Oil India Ltd

₹ 198 5.24%
05 Aug - close price
About

Oil India Ltd is engaged in exploration, development and production of crude oil and natural gas, transportation of crude oil and production of LPG. It also provides various E&P related services for oil blocks.[1]

Key Points

Revenue Breakup
Presently, sale of crude oil accounts for ~76% of revenues, followed by Natural Gas (18%), transportation (pipeline) (~3%) and others (3%).

  • Market Cap 21,450 Cr.
  • Current Price 198
  • High / Low 306 / 157
  • Stock P/E 3.82
  • Book Value 282
  • Dividend Yield 4.68 %
  • ROCE 22.0 %
  • ROE 20.7 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.70 times its book value
  • Stock is providing a good dividend yield of 4.68%.
  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 22.4%
  • Debtor days have improved from 29.7 to 21.3 days.

Cons

  • Contingent liabilities of Rs.7,940 Cr.
  • Promoter holding has decreased over last 3 years: -4.95%

* 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

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
3,097 3,381 3,221 2,957 4,540 4,195 5,465 6,326 6,502 6,202 7,254 7,685 8,870
1,915 2,028 1,977 1,863 4,553 3,416 3,592 5,188 4,618 4,044 4,940 5,488 5,422
Operating Profit 1,183 1,353 1,244 1,094 -13 778 1,873 1,138 1,884 2,158 2,314 2,198 3,448
OPM % 38% 40% 39% 37% -0% 19% 34% 18% 29% 35% 32% 29% 39%
-507 410 364 509 1,029 342 54 -15 818 253 267 692 425
Interest 155 159 157 159 170 168 162 162 169 260 226 213 241
Depreciation 431 407 426 432 358 427 441 459 518 472 499 543 310
Profit before tax 89 1,197 1,024 1,013 488 526 1,325 504 2,014 1,678 1,857 2,134 3,321
Tax % 179% 29% 35% 30% -254% 28% 20% -211% 43% 28% 22% 29% 24%
Net Profit -71 847 662 709 1,711 286 892 1,400 950 1,055 1,152 1,298 2,118
EPS in Rs -0.65 7.81 6.10 6.54 15.78 2.64 8.22 12.91 8.76 9.72 10.62 11.97 19.53

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
7,380 9,863 9,968 9,690 9,978 9,821 9,566 10,698 13,780 18,612 17,630 30,011
3,112 5,284 5,359 6,044 6,346 6,235 6,446 6,770 8,190 13,297 11,872 19,511
Operating Profit 4,268 4,579 4,609 3,646 3,633 3,586 3,120 3,928 5,591 5,315 5,757 10,500
OPM % 58% 46% 46% 38% 36% 37% 33% 37% 41% 29% 33% 35%
874 1,417 1,530 1,589 1,258 1,198 793 1,812 1,251 2,147 1,116 1,254
Interest 13 9 3 71 349 389 441 554 624 647 660 940
Depreciation 820 885 848 822 865 1,070 1,180 1,327 1,541 1,786 1,844 1,824
Profit before tax 4,309 5,101 5,288 4,342 3,677 3,324 2,292 3,859 4,677 5,030 4,369 8,990
Tax % 33% 32% 32% 33% 32% 37% 30% 29% 31% 0% 5% 25%
Net Profit 2,884 3,446 3,592 2,990 2,608 2,080 1,597 2,735 3,238 4,701 3,528 5,622
EPS in Rs 23.99 28.67 29.88 24.87 21.70 17.30 13.28 24.10 29.86 43.35 32.53 51.84
Dividend Payout % 31% 28% 50% 43% 46% 46% 72% 42% 34% 24% 15% 27%
Compounded Sales Growth
10 Years: 12%
5 Years: 26%
3 Years: 30%
TTM: 70%
Compounded Profit Growth
10 Years: 5%
5 Years: 19%
3 Years: 13%
TTM: 47%
Stock Price CAGR
10 Years: -2%
5 Years: 1%
3 Years: 10%
1 Year: 18%
Return on Equity
10 Years: 14%
5 Years: 16%
3 Years: 19%
Last Year: 21%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
240 240 601 601 601 601 802 757 1,084 1,084 1,084 1,084
Reserves 15,357 17,499 18,648 20,080 20,900 24,577 28,718 28,273 27,890 22,126 22,582 29,478
1,027 19 1,261 10,146 9,070 9,722 14,184 12,329 15,114 12,743 19,406 16,721
4,658 5,407 4,567 4,571 6,549 5,344 7,600 7,353 8,430 20,981 12,383 13,536
Total Liabilities 21,283 23,166 25,077 35,398 37,120 40,244 51,303 48,712 52,518 56,936 55,455 60,818
990 1,058 1,202 6,475 7,251 2,813 3,827 5,121 5,236 8,294 8,041 15,779
CWIP 1,218 1,132 1,889 2,816 3,755 1,812 1,894 988 1,267 2,368 3,171 5,900
Investments 885 2,632 1,888 5,223 5,573 15,052 27,461 26,657 26,451 25,718 25,402 27,274
18,190 18,344 20,098 20,884 20,541 20,566 18,121 15,946 19,563 20,555 18,842 11,865
Total Assets 21,283 23,166 25,077 35,398 37,120 40,244 51,303 48,712 52,518 56,936 55,455 60,818

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
3,052 3,163 1,436 2,616 1,754 3,597 3,114 3,933 5,023 6,493 5,244 9,310
152 -1,462 451 -10,064 -1,992 -2,677 -5,865 1,778 -578 -2,207 -8,526 -4,193
21 -2,534 -687 6,972 -2,603 -871 2,758 -5,698 -940 -7,331 3,702 -5,615
Net Cash Flow 3,225 -834 1,201 -477 -2,841 49 7 12 3,504 -3,045 420 -499

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 46 39 33 18 87 49 39 48 35 29 38 21
Inventory Days 265
Days Payable 115
Cash Conversion Cycle 46 39 33 18 87 49 39 48 35 29 38 172
Working Capital Days -18 -9 20 45 55 67 32 10 -77 -139 54 24
ROCE % 28% 30% 28% 17% 13% 12% 10% 10% 15% 15% 14% 22%

Shareholding Pattern

Numbers in percentages

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
59.57 59.57 56.66 56.66 56.66 56.66 56.66 56.66 56.66 56.66 56.66 56.66
6.37 7.27 6.58 7.21 7.06 6.75 7.62 8.53 9.96 10.11 11.23 12.42
18.08 17.38 19.24 18.75 6.17 19.59 18.99 18.50 18.11 17.91 16.84 15.53
15.98 15.78 17.53 17.39 30.11 17.00 16.73 16.31 15.27 15.33 15.27 15.39

Documents