Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 03 April, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 500166 | NSE: GOODRICKE

Goodricke Group Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 2, 2025, 8:10 pm

Market Cap 376 Cr.
Current Price 174
High / Low 357/159
Stock P/E
Book Value 145
Dividend Yield0.00 %
ROCE14.8 %
ROE25.0 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Goodricke Group Ltd

Competitors of Goodricke Group Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Goodricke Group Ltd 376 Cr. 174 357/159 1450.00 %14.8 %25.0 % 10.0
Diana Tea Company Ltd 43.4 Cr. 29.0 53.8/23.5 48.90.00 %3.15 %0.32 % 5.00
Bengal Tea & Fabrics Ltd 132 Cr. 147 227/115 1220.68 %1.98 %2.13 % 10.0
Bansisons Tea Industries Ltd 3.73 Cr. 5.89 8.90/3.67 9.350.00 %2.66 %2.66 % 10.0
B&A Ltd 155 Cr. 499 734/44053.0 4960.00 %8.52 %5.55 % 10.0
Industry Average8,523.50 Cr374.2951.54246.840.35%8.47%12.70%7.00

All Competitor Stocks of Goodricke Group Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 28589195280307100166241287130197316284
Expenses 281137188224303158163203306198181250297
Operating Profit 4-487563-58339-19-671666-13
OPM % 1%-54%4%20%1%-58%2%16%-7%-52%8%21%-4%
Other Income 1164452224233
Interest 2112212333332
Depreciation 5555555555555
Profit before tax -2-53754-0-58-333-25-711061-17
Tax % 0%7%21%26%-26%-22%-36%0%1%6%-22%1%-3%
Net Profit -2-57640-0-45-233-25-761260-16
EPS in Rs -1.02-26.382.5818.36-0.11-20.98-0.8215.44-11.59-35.115.7827.90-7.47

Last Updated: March 4, 2025, 12:11 am

Below is a detailed analysis of the quarterly data for Goodricke Group Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is ₹284.00 Cr.. The value appears to be declining and may need further review. It has decreased from 316.00 Cr. (Sep 2024) to ₹284.00 Cr., marking a decrease of 32.00 Cr..
  • For Expenses, as of Dec 2024, the value is ₹297.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 250.00 Cr. (Sep 2024) to ₹297.00 Cr., marking an increase of 47.00 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹-13.00 Cr.. The value appears to be declining and may need further review. It has decreased from 66.00 Cr. (Sep 2024) to ₹-13.00 Cr., marking a decrease of 79.00 Cr..
  • For OPM %, as of Dec 2024, the value is -4.00%. The value appears to be declining and may need further review. It has decreased from 21.00% (Sep 2024) to -4.00%, marking a decrease of 25.00%.
  • For Other Income, as of Dec 2024, the value is ₹3.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 3.00 Cr..
  • For Interest, as of Dec 2024, the value is ₹2.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 3.00 Cr. (Sep 2024) to ₹2.00 Cr., marking a decrease of 1.00 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹5.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 5.00 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹-17.00 Cr.. The value appears to be declining and may need further review. It has decreased from 61.00 Cr. (Sep 2024) to ₹-17.00 Cr., marking a decrease of 78.00 Cr..
  • For Tax %, as of Dec 2024, the value is -3.00%. The value appears to be improving (decreasing) as expected. It has decreased from 1.00% (Sep 2024) to -3.00%, marking a decrease of 4.00%.
  • For Net Profit, as of Dec 2024, the value is ₹-16.00 Cr.. The value appears to be declining and may need further review. It has decreased from 60.00 Cr. (Sep 2024) to ₹-16.00 Cr., marking a decrease of 76.00 Cr..
  • For EPS in Rs, as of Dec 2024, the value is -7.47. The value appears to be declining and may need further review. It has decreased from 27.90 (Sep 2024) to -7.47, marking a decrease of 35.37.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 5, 2025, 5:38 pm

