Golden Tobacco Peer Comparison

NSE: GOLDENTOBC | BSE: 500151

₹21.64

₹-0.37 (-1.68%)

As on 30-Oct-2026IST

Market cap

₹39 Cr

Revenue (TTM)

₹33 Cr

P/E Ratio

5.6

P/B Ratio

Div. Yield

0 %

Edit

	Golden Tobacco	VST	NTC	Sinnar Bidi Udyog	ITC
Market cap (₹ Cr)	39	3,153	179	24	3,32,848
Revenue (₹ Cr)	33	2,887	113	5	96,307
Net Profit (₹ Cr)	6.91	260.38	20.02	-0.25	19,789.30
Net Margin (%)	19.89	8.84	16.06	-4.96	20.05
RoE (%)	--	18.79	9.30	-5.63	27.51
Price to Earnings	5.60	12.11	8.92	--	16.78
Price-To-Book	--	2.38	0.83	5.61	4.35

Income Statement (₹ Cr)

	Golden Tobacco	VST	NTC	Sinnar Bidi Udyog	ITC
Operating Revenue	32.66	1,110.98	28.78	5.13	49,272.78
Total Income	34.74	1,153.11	33.18	5.22	51,906.50
Total Expenditure	24.77	700.73	18.50	5.29	32,257.85
EBITDA	7.89	410.25	10.28	-0.16	17,014.93
Depreciation	0.50	35.07	1.91	0.03	1,645.59
EBIT	7.39	375.18	8.37	-0.19	15,369.34
Interest	4.17	--	0.73	0.07	57.97
Other Income	2.08	42.12	4.40	0.09	2,633.72
Exceptional Items	2.23	--	1.86	--	-132.11
Profit before Tax	7.53	417.30	12.04	-0.18	17,938.17
Provision for Tax	0.61	106.51	4.00	0.00	4,555.29
Profit after Tax	6.91	310.79	8.04	-0.18	13,382.88

	Golden Tobacco	VST	NTC	Sinnar Bidi Udyog	ITC
Shareholder's Funds	-205.26	940.44	70.89	4.00	60,347.34
Minority Interest	0.00	--	--	--	346.81
Non-Current Liabilities	0.22	-3.17	4.01	2.38	2,376.93
Current Liabilities	353.75	523.27	30.51	3.95	10,689.68
Total Liabilities	148.61	1,485.79	106.08	10.45	73,760.76

	Golden Tobacco	VST	NTC	Sinnar Bidi Udyog	ITC
Non-Current Assets	8.76	209.82	38.30	1.84	38,768.77
Current Assets	17.93	1,250.73	67.11	8.49	34,991.99
Total Assets	148.61	1,485.79	106.08	10.45	73,760.76
Total Debt*	2.00	0.00	4.48	0.00	9.81
Net Current Assets	-335.83	727.46	36.60	4.53	24,302.31
Contingent Liabilities	288.75	6.75	434.12	0.43	1,957.83

	Golden Tobacco	VST	NTC	Sinnar Bidi Udyog	ITC
Cash From Operating Activities	-0.15	286.17	1.70	2.74	12,526.97
Cash Flow from Investing Activities	0.39	-143.98	1.42	-0.83	5,682.91
Cash from Financing Activities	--	-159.05	2.84	-1.85	-18,633.83
Net Cash Inflow / Outflow	0.24	-16.85	5.96	0.06	-423.95

	Golden Tobacco	VST	NTC	Sinnar Bidi Udyog	ITC
ROCE (%)	0.00	48.31	18.35	-2.03	28.65
ROE (%)	0.00	35.98	12.59	-4.30	21.96
ROA (%)	4.36	21.96	8.35	-1.82	17.72
EBIT Margin (%)	22.63	40.72	51.00	-1.35	39.88
Net Margin (%)	19.89	26.95	24.22	-3.36	25.78
Cash Profit Margin (%)	0.00	23.48	32.42	-2.80	28.27

	Golden Tobacco	VST	NTC	Sinnar Bidi Udyog	ITC
Revenue Growth (%)	49.50	-10.36	35.30	-6.34	-0.27
EBIT Growth (%)	285.73	-2.08	111.32	-360.40	-10.22
Net Profit Growth (%)	230.72	2.20	82.15	23.18	-14.17
EPS Growth (%)	215.22	2.20	63.94	23.18	-14.13
Book Value Growth (%)	4.55	19.48	24.75	-4.19	-7.29

	Golden Tobacco	VST	NTC	Sinnar Bidi Udyog	ITC
Price / Earnings	6.36	16.85	8.32	0.00	20.43
Price / Book Value	-0.33	5.57	0.94	0.00	4.59
Dividend Yield (%)	0.00	3.36	0.00	0.00	4.92
EV/EBITDA	4.75	11.53	4.40	-1.84	13.45
Market Cap (₹ Cr)	70.62	5,236.06	66.83	0.00	2,68,945.62

	Golden Tobacco	VST	NTC	Sinnar Bidi Udyog	ITC
Debt to Equity	0.00	0.00	0.06	0.00	0.00
Short term debt to equity ratio	-0.01	--	0.04	0.26	0.00
Current Ratio	0.05	2.39	2.20	2.15	3.27
Quick Ratio	0.02	1.82	1.94	0.65	2.30
Interest Coverage	2.81	--	17.47	-1.36	310.44

	Golden Tobacco	VST	NTC	Sinnar Bidi Udyog	ITC
Debtors to sales (%)	3.72	1.37	26.12	48.19	5.08
Asset Turnover	0.21	1.04	0.32	0.53	0.70
Receivable days	14.14	3.79	66.87	171.27	17.39
Inventory Days	148.74	73.71	65.86	407.42	66.18
Payable days	137.93	96.26	246.83	186.17	72.06
Cash Conversion Cycle	24.95	-18.75	-114.11	392.52	11.51

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.