Stocx Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Oil India

₹293 5.3 | 1.8%

Market Cap ₹31823 Cr.

Stock P/E 4.3

P/B 0.8

Current Price ₹293

Book Value ₹ 366.9

Face Value 10

52W High ₹297

Dividend Yield 6.82%

52W Low ₹ 168.3

Oil India Research see more...

Overview Inc. Year: 1959Industry: Oil Exploration

Oil India Ltd is an India-based exploration and manufacturing organization in the upstream sector, that's engaged in supplying crude oil and natural gas. The Company's segments include Pipeline Transportation, Renewable Energy, Crude Oil, Natural Gas, LPG,and Others. The Company also produces LPG and transports crude oil and refined petroleum products through cross- country pipelines. The Company is working in about three PEL and about 25 PML regions, allocated underneath the nomination regime within the States of Assam, Arunachal Pradesh and Rajasthan. The Company additionally holds Participating Interest in approximately six New Exploration Licensing Policy (NELP) Blocks with operatorship in four blocks and as non-operator within the remaining two blocks. The Company's operation in India are in Arunachal Pradesh, Mizoram, Assam, Tripura, Andhra Pradesh, Rajasthan, Nagaland, Odisha, and offshore regions in Andaman, Kerala-Konkan and KG shallow waters.

Read More..

Oil India Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Oil India Quarterly Results

#(Fig in Cr.) Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
Net Sales 6505 6205 7254 7685 8870 11567 10124 10581 8768 6409
Other Income 688 71 166 477 425 79 340 132 169 169
Total Income 7193 6277 7420 8163 9295 11645 10464 10712 8937 6578
Total Expenditure 4618 4044 4940 5488 5039 6689 7420 6401 5260 4132
Operating Profit 2575 2232 2480 2675 4255 4956 3043 4311 3677 2446
Interest 169 260 226 213 241 244 258 246 153 214
Depreciation 518 472 499 543 310 468 511 530 438 478
Exceptional Income / Expenses -70 0 0 0 0 0 0 0 0 -7
Profit Before Tax 1818 1500 1756 1919 3704 4244 2274 3535 3086 1748
Provision for Tax 872 463 402 611 794 1103 546 735 905 444
Profit After Tax 946 1037 1353 1308 2910 3141 1729 2800 2181 1304
Adjustments 5 18 -202 -10 -792 -336 168 -516 -438 123
Profit After Adjustments 950 1055 1152 1298 2118 2805 1896 2284 1743 1427
Adjusted Earnings Per Share 8.8 9.7 10.6 12 19.5 25.9 17.5 21.1 16.1 13.2

Oil India Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 9968 9690 9978 9821 9566 10698 13780 18612 17616 25906 36097 35882
Other Income 1530 1593 1287 1256 1421 1010 1127 1323 1195 1192 746 810
Total Income 11498 11283 11266 11077 10987 11708 14907 19935 18811 27098 36843 36691
Total Expenditure 5630 6048 6375 6235 6447 6770 8190 13300 12017 15455 20856 23213
Operating Profit 5869 5235 4891 4841 4540 4938 6717 6635 6794 11643 15987 13477
Interest 3 71 349 389 441 554 624 647 660 940 901 871
Depreciation 578 822 865 1070 1180 1327 1541 1786 1844 1824 1947 1957
Exceptional Income / Expenses 0 0 0 -215 -1152 0 -1027 -230 -449 0 0 -7
Profit Before Tax 5288 4342 3677 3324 2292 3859 4677 5030 4369 8990 13144 10643
Provision for Tax 1696 1420 1192 1244 696 1124 1439 25 223 2271 3289 2630
Profit After Tax 3592 2922 2485 2080 1597 2735 3238 5005 4146 6719 9854 8014
Adjustments 0 68 124 0 0 0 0 -304 -618 -1098 -1126 -663
Profit After Adjustments 3592 2990 2608 2080 1597 2735 3238 4701 3528 5622 8729 7350
Adjusted Earnings Per Share 29.9 24.9 21.7 17.3 13.3 36.1 29.9 43.4 32.5 51.8 80.5 67.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 39% 25% 28% 14%
Operating Profit CAGR 37% 34% 26% 11%
PAT CAGR 47% 25% 29% 11%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 73% 49% 6% 3%
ROE Average 29% 24% 20% 16%
ROCE Average 27% 21% 18% 16%

Oil India Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 19249 20681 21501 25178 29519 29030 28974 23211 23666 30562 38481
Minority's Interest 0 0 0 0 0 0 0 1070 1143 2614 3371
Borrowings 0 1515 8399 9133 8948 10690 10755 12670 15105 16388 18246
Other Non-Current Liabilities 1670 2065 2450 3028 4227 4538 4528 4425 4795 5562 7097
Total Current Liabilities 4970 11940 5574 3657 9509 6026 10929 17991 13968 10207 12153
Total Liabilities 25889 36202 37925 40996 52204 50285 55186 59366 58679 65334 79348
Fixed Assets 5130 11201 12676 7576 9019 10620 10420 13930 14552 15745 16986
Other Non-Current Assets 4407 8693 9699 18217 30322 29506 30158 29987 30410 36080 44513
Total Current Assets 16351 16308 15550 15202 12862 10159 14609 15450 13717 13509 17849
Total Assets 25889 36202 37925 40996 52204 50285 55186 59366 58679 65334 79348

