MOIL Ltd

₹ 161 -1.38%
02 Feb 1:30 p.m.
About

MOIL Ltd is primarily engaged in mining of manganese ore and is the largest manganese ore producer in the country.[1] It is a miniratna state-owned company owned by Govt. of India.[2]

Key Points

Product Offerings
The Co. produces and sells 4 different grades of manganese ore. [1] It also sells manufactured goods viz. electrolytic manganese di-oxide (EMD) and ferro manganese. [2]

  • Market Cap 3,270 Cr.
  • Current Price 161
  • High / Low 199 / 137
  • Stock P/E 11.1
  • Book Value 108
  • Dividend Yield 3.70 %
  • ROCE 20.5 %
  • ROE 14.7 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 63.1%

Cons

  • The company has delivered a poor sales growth of 7.94% over past five years.
  • Company has a low return on equity of 9.98% over last 3 years.

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
256 249 152 307 268 450 293 312 363 468 376 236 302
201 242 104 301 192 294 210 231 201 254 228 203 247
Operating Profit 55 6 48 7 76 156 84 81 163 214 148 33 55
OPM % 22% 3% 32% 2% 28% 35% 29% 26% 45% 46% 39% 14% 18%
45 34 -24 26 19 31 21 22 28 15 15 24 21
Interest 0 0 0 0 0 0 0 0 0 1 0 0 0
Depreciation 26 19 22 24 25 28 24 25 26 28 26 27 30
Profit before tax 74 22 2 9 70 159 81 79 164 200 138 30 46
Tax % 25% 38% 11% 15% 27% 27% 24% 23% 24% 34% 25% 8% 14%
Net Profit 55 13 2 7 51 116 62 60 124 131 103 27 40
EPS in Rs 2.15 0.57 0.08 0.31 2.16 4.89 2.60 2.54 5.22 6.44 5.05 1.34 1.94
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
1,139 899 966 1,020 822 632 978 1,314 1,438 1,034 1,172 1,433 1,381
372 466 532 519 443 562 679 781 842 779 882 891 931
Operating Profit 767 433 435 501 379 71 298 533 596 256 290 541 451
OPM % 67% 48% 45% 49% 46% 11% 31% 41% 41% 25% 25% 38% 33%
145 203 235 303 317 252 221 178 191 181 49 86 74
Interest 0 0 0 0 0 0 3 0 0 0 0 1 1
Depreciation 33 30 33 35 45 52 55 62 67 96 99 103 111
Profit before tax 880 607 637 769 651 270 462 648 720 340 240 523 413
Tax % 33% 32% 32% 34% 34% 36% 34% 35% 34% 27% 26% 28%
Net Profit 588 411 432 510 428 173 306 422 474 248 177 377 301
EPS in Rs 17.50 12.23 12.85 15.17 12.74 5.15 11.48 16.38 18.40 10.46 7.44 18.53 14.77
Dividend Payout % 20% 20% 21% 25% 33% 49% 48% 34% 33% 57% 99% 32%
Compounded Sales Growth
10 Years: 5%
5 Years: 8%
3 Years: 0%
TTM: -3%
Compounded Profit Growth
10 Years: -1%
5 Years: 4%
3 Years: -8%
TTM: -19%
Stock Price CAGR
10 Years: 3%
5 Years: -7%
3 Years: 3%
1 Year: -6%
Return on Equity
10 Years: 12%
5 Years: 12%
3 Years: 10%
Last Year: 15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
168 168 168 168 168 168 133 258 258 237 237 203 203
Reserves 1,960 2,273 2,598 2,959 3,214 3,285 2,672 2,542 2,825 2,526 2,583 1,938 2,002
0 0 0 0 0 0 0 0 0 0 0 0 0
313 302 369 345 266 275 287 441 526 538 570 438 423
Total Liabilities 2,441 2,743 3,135 3,472 3,648 3,728 3,092 3,241 3,609 3,301 3,390 2,580 2,628
206 207 234 232 294 311 326 348 430 587 663 676 710
CWIP 29 39 27 69 53 80 116 238 297 242 203 314 327
Investments 2 4 4 4 0 0 0 24 115 7 331 232 172
2,204 2,493 2,870 3,166 3,301 3,337 2,650 2,631 2,767 2,465 2,194 1,358 1,420
Total Assets 2,441 2,743 3,135 3,472 3,648 3,728 3,092 3,241 3,609 3,301 3,390 2,580 2,628

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
580 350 343 500 28 -24 118 529 424 58 291 360
-51 -44 -48 164 181 145 -588 -397 -254 687 -360 693
-137 -98 -107 -148 -171 -101 -81 -213 -173 -562 -131 -1,033
Net Cash Flow 393 209 188 516 37 20 -550 -82 -3 184 -200 20

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 22 40 109 40 48 82 90 53 33 47 71 44
Inventory Days 359 596 405
Days Payable 185 203 107
Cash Conversion Cycle 22 40 283 40 48 82 482 53 33 47 369 44
Working Capital Days 20 66 71 24 63 95 84 6 -23 11 -21 -6
ROCE % 46% 27% 24% 26% 20% 8% 15% 23% 24% 11% 10% 20%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
64.35 64.35 64.35 64.35 64.35 64.35 64.35 64.35 64.68 64.68 64.68 64.68
2.92 3.09 3.32 1.90 4.72 5.34 5.27 4.92 5.57 5.76 5.80 5.93
14.85 15.59 16.06 16.65 13.82 13.54 13.12 12.59 12.20 12.00 12.09 12.07
17.87 16.96 16.27 17.10 17.11 16.77 17.26 18.14 17.54 17.56 17.42 17.32

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents