Stock P/E, Current Price, and Intrinsic Value Over Time
Competitors of Gokaldas Exports Ltd
Stock Name
Market Cap
Current Price
High / Low
Stock P/E
Book Value
Dividend Yield
ROCE
ROE
Face Value
Industry Average
0 Cr
0
0
0
0%
0%
0%
0
Quarterly Result
Month
Dec 2020
Mar 2021
Jun 2021
Sep 2021
Dec 2021
Mar 2022
Jun 2022
Sep 2022
Dec 2022
Mar 2023
Jun 2023
Sep 2023
Dec 2023
Sales
265
370
241
444
521
585
611
570
519
523
515
500
552
Expenses
244
335
223
392
461
508
538
504
456
453
454
453
489
Operating Profit
21
35
18
52
59
77
72
65
63
70
60
47
62
OPM %
8%
10%
7%
12%
11%
13%
12%
11%
12%
13%
12%
9%
11%
Other Income
3
3
2
2
3
3
2
13
9
7
8
9
8
Interest
5
9
10
12
9
9
6
6
6
7
6
6
5
Depreciation
13
13
12
14
15
18
17
17
19
19
19
21
22
Profit before tax
6
16
-3
29
39
52
51
55
48
51
43
29
44
Tax %
0%
1%
0%
0%
22%
-16%
22%
17%
15%
7%
25%
19%
30%
Net Profit
6
16
-3
29
30
61
39
46
41
47
33
24
30
EPS in Rs
1.41
3.74
-0.59
6.59
5.11
10.33
6.51
7.56
6.70
7.79
5.37
3.91
5.02
Last Updated: August 9, 2024, 6:42 pm
Quarterly Chart
Profit & Loss - Annual Report
Last Updated: August 9, 2024, 6:42 pm
Month
Mar 2012
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
TTM
Sales
1,024
981
1,131
1,090
1,143
930
1,031
1,175
1,371
1,211
1,790
2,222
2,057
Expenses
1,084
1,026
1,084
1,065
1,106
962
1,055
1,113
1,285
1,109
1,585
1,951
1,816
Operating Profit
-60
-45
48
25
37
-32
-23
62
86
101
206
271
241
OPM %
-6%
-5%
4%
2%
3%
-3%
-2%
5%
6%
8%
11%
12%
12%
Other Income
5
9
16
91
78
42
47
15
36
12
11
31
33
Interest
39
38
40
47
40
36
37
33
37
34
40
26
25
Depreciation
37
34
27
33
22
18
16
19
55
53
59
72
77
Profit before tax
-132
-108
-4
36
53
-45
-30
25
30
27
117
204
171
Tax %
-1%
-1%
-80%
2%
-15%
-5%
-3%
-2%
0%
0%
-0%
15%
Net Profit
-132
-109
-7
35
61
-47
-31
26
30
26
117
173
144
EPS in Rs
-38.48
-31.81
-1.95
10.03
17.63
-13.53
-8.87
5.97
7.10
6.18
19.85
28.55
23.77
Dividend Payout %
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
4%
Profit & Loss Yearly Chart
YoY Net Profit Growth
Year
2012-2013
2013-2014
2014-2015
2015-2016
2016-2017
2017-2018
2018-2019
2019-2020
2020-2021
2021-2022
2022-2023
YoY Net Profit Growth (%)
17.42%
93.58%
600.00%
74.29%
-177.05%
34.04%
183.87%
15.38%
-13.33%
350.00%
47.86%
Change in YoY Net Profit Growth (%)
0.00%
76.15%
506.42%
-525.71%
-251.33%
211.09%
149.83%
-168.49%
-28.72%
363.33%
-302.14%
Growth
Compounded Sales Growth
10 Years:
8%
5 Years:
15%
3 Years:
25%
TTM:
32%
Compounded Profit Growth
10 Years:
25%
5 Years:
31%
3 Years:
65%
TTM:
-22%
Stock Price CAGR
10 Years:
30%
5 Years:
64%
3 Years:
71%
1 Year:
22%
Return on Equity
10 Years:
10%
5 Years:
14%
3 Years:
16%
Last Year:
10%
Last Updated: August 30, 2024, 6:12 pm
Balance Sheet
Last Updated: August 9, 2024, 6:42 pm
Month
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
17
17
17
17
17
17
21
21
21
29
30
32
Reserves
107
106
142
198
152
113
219
205
269
679
856
1,260
Borrowings
317
311
311
343
474
472
381
442
479
193
154
805
Other Liabilities
202
194
189
177
157
178
188
256
221
310
301
645
Total Liabilities
643
628
659
736
801
781
809
925
990
1,211
1,342
2,741
Fixed Assets
203
172
135
96
97
96
107
172
237
288
280
1,136
CWIP
0
0
2
2
1
0
1
1
0
11
108
128
Investments
10
0
0
0
0
0
0
36
37
154
344
159
Other Assets
429
456
522
638
702
685
700
716
716
758
610
1,318
Total Assets
643
628
659
736
801
781
809
925
990
1,211
1,342
2,741
Reserves and Borrowings Chart
Cash Flow
Month
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Cash from Operating ActivityÂ
-66
40
68
83
12
25
51
99
119
117
369
-177
Cash from Investing ActivityÂ
33
20
-16
-83
26
-14
0
-39
-32
-52
-291
-537
Cash from Financing ActivityÂ
30
-37
-37
4
-54
-40
-57
-45
-86
-43
-75
753
Net Cash Flow
-3
23
15
4
-17
-28
-6
15
0
22
2
40
Free Cash Flow
Month
Mar 2012
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Free Cash Flow
