Projected Income Statement: Gokaldas Exports Limited

Forecast Balance Sheet: Gokaldas Exports Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - 1,304 6,775 6,791 5,526 3,421 -448
Change - - 419.56% 0.24% -18.63% 622.29% -113.1%
Announcement Date 29/04/22 25/05/23 26/05/24 21/05/25 22/05/26 - -
1INR in Million
Estimates

Cash Flow Forecast: Gokaldas Exports Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 798.1 1,354 6,891 1,909 2,281 1,332 1,598
Change - 69.68% 408.82% -72.29% 19.49% -11.55% 19.98%
Free Cash Flow (FCF) 1 373.9 2,424 -8,650 -1,308 -1,704 592.2 1,678
Change - 548.31% -456.89% 84.87% -30.23% 234.29% 183.27%
Announcement Date 29/04/22 25/05/23 26/05/24 21/05/25 22/05/26 - -
1INR in Million
Estimates

Forecast Financial Ratios: Gokaldas Exports Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) 11.48% 12.18% 10.68% 10% 10.39% 9.99% 11.35%
EBIT Margin (%) 8.19% 8.96% 6.95% 6.68% 6.2% 6.5% 7.49%
EBT Margin (%) 6.54% 9.2% 6.68% 5.64% 4.3% 5.45% 7.09%
Net margin (%) 6.54% 7.78% 5.51% 4.1% 2.51% 4.19% 5.21%
FCF margin (%) 2.09% 10.91% -36.36% -3.39% -4.27% 1.23% 2.89%
FCF / Net Income (%) 31.93% 140.13% -660.47% -82.53% -170.17% 29.39% 55.44%

Profitability

       
ROA - - - - - - -
ROE 23.46% 21.7% 15.08% 9.4% 4.72% 8.78% 12%

Financial Health

       
Leverage (Debt/EBITDA) - 0.48x 2.67x 1.76x 1.33x 0.71x -
Debt / Free cash flow - 0.54x -0.78x -5.19x -3.24x 5.78x -

Capital Intensity

       
CAPEX / Current Assets (%) 4.46% 6.09% 28.97% 4.94% 5.72% 2.77% 2.75%
CAPEX / EBITDA (%) 38.84% 50.01% 271.28% 49.39% 55.08% 27.71% 24.23%
CAPEX / FCF (%) 213.47% 55.87% -79.66% -145.92% -133.88% 224.92% 95.27%

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - 1 - 0.95 1.3 1.3
Change - - - - - 36.84% 0%
Book Value Per Share 1 120.1 146.3 203.7 291.1 294.9 348.4 388.4
Change - 21.84% 39.26% 42.9% 1.31% 17.52% 11.49%
EPS 1 22.14 27.2 20.51 21.45 13.11 26.38 40.64
Change - 22.85% -24.6% 4.58% -38.88% 76.75% 54.07%
Nbr of stocks (in thousands) 58,977 60,578 63,383 71,466 73,274 73,274 73,274
Announcement Date 29/04/22 25/05/23 26/05/24 21/05/25 22/05/26 - -
1INR
Estimates
2026 2027 *
P/E 44.3x 31.7x
PBR 1.97x 2.4x
EV / Sales 1.2x 1.35x
Yield 0.11% 0.16%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
836.85INR
Average target price
972.14INR
Spread / Average Target
+16.17%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. GOKEX Stock
  4. Financials Gokaldas Exports Limited