MetricDec 2012Dec 2013Dec 2014Mar 2016n n 15mMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 540579602733679731749791892823882824928
Expenses 503523566718629686718761847797873873926
Operating Profit 365635154945313145269-492
OPM % 7%10%6%2%7%6%4%4%5%3%1%-6%0%
Other Income 8101011142115121010191413
Interest 553312598661011
Depreciation 12131321141516212121212120
Profit before tax 2749293494926132693-66-17
Tax % 27%31%23%526%32%35%63%-29%26%43%113%6%
Net Profit 203322-123332916205-0-69-19
EPS in Rs 9.2615.4410.30-5.6215.3414.694.397.569.042.44-0.15-32.08-8.90
Dividend Payout % 43%29%44%-71%29%31%91%0%33%123%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-3.03%-71.88%77.78%25.00%-75.00%-100.00%
Change in YoY Net Profit Growth (%)0.00%-68.84%149.65%-52.78%-100.00%-25.00%

Goodricke Group Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2017-2018 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:4%
5 Years:2%
3 Years:-3%
TTM:17%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:50%
Stock Price CAGR
10 Years:2%
5 Years:8%
3 Years:-6%
1 Year:0%
Return on Equity
10 Years:2%
5 Years:-2%
3 Years:-7%
Last Year:-25%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 2:37 pm

MonthDec 2012Dec 2013Dec 2014Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 22222222222222222222222222
Reserves 159181192252270285285279298301289220292
Borrowings 428800195388824268126135
Other Liabilities 131150175195190236239231262272261281306
Total Liabilities 353360396468481562598620663636639648755
Fixed Assets 9598100209217250300315313316317326316
CWIP 12233374031343533332429
Investments 00001400000003
Other Assets 257261294227213272267271314288289298407
Total Assets 353360396468481562598620663636639648755

Below is a detailed analysis of the balance sheet data for Goodricke Group Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is ₹22.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 22.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹292.00 Cr.. The value appears strong and on an upward trend. It has increased from 220.00 Cr. (Mar 2024) to ₹292.00 Cr., marking an increase of 72.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹135.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 126.00 Cr. (Mar 2024) to ₹135.00 Cr., marking an increase of 9.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹306.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 281.00 Cr. (Mar 2024) to ₹306.00 Cr., marking an increase of 25.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹755.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 648.00 Cr. (Mar 2024) to ₹755.00 Cr., marking an increase of 107.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹316.00 Cr.. The value appears to be declining and may need further review. It has decreased from 326.00 Cr. (Mar 2024) to ₹316.00 Cr., marking a decrease of 10.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹29.00 Cr.. The value appears strong and on an upward trend. It has increased from 24.00 Cr. (Mar 2024) to ₹29.00 Cr., marking an increase of 5.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹3.00 Cr.. The value appears strong and on an upward trend. It has increased from 0.00 Cr. (Mar 2024) to ₹3.00 Cr., marking an increase of 3.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹407.00 Cr.. The value appears strong and on an upward trend. It has increased from 298.00 Cr. (Mar 2024) to ₹407.00 Cr., marking an increase of 109.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹755.00 Cr.. The value appears strong and on an upward trend. It has increased from 648.00 Cr. (Mar 2024) to ₹755.00 Cr., marking an increase of 107.00 Cr..

Notably, the Reserves (₹292.00 Cr.) exceed the Borrowings (135.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthDec 2012Dec 2013Dec 2014Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +1762226860244040186710-25
Cash from Investing Activity +-18-13-13-41-40-37-55-25-20-14-18-18
Cash from Financing Activity +6-50-14-22-126174-14-581044
Net Cash Flow5-1-569-8219-17-421

Free Cash Flow

MonthDec 2012Dec 2013Dec 2014Mar 2016n n 15mMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-6.0048.0027.0015.0049.0026.00-22.00-57.00-37.00-16.00-59.00-175.00

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.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthDec 2012Dec 2013Dec 2014Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days565856181637262524232732
Inventory Days256276357213198200212181185220183188
Days Payable125146139144146198188157141214170213
Cash Conversion Cycle18618827486683950506930408
Working Capital Days776567332938392737333437
ROCE %16%25%15%2%18%16%9%6%9%4%1%-15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters74.00%74.00%74.00%74.00%74.00%74.00%74.00%74.00%74.00%74.00%74.00%74.00%
FIIs0.01%0.02%0.02%0.02%0.02%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
DIIs0.01%0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public25.98%25.97%25.98%25.97%25.97%25.99%26.00%26.00%25.99%25.99%25.99%25.99%
No. of Shareholders14,33313,90613,52813,54413,39513,25312,63812,49412,51012,20212,04211,914

