MOIL Ltd

About [ edit ]

MOIL is engaged in one of the largest manganese ore producers of the country.(Source : 202003-01 Annual Report Page No:98)

  • Market Cap 4,209 Cr.
  • Current Price 177
  • High / Low 196 / 119
  • Stock P/E 40.5
  • Book Value 114
  • Dividend Yield 3.38 %
  • ROCE 11.4 %
  • ROE 8.31 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Stock is providing a good dividend yield of 3.38%.
  • Company has been maintaining a healthy dividend payout of 41.20%

Cons

  • The company has delivered a poor sales growth of 4.71% over past five years.
  • Company has a low return on equity of 13.12% for last 3 years.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
280 358 333 437 280 253 256 249 152 307 268
169 211 178 274 169 170 201 242 104 301 192
Operating Profit 111 146 155 163 111 83 55 6 48 7 76
OPM % 40% 41% 46% 37% 40% 33% 22% 3% 32% 2% 28%
Other Income 49 45 47 51 49 53 45 34 -24 26 19
Interest 0 0 0 0 0 0 0 0 0 0 0
Depreciation 19 16 17 20 19 32 26 19 22 24 25
Profit before tax 140 176 185 194 140 104 74 22 2 9 70
Tax % 35% 40% 35% 28% 35% 15% 25% 38% 11% 15% 27%
Net Profit 91 105 120 140 91 89 55 13 2 7 51
EPS in Rs 3.52 4.08 4.67 5.42 3.52 3.44 2.15 0.57 0.08 0.31 2.16

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
822 632 978 1,314 1,438 1,034 976
443 562 678 786 838 779 839
Operating Profit 379 70 300 528 600 256 137
OPM % 46% 11% 31% 40% 42% 25% 14%
Other Income 317 252 221 178 191 181 55
Interest 0 0 3 0 0 0 0
Depreciation 45 53 55 62 67 96 90
Profit before tax 650 270 463 643 724 340 102
Tax % 34% 36% 34% 35% 34% 27%
Net Profit 428 173 307 417 478 248 74
EPS in Rs 12.73 5.14 11.54 16.20 18.57 10.46 3.12
Dividend Payout % 33% 49% 48% 34% 32% 57%
Compounded Sales Growth
10 Years:%
5 Years:5%
3 Years:2%
TTM:-20%
Compounded Profit Growth
10 Years:%
5 Years:-11%
3 Years:-8%
TTM:-72%
Stock Price CAGR
10 Years:-0%
5 Years:9%
3 Years:-3%
1 Year:42%
Return on Equity
10 Years:%
5 Years:11%
3 Years:13%
Last Year:8%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
168 168 133 258 258 237 237
Reserves 3,212 3,284 2,672 2,537 2,825 2,526 2,468
Borrowings 0 0 0 0 0 0 0
273 281 285 442 522 534 560
Total Liabilities 3,653 3,733 3,090 3,236 3,605 3,298 3,266
299 316 326 348 430 587 585
CWIP 54 82 116 238 297 242 257
Investments 0 0 0 23 115 7 194
3,300 3,335 2,648 2,627 2,763 2,461 2,230
Total Assets 3,653 3,733 3,090 3,236 3,605 3,298 3,266

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
28 -24 118 529 424 58
181 145 -588 -397 -254 588
-171 -101 -81 -213 -173 -562
Net Cash Flow 37 20 -550 -82 -3 84

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 8% 15% 23% 24% 11%
Debtor Days 48 82 90 53 33 47
Inventory Turnover 0.27 0.81 0.86 0.87 0.13

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
65.69 65.69 65.69 65.69 65.69 65.69 65.69 64.35 64.35 64.35 64.35 64.35
3.95 4.10 4.33 3.89 3.63 3.53 3.73 2.92 3.09 3.32 1.90 4.72
13.44 13.38 13.57 13.66 13.84 13.75 13.46 14.85 15.59 16.06 16.65 13.82
16.92 16.83 16.40 16.76 16.83 17.03 17.12 17.87 16.96 16.27 17.10 17.11

Documents