Oil India Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 10936 12137 11660 137 185 192 204 3705 659 1079 582
Cash Flow from Operating Activities 1436 2616 1754 3597 3114 3933 5023 6493 5235 9310 11410
Cash Flow from Investing Activities 435 -9837 -1928 -2677 -6139 1458 -584 -2213 -8513 -4193 -9131
Cash Flow from Financing Activities -687 6972 -2603 -871 2758 -5698 -940 -7331 3702 -5615 -2521
Net Cash Inflow / Outflow 1184 -249 -2778 49 -267 -307 3498 -3052 425 -499 -242
Closing Cash & Cash Equivalent 12137 11660 8819 185 192 204 3709 659 1079 582 341

Oil India Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 29.88 24.87 21.7 17.3 13.28 36.14 29.86 43.35 32.53 51.84 80.49
CEPS(Rs) 34.68 31.14 27.86 26.2 23.1 53.68 44.07 62.62 55.24 78.79 108.83
DPS(Rs) 30 21.5 20 16 14.25 15 10.25 10.6 5 14.25 20
Book NAV/Share(Rs) 160.1 172.02 178.84 209.42 245.53 383.69 267.19 214.04 218.24 281.83 354.86
Core EBITDA Margin(%) 43.52 37.59 36.11 36.51 32.61 36.71 40.57 25.74 24.9 34.82 37.14
EBIT Margin(%) 53.08 45.55 40.35 37.8 28.57 41.25 38.47 27.5 22.37 33.09 34.22
Pre Tax Margin(%) 53.05 44.81 36.85 33.84 23.96 36.07 33.94 24.37 19.43 29.96 32.03
PAT Margin (%) 36.04 30.16 24.9 21.17 16.69 25.56 23.5 24.25 18.44 22.39 24.01
Cash Profit Margin (%) 41.83 38.64 33.57 32.07 29.03 37.96 34.68 32.9 26.64 28.47 28.76
ROA(%) 14.66 9.41 6.7 5.27 3.43 5.34 6.14 8.74 7.02 10.84 13.62
ROE(%) 19.42 14.64 11.78 8.91 5.84 9.34 11.16 19.18 17.69 24.78 28.55
ROCE(%) 27.65 17.19 13.11 11.34 6.95 10.38 12.41 14.18 12.73 22.05 27
Receivable days 35.89 26.17 52.4 68.98 44.63 41.37 36.17 24.93 27.25 21.93 18.46
Inventory Days 21.56 30.68 37.24 38.15 40.03 37.1 30.44 37.87 51.02 43.38 40.14
Payable days -3823.77 0 0 8203.03 -4178.1 4279.49 1204.35 85.52 122.14 104.15 79.52
PER(x) 8.56 9.69 10.45 9.06 16.74 5.96 6.21 1.91 3.77 4.6 3.13
Price/Book(x) 1.6 1.4 1.27 0.75 0.91 0.56 0.69 0.39 0.56 0.85 0.71
Dividend Yield(%) 5.87 4.46 4.41 5.1 4.27 6.97 5.53 12.82 4.08 5.98 7.95
EV/Net Sales(x) 1.99 2.83 2.76 1.89 3.58 2.36 2.09 0.94 1.77 1.57 1.17
EV/Core EBITDA(x) 3.38 5.25 5.63 3.83 7.54 5.12 4.29 2.63 4.58 3.5 2.65
Net Sales Growth(%) 1.06 -2.79 2.98 -1.58 -2.59 11.83 28.82 35.06 -5.35 47.06 39.34
EBIT Growth(%) 3.53 -16.59 -8.77 -7.79 -26.4 61.48 20.12 7.09 -11.41 97.46 41.43
PAT Growth(%) 4.22 -18.64 -14.97 -16.31 -23.23 71.28 18.4 54.59 -17.17 62.07 46.66
EPS Growth(%) -48.23 -16.75 -12.77 -20.27 -23.23 172.17 -17.39 45.19 -24.96 59.35 55.27
Debt/Equity(x) 0.07 0.49 0.42 0.39 0.48 0.42 0.52 0.55 0.82 0.54 0.48
Current Ratio(x) 3.29 1.37 2.79 4.16 1.35 1.69 1.34 0.86 0.98 1.32 1.47
Quick Ratio(x) 3.16 1.28 2.6 3.88 1.24 1.51 1.23 0.69 0.75 0.94 1.05
Interest Cover(x) 1740.48 62.35 11.53 9.55 6.2 7.97 8.5 8.78 7.61 10.56 15.59
Total Debt/Mcap(x) 0.04 0.35 0.33 0.52 0.53 0.5 0.75 1.42 1.46 0.64 0.68

Oil India Shareholding Pattern

# Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
Promoter 56.66 56.66 56.66 56.66 56.66 56.66 56.66 56.66 56.66 56.66
FII 7.62 8.53 9.96 10.11 11.23 12.42 11.78 11.52 11.4 11.02
DII 18.99 18.5 18.11 17.91 16.84 15.53 25.24 25.91 26.13 26.22
Public 16.73 16.31 15.27 15.33 15.27 15.39 6.33 5.91 5.81 6.1
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.8 times its book value
  • Company has delivered good profit growth of 29% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 24%
  • Debtor days have improved from 104.15 to 79.52days.
  • Company is almost debt free.

Cons

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Oil India News