Golden Tobacco LimitedGOLDENTOBCCorporate

Construction Latest results: Dec 2021 13 quarters of data

₹22.53

MCap ₹40 Cr · P/E 5.8

Golden Tobacco Limited — Stock analysis & AI research Golden Tobacco Limited — Seasonality — best & worst months Golden Tobacco Limited — Technical setup — score, trend, support & resistance Golden Tobacco Limited — Live exchange announcements

🏭 Infrastructure sector

AI-assisted data: figures and text on this page are extracted from public quarterly filings with AI assistance, checked automatically and overseen by our editorial team (human in the loop). They may still contain errors or omissions. Verify critical numbers against official company / SEBI / NSE / BSE filings before making any decision. Educational information only, not financial advice.

₹4 Cr

Sales · Dec 2021

-18.3% YoY

₹-0 Cr

Operating Profit · Dec 2021

-177.4% YoY

-10.8%

OPM % · Dec 2021

-194.7% YoY

₹-2 Cr

Net Profit · Dec 2021

-187.0% YoY

₹-0.88

EPS · Dec 2021

-183.9% YoY

📝 Golden Tobacco Limited — results explained

Quarter ended December 2021 (Q3 FY22)

Golden Tobacco Limited reported revenue of ₹4 crore for the quarter ended December 2021 (Q3 FY22), down 18.3% from ₹5 crore in the same quarter last year, and up 91.9% sequentially over the September 2021 quarter.

The company reported a net loss of ₹2 crore, against a net loss of ₹1 crore in the same quarter last year. Earnings per share (EPS) came in at ₹-0.88.

Operating profit stood at ₹-0 crore — an operating margin (OPM) of -10.8%, compared with 11.4% in the year-ago quarter.

Full year and trailing twelve months

For the full year FY22, Golden Tobacco Limited posted revenue of ₹7 crore, a decline of 84.0% over FY21, with a net loss of ₹3 crore.

On a trailing-twelve-month (TTM) basis, revenue stands at ₹33 crore with a net profit of ₹7 crore.

Valuation snapshot

At the current price of ₹22.53, GOLDENTOBC has a market capitalisation of ₹40 crore and a trailing P/E of about 5.8.

Within the Construction industry, it is the 25th-largest of the 137 companies we track by market value.

Shareholding pattern

As of Mar 2026, promoters held 29.77%, foreign institutional investors (FIIs) 0.02%, domestic institutional investors (DIIs) 0.14%, public shareholders 70.09% of Golden Tobacco Limited.

📈 Share price & events

📊 Quarterly trend

₹ crore · OPM % on right axis

🎯 Key metrics

price-linked ratios use the latest close

Valuation

Market Cap ?

₹40 Cr

Current Price ?

₹22.5

P/E ?

5.76below ind

Industry P/E ?

16.40

P/B ?

-0.19

P/S ?

1.22

P/FCF ?

569.06

Enterprise Value ?

₹42 Cr

EV/EBITDA ?

5.36

PEG ?

0.13

Earnings Yield ?

17.5%

Dividend Yield ?

0.00%

Profitability & Returns

Sales (TTM) ?

₹33 Cr

OPM ?

24.1%

Profit after tax (TTM) ?

₹7 Cr

EPS (TTM) ?

₹3.91

ROCE ?

N/A

ROE ?

-3.4%

ROA ?

4.7%

Growth

Sales — latest qtr ?

₹4 Cr

PAT — latest qtr ?

₹-2 Cr

YoY qtr sales growth ?

-18.3%

YoY qtr profit growth ?

-187.0%

Sales growth (3y) ?

-20%

Sales growth (5y) ?

-1%

Profit growth (3y) ?

45%

Profit growth (5y) ?

18%

Financial Health

Debt ?

₹2 Cr

Debt to Equity ?

-0.01

Interest Coverage ?

-1.8

Current Ratio ?

N/A

Ownership

Promoter holding ?

29.77%

Change in promoter holding ?

0.00%

Pledged percentage ?

N/A

Market

Return 3 months ?

-14.9%

Return 6 months ?