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -32.08-0.152.449.047.56
Diluted EPS (Rs.) -32.08-0.152.449.047.56
Cash EPS (Rs.) -22.519.3812.2818.6717.11
Book Value[Excl.RevalReserv]/Share (Rs.) 111.68143.93149.28147.84139.36
Book Value[Incl.RevalReserv]/Share (Rs.) 111.68143.93149.28147.84139.36
Dividend / Share (Rs.) 0.000.003.003.000.00
Revenue From Operations / Share (Rs.) 381.47408.42381.07412.76366.37
PBDIT / Share (Rs.) -16.1313.2516.8025.3119.69
PBIT / Share (Rs.) -25.703.726.9615.6910.14
PBT / Share (Rs.) -30.381.174.2512.145.88
Net Profit / Share (Rs.) -32.09-0.142.449.047.56
PBDIT Margin (%) -4.223.244.406.135.37
PBIT Margin (%) -6.730.911.823.802.76
PBT Margin (%) -7.960.281.112.941.60
Net Profit Margin (%) -8.41-0.030.642.192.06
Return on Networth / Equity (%) -28.72-0.101.636.115.42
Return on Capital Employeed (%) -15.141.883.397.835.30
Return On Assets (%) -10.69-0.050.822.942.63
Long Term Debt / Equity (X) 0.060.050.060.080.10
Total Debt / Equity (X) 0.470.180.090.210.23
Asset Turnover Ratio (%) 1.281.381.271.391.30
Current Ratio (X) 1.001.261.391.281.24
Quick Ratio (X) 0.490.560.510.490.58
Inventory Turnover Ratio (X) 1.481.611.381.991.47
Dividend Payout Ratio (NP) (%) 0.000.00122.840.0052.93
Dividend Payout Ratio (CP) (%) 0.000.0024.430.0023.37
Earning Retention Ratio (%) 0.000.00-22.840.0047.07
Cash Earning Retention Ratio (%) 0.000.0075.570.0076.63
Interest Coverage Ratio (X) -3.455.206.207.134.62
Interest Coverage Ratio (Post Tax) (X) -5.860.941.903.552.77
Enterprise Value (Cr.) 450.25397.36451.08501.19263.08
EV / Net Operating Revenue (X) 0.540.450.540.560.33
EV / EBITDA (X) -12.9213.8812.439.176.18
MarketCap / Net Operating Revenue (X) 0.420.400.520.500.28
Retention Ratios (%) 0.000.00-22.840.0047.06
Price / BV (X) 1.461.141.341.410.75
Price / Net Operating Revenue (X) 0.420.400.520.500.28
EarningsYield -0.190.000.010.040.07

