Gokul Refoils and Solvent Ltd
Incorporated in 1992, Gokul Refoils and Solvent Ltd is in the business of trading in oil seeds and edible/non-edible oils and agro commodities and supply of services[1]
- Market Cap ₹ 388 Cr.
- Current Price ₹ 39.2
- High / Low ₹ 64.9 / 29.2
- Stock P/E 39.4
- Book Value ₹ 21.0
- Dividend Yield 0.00 %
- ROCE 3.34 %
- ROE 4.64 %
- Face Value ₹ 2.00
Pros
- Company is almost debt free.
Cons
- Company has a low return on equity of 2.09% over last 3 years.
- Contingent liabilities of Rs.137 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: Edible Oil Industry: Solvent Extraction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
5,691.65 | 6,311.21 | 5,860.51 | 1,639.96 | 231.75 | 186.27 | 7.48 | 16.29 | 10.00 | 11.39 | 7.42 | 83.71 | |
5,614.77 | 6,257.82 | 5,757.13 | 1,620.78 | 240.98 | 205.77 | 14.04 | 14.25 | 11.93 | 14.95 | 10.81 | 80.88 | |
Operating Profit | 76.88 | 53.39 | 103.38 | 19.18 | -9.23 | -19.50 | -6.56 | 2.04 | -1.93 | -3.56 | -3.39 | 2.83 |
OPM % | 1.35% | 0.85% | 1.76% | 1.17% | -3.98% | -10.47% | -87.70% | 12.52% | -19.30% | -31.26% | -45.69% | 3.38% |
161.89 | 84.12 | 52.18 | 11.30 | 10.68 | 19.59 | 11.53 | 11.27 | 6.00 | 5.89 | 6.64 | -12.87 | |
Interest | 192.92 | 90.25 | 107.60 | 13.31 | 3.76 | 2.92 | 0.64 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 |
Depreciation | 36.55 | 37.43 | 32.62 | 8.67 | 0.12 | 0.16 | 0.18 | 0.23 | 0.49 | 0.66 | 0.65 | 0.53 |
Profit before tax | 9.30 | 9.83 | 15.34 | 8.50 | -2.43 | -2.99 | 4.15 | 13.07 | 3.58 | 1.67 | 2.60 | -10.58 |
Tax % | -39.03% | 68.57% | 19.04% | 32.94% | -34.57% | 42.47% | 34.22% | 43.23% | 17.32% | 14.37% | 19.62% | 26.47% |
12.93 | 3.09 | 12.43 | 5.70 | -3.27 | -1.72 | 2.73 | 7.42 | 2.96 | 1.43 | 2.08 | -7.78 | |
EPS in Rs | 0.98 | 0.23 | 0.94 | 0.43 | -0.25 | -0.13 | 0.21 | 0.56 | 0.30 | 0.14 | 0.21 | -0.79 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -35% |
5 Years: | 62% |
3 Years: | 103% |
TTM: | 1028% |
Compounded Profit Growth | |
---|---|
10 Years: | 21% |
5 Years: | 128% |
3 Years: | 49% |
TTM: | 374% |
Stock Price CAGR | |
---|---|
10 Years: | 8% |
5 Years: | 25% |
3 Years: | 9% |
1 Year: | 29% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 2% |
3 Years: | 2% |
Last Year: | 5% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 26.38 | 26.38 | 26.38 | 26.38 | 26.38 | 26.38 | 26.38 | 26.38 | 19.80 | 19.80 | 19.80 | 19.80 |
Reserves | 317.30 | 320.39 | 332.82 | 242.14 | 238.76 | 221.22 | 223.91 | 231.35 | 192.68 | 194.13 | 196.19 | 188.38 |
1,152.51 | 651.41 | 597.48 | 20.99 | 324.70 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
1,049.35 | 1,133.08 | 1,049.12 | 355.91 | 83.03 | 28.42 | 16.52 | 11.36 | 10.58 | 10.23 | 10.66 | 1.57 | |
Total Liabilities | 2,545.54 | 2,131.26 | 2,005.80 | 645.42 | 672.87 | 276.02 | 266.81 | 269.09 | 223.06 | 224.16 | 226.65 | 209.75 |