-60.00
-362.00
-263.00
-286.00
-306.00
-506.00
-495.00
-319.00
-356.00
-378.00
13.00
117.00
Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)
Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.
Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.
Undervalued: 19.65% compared to the current price ₹923.00
Intrinsic Value: 1,406.23
Calculation basis:
Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.
This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.
Undervalued: 52.35% compared to the current price ₹923.00
Last 5 Year EPS CAGR: 27.34%
*Investments are subject to market risks
Strength and Weakness
Strength
Weakness
The company has shown consistent growth in sales (148.00 cr) and profit (26.46 cr) over the years.
The stock has a low average ROCE of 6.92%, which may not be favorable.
The stock has a high average Working Capital Days of 75.92, which may not be favorable.
The stock has a high average Cash Conversion Cycle of 131.08, which may not be favorable.
The company has higher borrowings (390.17) compared to reserves (358.83), which may suggest financial risk.
Stock Analysis
Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Gokaldas Exports Ltd:
Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
ROE%: 10.14% (Industry Average ROE: 0%)
ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
Stock P/E: 52.5 (Industry average Stock P/E: 0)
Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
Total Debt / Equity: 0.47
Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions. Stock Rating:
About the Company - Qualitative Analysis
Gokaldas Exports Ltd. is a Public Limited Listed company incorporated on 01/03/2004 and has its registered office in the State of Karnataka, India. Company’s Corporate Identification Number(CIN) is L18101KA2004PLC033475 and registration number is 033475. Currently Company is involved in the business activities of Manufacture of all types of textile garments and clothing accessories. Company’s Total Operating Revenue is Rs. 1789.09 Cr. and Equity Capital is Rs. 29.49 Cr. for the Year ended 31/03/2022.
INDUSTRY
ADDRESS
CONTACT
Textiles - Readymade Apparels
No. 25, Second Cross, Third Main, Bengaluru Karnataka 560022
Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Gokaldas Exports Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Manage Consent
We use technologies like cookies to store and/or access device information. We do this to improve browsing experience and to show (non-) personalized ads. Consenting to these technologies will allow us to process data such as browsing behavior or unique IDs on this site. Not consenting or withdrawing consent, may adversely affect certain features and functions.
Functional
Always active
The technical storage or access is strictly necessary for the legitimate purpose of enabling the use of a specific service explicitly requested by the subscriber or user, or for the sole purpose of carrying out the transmission of a communication over an electronic communications network.
Preferences
The technical storage or access is necessary for the legitimate purpose of storing preferences that are not requested by the subscriber or user.
Statistics
The technical storage or access that is used exclusively for statistical purposes.The technical storage or access that is used exclusively for anonymous statistical purposes. Without a subpoena, voluntary compliance on the part of your Internet Service Provider, or additional records from a third party, information stored or retrieved for this purpose alone cannot usually be used to identify you.
Marketing
The technical storage or access is required to create user profiles to send advertising, or to track the user on a website or across several websites for similar marketing purposes.