Gokul Agro Resources Ltd

Gokul Agro Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Gokul Agro Resources Ltd

₹ 299 -3.15%
21 Nov 4:00 p.m.
gokulagro.com BSE: 539725 NSE: GOKULAGRO
About

Company is in manufacturing and processing of various kinds of Edible, Non-Edible oils and meals. Company has manufacturing facility in Gandhidham, Gujarat, India.[1]

Its edible oil portfolio includes includes brands like Vitalife, Mahek & Zaika. Vanaspati portfolio includes brands like Richfield & Puffpride. [2]

Key Points

Business Segments FY24
The company has a portfolio of 40+ products across segments:

Website BSE NSE
  • Market Cap ₹ 4,421 Cr.
  • Current Price ₹ 299
  • High / Low ₹ 342 / 95.0
  • Stock P/E 21.9
  • Book Value ₹ 61.9
  • Dividend Yield 0.00 %
  • ROCE 23.4 %
  • ROE 18.9 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 66.1% CAGR over last 5 years

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company's cost of borrowing seems high

* 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

Part of BSE Allcap BSE SmallCap BSE Fast Moving Consumer Goods

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
2,694 2,616 2,761 2,864 2,776 2,743 2,639 2,464 4,119 3,340 3,938 4,290 4,812
2,646 2,563 2,675 2,805 2,710 2,665 2,565 2,410 4,038 3,267 3,843 4,174 4,662
Operating Profit 48 54 86 60 66 78 74 54 81 72 94 116 150
OPM % 2% 2% 3% 2% 2% 3% 3% 2% 2% 2% 2% 3% 3%
4 3 6 3 3 4 7 7 7 8 9 8 8
Interest 14 14 13 18 23 26 24 23 37 30 34 42 49
Depreciation 8 7 7 7 7 7 7 7 8 8 9 14 13
Profit before tax 30 36 71 37 39 48 50 31 43 43 60 68 97
Tax % 26% 20% 19% 24% 24% 24% 25% 24% 22% 21% 26% 22% 26%
22 29 58 28 29 37 38 24 34 34 44 53 71
EPS in Rs 1.60 1.97 3.92 1.92 2.00 2.50 2.56 1.63 2.29 2.28 3.00 3.58 4.84
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
3,631 4,288 5,060 4,545 5,586 8,371 10,384 10,740 13,854 16,380
3,578 4,204 4,953 4,427 5,466 8,230 10,159 10,475 13,559 15,947
Operating Profit 53 84 107 118 120 141 225 264 295 433
OPM % 1% 2% 2% 3% 2% 2% 2% 2% 2% 3%
17 21 11 10 13 17 17 17 32 33
Interest 40 53 70 84 84 62 56 78 118 155
Depreciation 15 21 28 30 23 30 29 29 32 44
Profit before tax 15 31 20 14 26 66 156 175 177 267
Tax % 36% 35% 23% 23% 27% 32% 21% 24% 23%
9 20 15 11 19 45 123 132 136 202
EPS in Rs 0.69 1.47 1.14 0.80 1.41 3.29 8.33 8.97 9.20 13.70
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 25%
3 Years: 18%
TTM: 37%
Compounded Profit Growth
10 Years: %
5 Years: 66%
3 Years: 46%
TTM: 53%
Stock Price CAGR
10 Years: %
5 Years: 89%
3 Years: 72%
1 Year: 134%
Return on Equity
10 Years: %
5 Years: 21%
3 Years: 23%
Last Year: 19%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 26 26 26 26 26 26 29 30 30 30
Reserves 160 180 195 208 229 274 442 621 757 883
225 292 345 311 317 246 305 484 604 480
856 790 739 753 887 1,007 942 986 1,817 2,207
Total Liabilities 1,268 1,289 1,305 1,299 1,459 1,554 1,717 2,121 3,207 3,600
135 178 222 216 240 233 264 355 742 753
CWIP 33 15 10 11 3 4 17 106 6 36
Investments 25 0 11 12 13 14 1 3 10 17
1,074 1,096 1,062 1,060 1,203 1,302 1,435 1,656 2,449 2,794
Total Assets 1,268 1,289 1,305 1,299 1,459 1,554 1,717 2,121 3,207 3,600

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
133 -7 -52 102 132 135 60 20 355
-14 11 -68 -15 -32 -8 -46 -199 -297
-49 33 3 -98 -83 -127 60 143 2
Net Cash Flow 69 36 -118 -12 16 0 74 -37 61

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 30 33 27 27 25 24 7 14 10
Inventory Days 39 32 32 41 32 17 27 23 36
Days Payable 88 68 54 63 58 44 33 34 46
Cash Conversion Cycle -20 -4 5 5 -1 -3 2 4 0
Working Capital Days -3 4 13 13 5 3 5 8 5
ROCE % 18% 17% 18% 20% 23% 32% 26% 23%

Shareholding Pattern

Numbers in percentages

4 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
69.82% 72.17% 72.17% 72.17% 72.17% 71.97% 72.56% 72.56% 72.56% 73.62% 73.67% 73.67%
0.31% 0.25% 0.22% 0.24% 0.21% 0.05% 0.05% 0.06% 0.05% 0.76% 0.82% 1.11%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.05%
29.87% 27.58% 27.61% 27.58% 27.62% 27.98% 27.39% 27.38% 27.38% 25.62% 25.51% 25.16%
No. of Shareholders 22,16524,10529,37131,44743,30243,46045,73045,60143,87043,22542,47951,645

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings

Concalls

  • Aug 2022
    Transcript
    Notes
    PPT
  • May 2022
    Transcript
    Notes
    PPT