After reviewing the key financial ratios for Goodricke Group Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is -32.08. This value is below the healthy minimum of 5. It has decreased from -0.15 (Mar 23) to -32.08, marking a decrease of 31.93.
  • For Diluted EPS (Rs.), as of Mar 24, the value is -32.08. This value is below the healthy minimum of 5. It has decreased from -0.15 (Mar 23) to -32.08, marking a decrease of 31.93.
  • For Cash EPS (Rs.), as of Mar 24, the value is -22.51. This value is below the healthy minimum of 3. It has decreased from 9.38 (Mar 23) to -22.51, marking a decrease of 31.89.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 111.68. It has decreased from 143.93 (Mar 23) to 111.68, marking a decrease of 32.25.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 111.68. It has decreased from 143.93 (Mar 23) to 111.68, marking a decrease of 32.25.
  • For Dividend / Share (Rs.), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 1. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 381.47. It has decreased from 408.42 (Mar 23) to 381.47, marking a decrease of 26.95.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is -16.13. This value is below the healthy minimum of 2. It has decreased from 13.25 (Mar 23) to -16.13, marking a decrease of 29.38.
  • For PBIT / Share (Rs.), as of Mar 24, the value is -25.70. This value is below the healthy minimum of 0. It has decreased from 3.72 (Mar 23) to -25.70, marking a decrease of 29.42.
  • For PBT / Share (Rs.), as of Mar 24, the value is -30.38. This value is below the healthy minimum of 0. It has decreased from 1.17 (Mar 23) to -30.38, marking a decrease of 31.55.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is -32.09. This value is below the healthy minimum of 2. It has decreased from -0.14 (Mar 23) to -32.09, marking a decrease of 31.95.
  • For PBDIT Margin (%), as of Mar 24, the value is -4.22. This value is below the healthy minimum of 10. It has decreased from 3.24 (Mar 23) to -4.22, marking a decrease of 7.46.
  • For PBIT Margin (%), as of Mar 24, the value is -6.73. This value is below the healthy minimum of 10. It has decreased from 0.91 (Mar 23) to -6.73, marking a decrease of 7.64.
  • For PBT Margin (%), as of Mar 24, the value is -7.96. This value is below the healthy minimum of 10. It has decreased from 0.28 (Mar 23) to -7.96, marking a decrease of 8.24.
  • For Net Profit Margin (%), as of Mar 24, the value is -8.41. This value is below the healthy minimum of 5. It has decreased from -0.03 (Mar 23) to -8.41, marking a decrease of 8.38.
  • For Return on Networth / Equity (%), as of Mar 24, the value is -28.72. This value is below the healthy minimum of 15. It has decreased from -0.10 (Mar 23) to -28.72, marking a decrease of 28.62.
  • For Return on Capital Employeed (%), as of Mar 24, the value is -15.14. This value is below the healthy minimum of 10. It has decreased from 1.88 (Mar 23) to -15.14, marking a decrease of 17.02.
  • For Return On Assets (%), as of Mar 24, the value is -10.69. This value is below the healthy minimum of 5. It has decreased from -0.05 (Mar 23) to -10.69, marking a decrease of 10.64.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 0.06. This value is below the healthy minimum of 0.2. It has increased from 0.05 (Mar 23) to 0.06, marking an increase of 0.01.
  • For Total Debt / Equity (X), as of Mar 24, the value is 0.47. This value is within the healthy range. It has increased from 0.18 (Mar 23) to 0.47, marking an increase of 0.29.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 1.28. It has decreased from 1.38 (Mar 23) to 1.28, marking a decrease of 0.10.
  • For Current Ratio (X), as of Mar 24, the value is 1.00. This value is below the healthy minimum of 1.5. It has decreased from 1.26 (Mar 23) to 1.00, marking a decrease of 0.26.
  • For Quick Ratio (X), as of Mar 24, the value is 0.49. This value is below the healthy minimum of 1. It has decreased from 0.56 (Mar 23) to 0.49, marking a decrease of 0.07.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 1.48. This value is below the healthy minimum of 4. It has decreased from 1.61 (Mar 23) to 1.48, marking a decrease of 0.13.
  • For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 20. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 20. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Earning Retention Ratio (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 40. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Cash Earning Retention Ratio (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 40. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is -3.45. This value is below the healthy minimum of 3. It has decreased from 5.20 (Mar 23) to -3.45, marking a decrease of 8.65.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is -5.86. This value is below the healthy minimum of 3. It has decreased from 0.94 (Mar 23) to -5.86, marking a decrease of 6.80.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 450.25. It has increased from 397.36 (Mar 23) to 450.25, marking an increase of 52.89.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 0.54. This value is below the healthy minimum of 1. It has increased from 0.45 (Mar 23) to 0.54, marking an increase of 0.09.
  • For EV / EBITDA (X), as of Mar 24, the value is -12.92. This value is below the healthy minimum of 5. It has decreased from 13.88 (Mar 23) to -12.92, marking a decrease of 26.80.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 0.42. This value is below the healthy minimum of 1. It has increased from 0.40 (Mar 23) to 0.42, marking an increase of 0.02.
  • For Retention Ratios (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 30. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Price / BV (X), as of Mar 24, the value is 1.46. This value is within the healthy range. It has increased from 1.14 (Mar 23) to 1.46, marking an increase of 0.32.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 0.42. This value is below the healthy minimum of 1. It has increased from 0.40 (Mar 23) to 0.42, marking an increase of 0.02.
  • For EarningsYield, as of Mar 24, the value is -0.19. This value is below the healthy minimum of 5. It has decreased from 0.00 (Mar 23) to -0.19, marking a decrease of 0.19.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Goodricke Group Ltd as of April 3, 2025 is: 443.70