-20.8%

🗓️ Quarterly results (13 quarters · ₹ Cr)

same fiscal quarter as Dec bestweakest per row · for costs (interest, NPAs) low is best Highlight

Metric	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	YoY %	QoQ %
Sales	56	7	7	8	3	6	0	11	5	26	1	2	4	-18.3%	+91.9%
Operating Profit	44	-5	-2	-4	-6	-1	-3	1	1	13	-3	-2	-0	-177.4%	+77.1%
Other Income	-9	19	0	0	23	0	0	3	0	-2	1	5	0	-62.5%	-99.4%
Interest	5	1	3	4	2	1	1	1	1	1	1	1	1	+0.0%	-12.7%
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	+16.7%	+0.0%
Profit Before Tax	30	13	-5	-8	14	-3	-4	2	-1	10	-4	2	-2	-187.0%	-166.8%
Net Profit	30	12	-5	-7	14	-3	-4	2	-1	10	-4	2	-2	-187.0%	-190.1%
EPS	17.08	6.86	-3.11	-4.23	7.92	-1.49	-2.39	1.18	-0.31	5.85	-2.02	0.98	-0.88	-183.9%	-189.8%
OPM %	78.8%	-78.8%	-33.5%	-50.6%	-230.1%	-24.7%	-1711.1%	6.0%	11.4%	51.1%	-356.7%	-90.4%	-10.8%	-194.7%	+88.1%

📆 Annual results (₹ Cr, FY = Apr–Mar)

Metric	FY21	FY22	TTM	YoY %
Sales	₹42 Cr	₹7 Cr	₹33 Cr	-84.0%
Operating Profit	₹11 Cr	₹-5 Cr	₹8 Cr	-147.5%
OPM %	27.26%	-80.99%	24.10%	-397.1%
NPM %	18.26%	-50.60%	21.19%	-377.1%
Other Income	₹1 Cr	₹6 Cr	₹4 Cr	+547.9%
Depreciation	₹0 Cr	₹0 Cr	₹1 Cr	-17.0%
Interest	₹4 Cr	₹3 Cr	₹4 Cr	-24.5%
EBIT	₹11 Cr	₹-6 Cr	₹7 Cr	-153.1%
PBT	₹8 Cr	₹-3 Cr	₹8 Cr	-136.4%
Tax	—	—	—	—
Net Profit	₹8 Cr	₹-3 Cr	₹7 Cr	-144.3%
EPS	₹4.33	₹-1.92	₹3.93	-144.3%
Material Cost	—	—	—	—
Employee Cost	—	—	—	—
Extraordinary Items	—	—	—	—

🏛️ Balance Sheet (latest 4 periods)

Metric	Mar 2019	Mar 2020	Mar 2021	Sep 2021	% Chg
Equity Capital	17.59	17.59	17.59	17.59	+0.0%
Reserves	-225.54	-231.61	-221.52	-222.85	-0.6%
Borrowings	0.00	2.00	2.00	2.33	+16.5%
Other Liabilities	401.60	386.37	350.54	351.63	+0.3%
Total Liabilities	193.65	174.35	148.61	148.70	+0.1%
Fixed Assets	15.15	8.38	7.93	7.38	-6.9%
CWIP	0.32	0.00	0.00	0.00	—
Investments	11.38	2.26	1.19	1.70	+42.9%
Other Assets	166.80	163.71	139.49	139.62	+0.1%
Total Assets	193.65	174.35	148.61	148.70	+0.1%

💧 Cash Flow (latest 4 periods)

Metric	Mar 2018	Mar 2019	Mar 2020	Mar 2021	% Chg
Cash from Operating Activity	63.21	24.54	20.75	-0.15	-100.7%
Cash from Investing Activity	7.60	1.07	5.86	0.39	-93.3%
Cash from Financing Activity	-70.11	-26.95	-26.05	0.00	+100.0%
Net Cash Flow	0.69	-1.34	0.56	0.24	-57.1%
Free Cash Flow	64.33	25.21	21.63	0.07	-99.7%
CFO/OP	447%	73%	-152%	1%	+100.7%

➗ Ratios (latest 4 periods)

Metric	Mar 2018	Mar 2019	Mar 2020	Mar 2021	% Chg
Debtor Days	42.91	37.33	46.75	2.62	-94.4%
Inventory Days	289.19	965.34	633.34	263.16	-58.4%
Days Payable	300.35	1,084.83	147.37	139.29	-5.5%
Cash Conversion Cycle	31.75	-82.16	532.72	126.49	-76.3%
Working Capital Days	-2,055.98	-1,756.92	-5,610.90	-2,974.33	+47.0%

👥 Shareholding (latest 4 periods)

Metric	Jun 2025	Sep 2025	Dec 2025	Mar 2026	% Chg
Promoters	29.77%	29.77%	29.77%	29.77%	+0.0%
FIIs	0.02%	0.02%	0.02%	0.02%	+0.0%
DIIs	0.14%	0.14%	0.14%	0.14%	+0.0%
Public	70.08%	70.08%	70.09%	70.09%	+0.0%
No. of Shareholders	30,789	30,698	30,637	30,969	+1.1%

