Oil India Ltd

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%).

See full details
  • Market Cap 23,532 Cr.
  • Current Price 217
  • High / Low 223 / 83.1
  • Stock P/E 5.79
  • Book Value 218
  • Dividend Yield 2.30 %
  • ROCE 14.0 %
  • ROE 16.3 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.99 times its book value
  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 24.72%

Cons

  • Tax rate seems low
  • Contingent liabilities of Rs.7939.97 Cr.
  • Promoter holding has decreased over last 3 years: -9.47%
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
3,760 3,526 3,097 3,381 3,221 2,957 4,540 4,195 2,176 6,330 6,505 6,205
2,280 2,003 1,915 2,028 1,977 1,863 4,553 3,416 1,464 5,188 4,618 4,044
Operating Profit 1,480 1,523 1,183 1,353 1,244 1,094 -13 778 712 1,142 1,887 2,161
OPM % 39% 43% 38% 40% 39% 37% -0% 19% 33% 18% 29% 35%
Other Income 561 875 -507 410 364 509 1,029 342 242 -18 815 249
Interest 162 159 155 159 157 159 170 168 160 162 169 260
Depreciation 379 381 431 407 426 432 358 427 375 459 518 472
Profit before tax 1,500 1,858 89 1,197 1,024 1,013 488 526 419 504 2,014 1,678
Tax % 29% 23% 179% 29% 35% 30% -254% 28% 9% -211% 43% 28%
Net Profit 1,067 1,423 -71 847 662 709 1,711 286 382 1,400 950 1,055
EPS in Rs 9.40 12.54 -0.65 7.81 6.10 6.54 15.78 2.64 3.52 12.91 8.76 9.72

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
6,632 7,380 9,863 9,968 9,690 9,978 9,821 9,566 10,698 13,780 18,612 17,630 21,216
3,468 3,112 5,284 5,359 6,044 6,346 6,235 6,446 6,770 8,190 13,297 11,872 15,314
Operating Profit 3,164 4,268 4,579 4,609 3,646 3,633 3,586 3,120 3,928 5,591 5,315 5,757 5,902
OPM % 48% 58% 46% 46% 38% 36% 37% 33% 37% 41% 29% 33% 28%
Other Income 954 874 1,417 1,530 1,589 1,258 1,198 793 1,812 1,251 2,147 1,116 1,288
Interest 4 13 9 3 71 349 389 441 554 624 647 660 751
Depreciation 220 820 885 848 822 865 1,070 1,180 1,327 1,541 1,786 1,844 1,824
Profit before tax 3,895 4,309 5,101 5,288 4,342 3,677 3,324 2,292 3,859 4,677 5,030 4,369 4,615
Tax % 33% 33% 32% 32% 33% 32% 37% 30% 29% 31% 0% 5%
Net Profit 2,610 2,884 3,446 3,592 2,990 2,608 2,080 1,597 2,735 3,238 4,701 3,528 3,787
EPS in Rs 21.71 23.99 28.67 29.88 24.87 21.70 17.30 13.28 24.10 29.86 43.35 32.53 34.91
Dividend Payout % 31% 31% 28% 50% 43% 46% 46% 72% 42% 34% 24% 15%
Compounded Sales Growth
10 Years:9%
5 Years:12%
3 Years:18%
TTM:42%
Compounded Profit Growth
10 Years:3%
5 Years:11%
3 Years:12%
TTM:12%
Stock Price CAGR
10 Years:-2%
5 Years:1%
3 Years:0%
1 Year:148%
Return on Equity
10 Years:14%
5 Years:13%
3 Years:16%
Last Year:16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
240 240 240 601 601 601 601 802 757 1,084 1,084 1,084
Reserves 13,525 15,357 17,499 18,648 20,080 20,900 24,577 28,718 28,273 27,890 22,126 22,582
Borrowings 38 1,027 19 1,261 10,146 9,070 9,722 14,184 12,329 15,114 12,743 19,406
4,327 4,658 5,407 4,567 4,571 6,549 5,344 7,600 7,353 8,430 20,981 12,383
Total Liabilities 18,130 21,283 23,166 25,077 35,398 37,120 40,244 51,303 48,712 52,518 56,936 55,455
1,075 990 1,058 1,202 6,475 7,251 2,813 3,827 5,121 5,236 8,294 8,041
CWIP 329 1,218 1,132 1,889 2,816 3,755 1,812 1,894 988 1,267 2,368 3,171
Investments 859 885 2,632 1,888 5,223 5,573 15,052 27,461 26,657 26,451 25,718 25,402
15,867 18,190 18,344 20,098 20,884 20,541 20,566 18,121 15,946 19,563 20,555 18,842
Total Assets 18,130 21,283 23,166 25,077 35,398 37,120 40,244 51,303 48,712 52,518 56,936 55,455

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
1,964 3,052 3,163 1,436 2,616 1,754 3,597 3,114 3,933 5,023 6,493 5,244
-1,326 152 -1,462 451 -10,064 -1,992 -2,677 -5,865 1,778 -578 -2,207 -8,526
1,836 21 -2,534 -687 6,972 -2,603 -871 2,758 -5,698 -940 -7,331 3,702
Net Cash Flow 2,473 3,225 -834 1,201 -477 -2,841 49 7 12 3,504 -3,045 420

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Debtor Days 36 46 39 33 18 87 49 39 48 35 29 38
Inventory Days
Days Payable
Cash Conversion Cycle 36 46 39 33 18 87 49 39 48 35 29 38
Working Capital Days 25 -20 -10 18 43 53 65 29 63 36 -143 49
ROCE % 34% 28% 30% 28% 17% 13% 12% 10% 10% 15% 15% 14%

Shareholding Pattern

Numbers in percentages

Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021
66.13 63.20 61.61 61.61 59.57 59.57 56.66 56.66 56.66 56.66 56.66 56.66
4.50 4.52 4.83 5.83 6.37 7.27 6.58 7.21 7.06 6.75 7.62 8.53
14.31 16.69 17.40 16.43 18.08 17.38 19.24 18.75 6.17 19.59 18.99 18.50
15.06 15.59 16.15 16.13 15.98 15.78 17.53 17.39 30.11 17.00 16.73 16.31

Documents