Calculation basis:

  • 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.

As of April 3, 2025, Goodricke Group Ltd is Undervalued by 155.00% compared to the current share price 174.00

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Goodricke Group Ltd as of April 3, 2025 is: 246.38

Calculation basis:

  • Intrinsic 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.

As of April 3, 2025, Goodricke Group Ltd is Undervalued by 41.60% compared to the current share price 174.00

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: -44.47%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (254.08 cr) compared to borrowings (51.62 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (750.23 cr) and profit (15.38 cr) over the years.
  1. The stock has a low average ROCE of 8.83%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 43.00, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 90.67, which may not be favorable.

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 Goodricke Group Ltd:
    1. Net Profit Margin: -8.41%
      • 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.
    2. ROCE: -15.14% (Industry Average ROCE: 8.47%)
      • 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.
    3. ROE%: -28.72% (Industry Average ROE: 12.7%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): -5.86
      • 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.
    5. Quick Ratio: 0.49
      • 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.
    6. Stock P/E: 0 (Industry average Stock P/E: 51.54)
      • 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.
    7. 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

Goodricke Group Ltd. is a Public Limited Listed company incorporated on 14/06/1977 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L01132WB1977PLC031054 and registration number is 031054. Currently company belongs to the Industry of Tea & Coffee. Company's Total Operating Revenue is Rs. 823.98 Cr. and Equity Capital is Rs. 21.60 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Plantations - Tea & CoffeeCamellia House, Kolkata West Bengal 700019goodricke@goodricke.com
http://www.goodricke.com
Management
NamePosition Held
Mr. Stephen Charles BucklandChairman
Mr. Arun Narain SinghVC & Mng.Director & CEO
Mr. S MukherjeeDirector - Finance & CFO
Mrs. Susan Ann WalkerDirector
Mr. Sourav AdhikariDirector
Mr. R VenkatramanDirector
Dr.(Mrs.) Rupali BasuDirector
Mr. Monojit DasguptaDirector
Mr. Srikumar MenonDirector

FAQ

What is the intrinsic value of Goodricke Group Ltd?

Goodricke Group Ltd's intrinsic value (as of 02 April 2025) is ₹443.70 — 155.00% higher the current market price of ₹174.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 376 Cr. market cap, FY2025-2026 high/low of ₹357/159, reserves of 292 Cr, and liabilities of 755 Cr.

What is the Market Cap of Goodricke Group Ltd?

The Market Cap of Goodricke Group Ltd is 376 Cr..

What is the current Stock Price of Goodricke Group Ltd as on 02 April 2025?

The current stock price of Goodricke Group Ltd as on 02 April 2025 is 174.

What is the High / Low of Goodricke Group Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Goodricke Group Ltd stocks is ₹357/159.

What is the Stock P/E of Goodricke Group Ltd?

The Stock P/E of Goodricke Group Ltd is .

What is the Book Value of Goodricke Group Ltd?

The Book Value of Goodricke Group Ltd is 145.

What is the Dividend Yield of Goodricke Group Ltd?

The Dividend Yield of Goodricke Group Ltd is 0.00 %.

What is the ROCE of Goodricke Group Ltd?

The ROCE of Goodricke Group Ltd is 14.8 %.

What is the ROE of Goodricke Group Ltd?

The ROE of Goodricke Group Ltd is 25.0 %.

What is the Face Value of Goodricke Group Ltd?

The Face Value of Goodricke Group Ltd is 10.0.

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 Goodricke Group 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