Gokak Textiles Ltd
Incorporated in 2007, Gokak Textiles Limited is engaged in manufacturing of yarns, fabrics, etc. and generation of hydro power
- Market Cap ₹ 114 Cr.
- Current Price ₹ 175
- High / Low ₹ 276 / 88.4
- Stock P/E
- Book Value ₹ 33.8
- Dividend Yield 0.00 %
- ROCE -0.67 %
- ROE -220 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 5.18 times its book value
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -5.93% over past five years.
- Contingent liabilities of Rs.102 Cr.
- Earnings include an other income of Rs.8.44 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Textiles Industry: Textiles - Cotton/Blended
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Sep 2013 | Sep 2014 | Sep 2015 | Mar 2016 6m | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 358 | 342 | 324 | 100 | 78 | 173 | 173 | 98 | 107 | 120 | 110 | 127 | 104 | |
| 341 | 345 | 346 | 116 | 104 | 192 | 196 | 129 | 127 | 137 | 103 | 117 | 92 | |
| Operating Profit | 17 | -4 | -22 | -15 | -26 | -19 | -23 | -31 | -20 | -17 | 8 | 11 | 12 |
| OPM % | 5% | -1% | -7% | -15% | -34% | -11% | -13% | -31% | -19% | -14% | 7% | 8% | 12% |
| 2 | 2 | 3 | 5 | 13 | 3 | 7 | 4 | 2 | 4 | 4 | 17 | 8 | |
| Interest | 21 | 23 | 22 | 10 | 17 | 14 | 14 | 12 | 13 | 15 | 24 | 25 | 25 |
| Depreciation | 10 | 10 | 8 | 4 | 7 | 7 | 6 | 6 | 6 | 5 | 20 | 20 | 19 |
| Profit before tax | -13 | -35 | -48 | -24 | -37 | -36 | -36 | -45 | -37 | -33 | -32 | -18 | -24 |
| Tax % | 12% | -1% | -5% | 3% | -8% | 3% | -0% | -0% | -0% | -0% | -0% | -0% | |
| -15 | -34 | -45 | -24 | -34 | -37 | -36 | -45 | -37 | -33 | -32 | -18 | -24 | |
| EPS in Rs | -22.34 | -52.51 | -69.98 | -37.45 | -52.05 | -57.24 | -55.87 | -68.61 | -56.73 | -50.14 | -49.76 | -27.03 | -36.88 |
| Dividend Payout % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | -10% |
| 5 Years: | -6% |
| 3 Years: | 6% |
| TTM: | -14% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | -17% |
| 5 Years: | 5% |
| 3 Years: | 9% |
| TTM: | 18% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 12% |
| 5 Years: | 70% |
| 3 Years: | 73% |
| 1 Year: | 39% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | -220% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Sep 2013 | Sep 2014 | Sep 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 64 | 29 | -18 | -6 | 19 | -111 | -147 | -191 | -229 | -261 | -18 | 29 | 15 |
| 135 | 157 | 178 | 147 | 104 | 235 | 245 | 276 | 292 | 323 | 251 | 259 | 294 | |
| 72 | 95 | 75 | 64 | 47 | 39 | 48 | 49 | 57 | 44 | 94 | 84 | 43 | |
| Total Liabilities | 277 | 289 | 242 | 211 | 177 | 170 | 153 | 139 | 127 | 112 | 333 | 379 | 359 |
| 117 | 108 | 98 | 93 | 86 | 79 | 74 | 68 | 62 | 56 | 260 | 235 | 226 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 1 |
| Investments | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
| 135 | 156 | 119 | 93 | 66 | 65 | 54 | 46 | 40 | 31 | 49 | 119 | 107 | |
| Total Assets | 277 | 289 | 242 | 211 | 177 | 170 | 153 | 139 | 127 | 112 | 333 | 379 | 359 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Sep 2013 | Sep 2014 | Sep 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 0 | 20 | -20 | -2 | -19 | 4 | -20 | -5 | -19 | -19 | 11 | |
| -1 | -0 | 1 | 6 | 3 | 1 | 1 | 3 | 1 | 1 | -0 | 8 | |
| -24 | -0 | -1 | -5 | -2 | 18 | -4 | 19 | 4 | 16 | 4 | -16 | |
| Net Cash Flow | -1 | -0 | 20 | -19 | -1 | 0 | -0 | 2 | 1 | -1 | -15 | 4 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Sep 2013 | Sep 2014 | Sep 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 23 | 19 | 14 | 43 | 31 | 28 | 18 | 22 | 18 | 10 | 26 | 33 |
| Inventory Days | 134 | 167 | 72 | 216 | 220 | 84 | 74 | 107 | 99 | 74 | 108 | 73 |
| Days Payable | 82 | 122 | 77 | 152 | 151 | 61 | 89 | 153 | 184 | 94 | 174 | 99 |
| Cash Conversion Cycle | 75 | 64 | 9 | 107 | 101 | 51 | 3 | -23 | -68 | -10 | -40 | 6 |
| Working Capital Days | 34 | 22 | -22 | -39 | -131 | -29 | 6 | -13 | -51 | -23 | -176 | -133 |
| ROCE % | 4% | -6% | -14% | -10% | -16% | -18% | -19% | -36% | -30% | -28% | -6% | -1% |
Documents
Announcements
-
Intimation Under Regulation 30 Of SEBI (LODR) Regulations, 2015
12h - Fine imposed for delayed compliance of Woman Director.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
2d - Newspaper publication - financial results for the quarter and half year ended September 30, 2024.
-
Comments Of The Board On Fine Levied By BSE Ltd.
15 Nov - Board comments on fine for non-compliance with director vacancy.
-
Board Meeting Outcome for Board Meeting Outcome For Outcome Of Board Meeting Dated November 14, 2024
14 Nov - Board approved unaudited financial results for Q2 FY2024.
-
Financials Results For The Quarter And Half Year Ended September 30, 2024
14 Nov - Board approved unaudited financial results for Q2 FY2024.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Overview[1]
GTL was incorporated in 2007, after a scheme of demerger the textile arm of Forbes Gokak Limited (FGL) into a separate company. GTL has two units—a spinning mill at Gokak Falls (Karnataka) and a garment-manufacturing unit in Belgaum district of Karnataka. The spinning mill has a capacity of 69,792 spindles and other value-added yarns apart from small volumes of readymade items such as cotton canvas and terry towels. The Belgaum unit specializes in readymade knitted garments including combed polo and T-shirts for the export markets.
Power Generation Business[1]
In 2012, the company hived off its power-generation business under a subsidiary named Gokak Power & Energy Limited (GPEL). While GTL holds a 51% stake in GPEL, the remaining 49% is held by Shapoorji Pallonji Infrastructure Capital Company Private Limited. The power generated by GPEL is primarily used by GTL for its spinning unit.