337.83 | 331.06 | 345.45 | 174.14 | 161.83 | 1.08 | 0.90 | 7.52 | 13.35 | 12.65 | 12.00 | 11.46 | |
CWIP | 12.60 | 6.96 | 7.66 | 0.05 | 0.47 | 0.47 | 0.56 | 2.23 | 0.56 | 0.00 | 0.00 | 0.00 |
Investments | 196.03 | 133.41 | 47.26 | 111.53 | 151.16 | 117.43 | 123.21 | 121.03 | 105.54 | 114.97 | 116.02 | 106.10 |
1,999.08 | 1,659.83 | 1,605.43 | 359.70 | 359.41 | 157.04 | 142.14 | 138.31 | 103.61 | 96.54 | 98.63 | 92.19 | |
Total Assets | 2,545.54 | 2,131.26 | 2,005.80 | 645.42 | 672.87 | 276.02 | 266.81 | 269.09 | 223.06 | 224.16 | 226.65 | 209.75 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
932.38 | 319.92 | -118.32 | 424.03 | 23.54 | 45.87 | -1.01 | 10.26 | 25.32 | 6.03 | -2.28 | -23.77 | |
97.88 | 135.73 | 47.65 | 73.13 | -33.12 | 273.54 | -1.99 | -1.88 | 14.44 | -6.02 | 2.25 | 23.81 | |
-678.36 | -555.72 | -90.52 | -583.85 | 2.69 | -333.28 | 0.00 | 0.00 | -48.15 | 0.00 | 0.00 | 0.00 | |
Net Cash Flow | 351.90 | -100.07 | -161.19 | -86.69 | -6.89 | -13.87 | -3.01 | 8.39 | -8.40 | 0.02 | -0.03 | 0.03 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 17.25 | 24.35 | 28.58 | 12.66 | 47.26 | 12.34 | 1.46 | 162.00 | 37.96 | 6.73 | 15.74 | 0.92 |
Inventory Days | 34.13 | 25.04 | 37.75 | 23.17 | 228.51 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Days Payable | 68.91 | 67.03 | 67.61 | 76.04 | 92.96 | |||||||
Cash Conversion Cycle | -17.53 | -17.65 | -1.28 | -40.21 | 182.81 | 12.34 | 1.46 | 162.00 | 37.96 | 6.73 | 15.74 | 0.92 |
Working Capital Days | 2.35 | 2.00 | 21.38 | -21.74 | 305.56 | 151.24 | 4,257.52 | 1,844.27 | 2,007.14 | 1,095.96 | 1,667.59 | 190.76 |
ROCE % | 11.28% | 7.23% | 12.31% | 3.37% | 0.44% | 6.64% | 0.20% | 5.15% | 1.52% | 0.78% | 1.21% |
Documents
Announcements
- Closure of Trading Window 2d
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 11 Jun
- Disclosures under Reg. 29(1) of SEBI (SAST) Regulations, 2011 11 Jun
- Disclosures under Reg. 29(1) of SEBI (SAST) Regulations, 2011 11 Jun
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 11 Jun
Annual reports
-
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 nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
Business Overview:[1][2]
GRSL is a part of the Gokul Group which is among the top 3 manufacturers and exporters of castor derivatives in India. It manufactures Edible Oils and Industrial Oil and is engaged in the business of seed processing, solvent extraction, refining of edible oils and industrial oil such as Castor Oil
Company conducts its business through Gokul Agri International Limited which is a wholly-owned subsidiary of the company. It has its production facility at Sidhpur, Gujarat. Sidhpur Plant processes various types of oils including Kachi Ghani oil, Mustard oil, Groundnut oil, Refined Cottonseed oil, Soyaben Refined oil, Palmolein and Castor oil. It is also trading in agro commodities including spices in domestic and international market