Stocx Research Club logo ×
Screener Research Unlisted Startup Funding IPO

Oil India

₹253 0.1 | 0%

Market Cap ₹27457 Cr.

Stock P/E 3.1

P/B 0.7

Current Price ₹253

Book Value ₹ 354.9

Face Value 10

52W High ₹306

Dividend Yield 7.9%

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

| |

Volume
Price

Quarterly Price

Show Value Show %

Oil India Quarterly Results

#(Fig in Cr.) Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
Net Sales 2137 6505 6205 7254 7685 8870 11567 10124 10581 8768
Other Income 109 688 71 166 477 425 79 340 132 169
Total Income 2246 7193 6277 7420 8163 9295 11645 10464 10712 8937
Total Expenditure 2143 4618 4044 4940 5488 5039 6689 7420 6401 5260
Operating Profit 103 2575 2232 2480 2675 4255 4956 3043 4311 3677
Interest 160 169 260 226 213 241 244 258 246 153
Depreciation 391 518 472 499 543 310 468 511 530 438
Exceptional Income / Expenses -151 -70 0 0 0 0 0 0 0 0
Profit Before Tax -599 1818 1500 1756 1919 3704 4244 2274 3535 3086
Provision for Tax -1295 872 463 402 611 794 1103 546 735 905
Profit After Tax 696 946 1037 1353 1308 2910 3141 1729 2800 2181
Adjustments 194 5 18 -202 -10 -792 -336 168 -516 -438
Profit After Adjustments 890 950 1055 1152 1298 2118 2805 1896 2284 1743
Adjusted Earnings Per Share 8.2 8.8 9.7 10.6 12 19.5 25.9 17.5 21.1 16.1

Oil India Profit & Loss

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
Net Sales 9863 9968 9690 9978 9821 9566 10698 13780 18612 17616 25906 41040
Other Income 1419 1530 1593 1287 1256 1421 1010 1127 1323 1195 1192 720
Total Income 11283 11498 11283 11266 11077 10987 11708 14907 19935 18811 27098 41758
Total Expenditure 5658 5630 6048 6375 6235 6447 6770 8190 13300 12017 15455 25770
Operating Profit 5625 5869 5235 4891 4841 4540 4938 6717 6635 6794 11643 15987
Interest 9 3 71 349 389 441 554 624 647 660 940 901
Depreciation 514 578 822 865 1070 1180 1327 1541 1786 1844 1824 1947
Exceptional Income / Expenses 0 0 0 0 -215 -1152 0 -1027 -230 -449 0 0
Profit Before Tax 5101 5288 4342 3677 3324 2292 3859 4677 5030 4369 8990 13139
Provision for Tax 1655 1696 1420 1192 1244 696 1124 1439 25 223 2271 3289
Profit After Tax 3446 3592 2922 2485 2080 1597 2735 3238 5005 4146 6719 9851
Adjustments 0 0 68 124 0 0 0 0 -304 -618 -1098 -1122
Profit After Adjustments 3446 3592 2990 2608 2080 1597 2735 3238 4701 3528 5622 8728
Adjusted Earnings Per Share 57.7 29.9 24.9 21.7 17.3 13.3 36.1 29.9 43.4 32.5 51.8 80.6

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 47% 23% 22% 10%
Operating Profit CAGR 71% 20% 21% 8%
PAT CAGR 62% 28% 33% 7%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -15% 38% 3% -1%
ROE Average 25% 21% 16% 15%
ROCE Average 22% 16% 14% 16%

Oil India Balance Sheet

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Shareholder's Funds 17740 19249 20681 21501 25178 29519 29030 28974 23211 23666 30562
Minority's Interest 0 0 0 0 0 0 0 0 1070 1143 2614
Borrowings 0 0 1515 8399 9133 8948 10690 10755 12670 15105 16388
Other Non-Current Liabilities 1480 1670 2065 2450 3028 4227 4538 4528 4425 4795 5562
Total Current Liabilities 3898 4970 11940 5574 3657 9509 6026 10929 17991 13968 10207
Total Liabilities 23118 25889 36202 37925 40996 52204 50285 55186 59366 58679 65334
Fixed Assets 4494 5130 11201 12676 7576 9019 10620 10420 13930 14552 15745
Other Non-Current Assets 2257 4407 8693 9699 18217 30322 29506 30158 29987 30410 36080
Total Current Assets 16367 16351 16308 15550 15202 12862 10159 14609 15450 13717 13509
Total Assets 23118 25889 36202 37925 40996 52204 50285 55186 59366 58679 65334

Oil India Cash Flow

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Opening Cash & Cash Equivalents 11770 10936 12137 11660 137 185 192 204 3705 659 1079
Cash Flow from Operating Activities 3163 1436 2616 1754 3597 3114 3933 5023 6493 5235 9310
Cash Flow from Investing Activities -1485 435 -9837 -1928 -2677 -6139 1458 -584 -2213 -8513 -4193
Cash Flow from Financing Activities -2534 -687 6972 -2603 -871 2758 -5698 -940 -7331 3702 -5615
Net Cash Inflow / Outflow -856 1184 -249 -2778 49 -267 -307 3498 -3052 425 -499
Closing Cash & Cash Equivalent 10936 12137 11660 8819 185 192 204 3709 659 1079 582