⚖️ Peer comparison

Industry: Construction · top 25 of 137 companies · full page →

#	Company	CMP	MCap (Cr)	P/E	Sales TTM	NP TTM	OPM%	NPM%	Sales YoY%	NP YoY%	Qtr Rev Δ%	Qtr NP Δ%
1	EMBASSY Embassy Office	₹369.92	35,064	92.7	4,763	378	76.6%	7.9%	13.4%	-79.2%	17.1%	25.9%
2	MINDSPACE MINDSPACE.NS 0P0001KHWX	₹345.06	22,843	28.7	3,241	800	80.1%	24.7%	16.4%	35.2%	27.9%	62.8%
3	NXST NXST.NS 0P0001QYGB	₹148.24	22,458	55.7	2,568	404	67.3%	15.7%	12.4%	-16.5%	12.3%	-89.5%
4	BIRET BIRET.NS 0P0001LR17	₹263.49	21,867	42.0	3,295	626	71.8%	19.0%	24.2%	217.9%	51.7%	67.7%
5	WELENT Welspun Enterprises	₹789.00	10,700	35.5	3,544	348	20.2%	9.8%	0.9%	11.1%	-8.4%	-44.2%
6	MAXESTATES Max Estates	₹611.30	10,000	n/m	200	12	9.0%	6.1%	-97.5%	-98.9%	0.8%	-30.0%
7	AFCONS Afcons Infrastructure	₹253.60	9,327	65.0	11,249	143	9.2%	1.3%	-4.8%	-48.6%	-20.8%	-77.9%
8	IRBINVIT IRB InvIT	₹66.38	8,507	25.1	1,546	340	80.0%	22.0%	13.4%	-23.1%	87.2%	3.2%
9	GRINFRA G R	₹850.40	8,229	8.1	9,194	1,017	18.4%	11.1%	15.7%	-1.6%	40.0%	46.6%
10	NCC NCC	₹130.76	8,210	12.7	20,639	682	8.8%	3.3%	-9.9%	-24.3%	12.2%	11.9%
11	RAYMOND Raymond	₹1,219.50	8,116	187.4	2,293	64	11.1%	2.8%	-62.5%	-30.2%	446.4%	-99.4%
12	MAHLIFE Mahindra Lifespace	₹360.05	7,690	31.5	1,179	80	-10.3%	6.8%	216.9%	535.9%	7344.4%	5.7%
13	NESCO Nesco	₹1,056.00	7,441	17.9	951	417	50.7%	43.8%	27.4%	9.9%	9.7%	4.0%
14	CEIGALL Ceigall India	₹386.80	6,738	20.9	4,155	321	14.9%	7.7%	17.0%	7.7%	15.7%	24.2%
15	DBL Dilip Buildcon	₹406.20	6,599	5.0	8,742	1,255	19.2%	14.4%	-20.4%	66.5%	-9.2%	-52.8%
16	KPIGREEN KPI Green	₹314.95	6,226	13.6	2,787	492	35.8%	17.7%	55.3%	56.5%	13.0%	-15.0%
17	HCC Hindustan Construction	₹21.66	5,674	23.3	3,871	244	12.7%	6.3%	-29.2%	-7.2%	-9.0%	0.7%
18	DBREALTY Valor Estate	₹95.20	5,164	n/m	864	12	9.0%	1.4%	61.7%	122.7%	-86.8%	-109.7%
19	MANINFRA Man Infraconstruction	₹124.44	4,951	21.1	666	216	24.1%	32.4%	-43.1%	-32.5%	19.3%	8.2%
20	PURVA Puravankara	₹202.61	4,805	27.9	4,064	150	20.0%	3.7%	85.7%	130.6%	62.0%	136.6%
21	RUSTOMJEE Keystone Realtors	₹356.90	4,508	33.8	2,832	131	6.7%	4.6%	31.5%	-49.4%	72.2%	220.7%
22	AHLUCONT Ahluwalia Contracts	₹601.50	4,029	17.9	4,686	225	8.5%	4.8%	11.4%	32.3%	12.0%	-79.7%
23	SUNTECK Sunteck Realty	₹269.60	3,959	18.6	1,127	211	28.7%	18.7%	31.7%	34.4%	1.7%	25.5%
24	KOLTEPATIL Kolte -	₹428.30	3,798	30.5	1,573	125	9.8%	8.0%	-53.4%	-147.2%	1017.0%	970.9%
25	GOLDENTOBC Golden Tobacco	₹23.77	42	6.0	33	7	24.1%	21.2%	-84.0%	-144.3%	-18.3%	-187.0%

❓ Frequently asked questions

What was Golden Tobacco Limited's revenue in Q3 FY22?

What was Golden Tobacco Limited's net profit in Q3 FY22?