline and cable tie-ins, repairs to pipelines as well as clamp-on projects. Gal Constructor has successfully undertaken many such projects – both in India and internationally – for esteemed customers including L&T, British Gas, ONGC, SOME, Mubarak Marine, Hyundai Heavy Industries, Samsung Heavy Industries and many more.Port and Terminal Support Services:

Great Offshore was the first Indian operator of harbour tugs in India with a presence in almost all major ports. These tugs have excellent maneuvering capabilities : eight of them are fitted with azimuth propulsion systems; one with a Voith system, one with a Z-propeller system and one is a conventionally propelled tug.

The fleet of eleven harbour tugs operate in major ports such as Jawaharlal Nehru Port Trust, Mumbai Port Trust, Kolkata Port Trust, Tuticorin Port Trust, New Mangalore Port Trust as well as in private ports like Gujarat Pipavav Port Limited, Gujarat Adani Port Limited, Hazira Port Pvt. Ltd and Mundra Port. The tugs provide round-the-clock service at ports for berthing / unberthing, towing of vessels, emergency fire fighting and all other harbour operations.

Ship Repair Services:

In Order to support the company’s large flotilla of offshore assets the company has utilized the available pool of technical knowledge and expertise to start a ship repair facility that will cater to the needs of the offshore industry.

The Ship Repair Services will be based at:

  • Mumbai & Navi Mumbai to cater to the vessels operating in the Bombay High Oil fields.
  • Kakinada, in order to cater to the assets operating in the KG Basin (East Cost of India)

The services will encompass:

  • Machinery repairs overhaul
  • Shafting and rudder repairs & Overhauls
  • Steel & Piping repairs & Renewals.

Inspection, Maintenance & Repair:

This division specializes in under water inspection and repairs, currently being on long term charter with IMR Division of ONGC. One of the currently deployed assets, Malaviya Thirty Six, is carrying out Saturation diving for Offshore Platforms NDT Inspection, Marine Growth removals, remedial and repair jobs to a depth of 90 M water and more. This vessel has Air diving capability also which is used on regular basis. The vessel has other capabilities for Pollution monitoring, Fire fighting with water and foam - FIFI 2, Rescue operations etc.

Other assets includes Malaviya Twenty Five, Malaviya Twenty Seven which are on FFSV, Fire fighting and support vessel contract with ONGC on long term, does platform remedial jobs with divers on upper side, SBM maintenance and other jobs viz: Fire Fighting, rescue operation etc. These vessels are built and specialized for these types of operations and operate on DP mode.

Milestone:

  • 1983: Commenced operations as a part of The Great Eastern Shipping Co. Ltd., with the purchase of Malaviya One - India’s first offshore support vessel (OSV). 1985: Formed Great Atwood  is as a joint venture along with Atwood Oceanics Inc., USA and A H Bhiwandiwalla & Company and commenced drilling and exploration activities.
  • 1994: Purchased tug ‘Malini’ and thus became the first private sector operator of harbour tugs in India.
  • 1995: Great Atwood Ltd. is merged with The Great Eastern Shipping Co. Ltd.
  • 1996: Became the first Indian offshore company to gain ISO 9002 Certification.
  • 1999: Established subsidiary in Fujairah.
  • 2000: Signed contract for India’s first Platform Supply Vessel (PSV).
  • 2001: Became the first Indian offshore company to operate in Qatar.2001: Opened a representative office in Dubai.
  • 2002 Commenced North Sea operations with ‘Malaviya Sixteen’ becoming the first Indian company to operate there.Formed United Helicharterers, a joint venture with Qatar General Petroleum Corporation and UB Air Pvt. Ltd. providing helicopter services to the offshore industry.2003 Achieved ISO 9001:2000 certification – the first Indian offshore company to earn this accreditation.
  • 2005 Opened representative office in Malaysia.2005 Commenced operations in South Africa. 2006 Took delivery of India’s first fire fighting support vessel (FFSV), ‘Malaviya Twenty Five’.2006 Signed a contract for a new building 350 ft. Self Propelled (Cantilever type) Independent leg, Jack Up Drilling unit with Bharati Shipyard Ltd.2006 Gained DNV’s Integrated Management System (IMS) accredition conforming ISO 9001:2000, ISO 14001:2004 & OHSAS 18001:1999 Standards.2006 Demerged Offshore operations to form Great Offshore.
  • 2008 Took delivery of Heavy Lift Vessel2008 Forayed into Port management and single point mooring operations through stake buyout in KEI-RSOS.
  • 2009 SPS compliant Accomodation Barge joined the fleet
  • 2010 Commissioned 2000T lift capacity Floating Dry Dock at Mumbai Harbour2010 Took delivery of a Jack-up Rig
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.