Oil India Ratios

# Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Earnings Per Share (Rs) 57.71 29.88 24.87 21.7 17.3 13.28 36.14 29.86 43.35 32.53 51.84
CEPS(Rs) 82.36 34.68 31.14 27.86 26.2 23.1 53.68 44.07 62.62 55.24 78.79
DPS(Rs) 47.5 30 21.5 20 16 14.25 15 10.25 10.6 5 14.25
Book NAV/Share(Rs) 368.88 160.1 172.02 178.84 209.42 245.53 383.69 267.19 214.04 218.24 281.83
Core EBITDA Margin(%) 42.64 43.52 37.59 36.11 36.51 32.61 36.71 40.57 25.74 24.9 34.82
EBIT Margin(%) 51.82 53.08 45.55 40.35 37.8 28.57 41.25 38.47 27.5 22.37 33.09
Pre Tax Margin(%) 51.72 53.05 44.81 36.85 33.84 23.96 36.07 33.94 24.37 19.43 29.96
PAT Margin (%) 34.94 36.04 30.16 24.9 21.17 16.69 25.56 23.5 24.25 18.44 22.39
Cash Profit Margin (%) 40.16 41.83 38.64 33.57 32.07 29.03 37.96 34.68 32.9 26.64 28.47
ROA(%) 15.54 14.66 9.41 6.7 5.27 3.43 5.34 6.14 8.74 7.02 10.84
ROE(%) 20.68 19.42 14.64 11.78 8.91 5.84 9.34 11.16 19.18 17.69 24.78
ROCE(%) 29.73 27.65 17.19 13.11 11.34 6.95 10.38 12.41 14.18 12.73 22.05
Receivable days 36.71 35.89 26.17 52.4 68.98 44.63 41.37 36.17 24.93 27.25 21.93
Inventory Days 19.13 21.56 30.68 37.24 38.15 40.03 37.1 30.44 37.87 51.02 43.38
Payable days 0 -3823.77 0 0 8203.03 -4178.1 4279.49 1204.35 85.52 122.14 104.15
PER(x) 4.46 8.56 9.69 10.45 9.06 16.74 5.96 6.21 1.91 3.77 4.6
Price/Book(x) 0.7 1.6 1.4 1.27 0.75 0.91 0.56 0.69 0.39 0.56 0.85
Dividend Yield(%) 9.22 5.87 4.46 4.41 5.1 4.27 6.97 5.53 12.82 4.08 5.98
EV/Net Sales(x) 0.15 1.99 2.83 2.76 1.89 3.58 2.36 2.09 0.94 1.77 1.57
EV/Core EBITDA(x) 0.26 3.38 5.25 5.63 3.83 7.54 5.12 4.29 2.63 4.58 3.5
Net Sales Growth(%) 18.54 1.06 -2.79 2.98 -1.58 -2.59 11.83 28.82 35.06 -5.35 47.06
EBIT Growth(%) 18.24 3.53 -16.59 -8.77 -7.79 -26.4 61.48 20.12 7.09 -11.41 97.46
PAT Growth(%) 19.51 4.22 -18.64 -14.97 -16.31 -23.23 71.28 18.4 54.59 -17.17 62.07
EPS Growth(%) 140.59 -48.23 -16.75 -12.77 -20.27 -23.23 172.17 -17.39 45.19 -24.96 59.35
Debt/Equity(x) 0 0.07 0.49 0.42 0.39 0.48 0.42 0.52 0.55 0.82 0.54
Current Ratio(x) 4.2 3.29 1.37 2.79 4.16 1.35 1.69 1.34 0.86 0.98 1.32
Quick Ratio(x) 4.06 3.16 1.28 2.6 3.88 1.24 1.51 1.23 0.69 0.75 0.94
Interest Cover(x) 545.44 1740.48 62.35 11.53 9.55 6.2 7.97 8.5 8.78 7.61 10.56
Total Debt/Mcap(x) 0 0.04 0.35 0.33 0.52 0.53 0.5 0.75 1.42 1.46 0.64

Oil India Shareholding Pattern

# Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
Promoter 56.66 56.66 56.66 56.66 56.66 56.66 56.66 56.66 56.66 56.66
FII 6.75 7.62 8.53 9.96 10.11 11.23 12.42 11.78 11.52 11.4
DII 19.6 18.99 18.5 18.11 17.91 16.84 15.53 25.24 25.91 26.13
Public 17 16.73 16.31 15.27 15.33 15.27 15.39 6.33 5.91 5.81
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 0.7 times its book value
  • Company has delivered good profit growth of 33% CAGR over last 5 years
  • Stock is providing a good dividend yield of 7.9 %.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 21%
  • Debtor days have improved from 122.14 to 104.15days.

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