Om Infra Ltd
Om Infra Limited, is an infrastructure co., having diverse business activities and interests related to Hydro-mechanical equipment, turnkey solutions for steel fabrication, Hydropower developments, Real Estate, Entertainment centers, and Hotels. [1]
- Market Cap ₹ 1,325 Cr.
- Current Price ₹ 138
- High / Low ₹ 159 / 39.0
- Stock P/E 18.8
- Book Value ₹ 75.7
- Dividend Yield 0.36 %
- ROCE 7.92 %
- ROE 3.41 %
- Face Value ₹ 1.00
Pros
- Company is expected to give good quarter
- Company has been maintaining a healthy dividend payout of 31.8%
- Company's working capital requirements have reduced from 270 days to 138 days
Cons
- Company has a low return on equity of 2.14% over last 3 years.
- Earnings include an other income of Rs.49.0 Cr.
* 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.
Peer comparison
Sector: Infrastructure Developers & Operators Industry: Engineering - Turnkey Services
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
213 | 372 | 333 | 222 | 189 | 244 | 294 | 215 | 187 | 228 | 289 | 720 | 1,102 | |
156 | 304 | 275 | 182 | 137 | 200 | 234 | 194 | 190 | 191 | 257 | 663 | 1,001 | |
Operating Profit | 57 | 68 | 59 | 41 | 52 | 44 | 60 | 21 | -3 | 38 | 32 | 57 | 101 |
OPM % | 27% | 18% | 18% | 18% | 27% | 18% | 21% | 10% | -2% | 16% | 11% | 8% | 9% |
8 | 3 | 6 | 16 | 8 | 14 | 28 | 34 | 53 | 13 | 21 | 29 | 49 | |
Interest | 24 | 18 | 9 | 14 | 13 | 19 | 17 | 18 | 23 | 23 | 31 | 26 | 26 |
Depreciation | 12 | 10 | 8 | 9 | 7 | 11 | 12 | 10 | 9 | 8 | 7 | 7 | 8 |
Profit before tax | 29 | 43 | 47 | 35 | 39 | 28 | 60 | 27 | 18 | 19 | 15 | 52 | 117 |
Tax % | 16% | 26% | 19% | 16% | 20% | 28% | 27% | 40% | 1% | 57% | 26% | 36% | |
24 | 32 | 38 | 29 | 31 | 20 | 43 | 16 | 18 | 8 | 11 | 34 | 70 | |
EPS in Rs | 2.49 | 3.33 | 3.97 | 3.02 | 3.23 | 2.07 | 4.50 | 1.67 | 1.85 | 0.87 | 1.15 | 3.48 | 7.32 |
Dividend Payout % | 4% | 3% | 5% | 7% | 9% | 10% | 8% | 15% | 11% | 46% | 35% | 14% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 20% |
3 Years: | 57% |
TTM: | 119% |
Compounded Profit Growth | |
---|---|
10 Years: | -3% |
5 Years: | -12% |
3 Years: | 11% |
TTM: | 3495% |
Stock Price CAGR | |
---|---|
10 Years: | 22% |
5 Years: | 37% |
3 Years: | 90% |
1 Year: | 225% |
Return on Equity | |
---|---|
10 Years: | 4% |
5 Years: | 2% |
3 Years: | 2% |
Last Year: | 3% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves | 419 | 450 | 504 | 530 | 558 | 593 | 630 | 645 | 630 | 643 | 658 | 687 | 720 |
162 | 110 | 67 | 88 | 89 | 104 | 116 | 111 | 97 | 101 | 108 | 109 | 90 | |
74 | 98 | 106 | 70 | 114 | 116 | 82 | 185 | 219 | 211 | 189 | 292 | 288 | |
Total Liabilities | 665 | 668 | 686 | 697 | 771 | 823 | 838 | 950 | 956 | 965 | 965 | 1,097 | 1,107 |
153 | 146 | 140 | 129 | 154 | 169 | 161 | 131 | 127 | 118 | 118 | 115 | 119 | |
CWIP | 1 | 1 | 1 | 2 | 0 | 1 | 5 | 3 | 1 | 1 | 1 | 1 | 1 |
Investments | 114 | 129 | 130 | 130 | 134 | 181 | 177 | 178 | 165 | 162 | 160 | 139 | 146 |
396 | 392 | 416 | 437 | 482 | 472 | 496 | 639 | 663 | 685 | 687 | 842 | 841 | |
Total Assets | 665 | 668 | 686 | 697 | 771 | 823 | 838 | 950 | 956 | 965 | 965 | 1,097 | 1,107 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
9 | 100 | 69 | 34 | 44 | -8 | 90 | 13 | -11 | 16 | 37 | 17 | |
-29 | -13 | 28 | -25 | -55 | -7 | -23 | -10 | 8 | 16 | 14 | 26 | |
19 | -87 | -42 | -3 | -12 | 3 | -46 | -9 | -12 | -29 | -50 | -28 | |
Net Cash Flow | -1 | 0 | 55 | 6 | -22 | -12 | 21 | -5 | -15 | 4 | 1 | 14 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 143 | 100 | 64 | 97 | 159 | 128 | 92 | 147 | 186 | 169 | 106 | 122 |
Inventory Days | 315 | 125 | 146 | 270 | 414 | 367 | 358 | 711 | 599 | 764 | 1,798 | 157 |
Days Payable | 89 | 140 | 190 | 154 | 257 | 167 | 134 | 219 | 220 | 363 | 967 | 182 |
Cash Conversion Cycle | 368 | 84 | 19 | 214 | 316 | 329 | 316 | 639 | 565 | 570 | 938 | 97 |
Working Capital Days | 260 | 96 | 81 | 160 | 216 | 348 | 249 | 303 | 378 | 375 | 296 | 138 |
ROCE % | 9% | 10% | 10% | 7% | 8% | 7% | 10% | 6% | 5% | 6% | 4% | 8% |
Documents
Announcements
- Certificate From Practicing Company Secretary Under Regulation 40(9) Of SEBI (LODR) Regulations, 2015 23 Apr
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
18 Apr - Management participated in Green Portfolio Pvt. Ltd.'s interview series called 'Green Sharks' on 26th March 2024 (Tuesday) from 12:30 PM - 02:00 PM IST. The …
- Compliance Certificate Under Regulation 7(3) Of SEBI (LODR) Regulations, 2015 For The Year Ended 31St March, 2024 16 Apr
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Apr - Om Infra hereby submit Newspaper publication of the advertisement of the notice of postal ballot
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
15 Apr - Om Infra hereby enclose a certificate under Regulation 74(5) of SEBI (depositories and Participants) Regulations, 2018 for the quarter ended 31st March, 2024
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Feb 2024TranscriptPPT
-
Feb 2024Transcript PPT REC
-
Nov 2023Transcript PPT
-
Sep 2023Transcript PPT REC
-
Jun 2023TranscriptNotesPPTREC
-
May 2023TranscriptPPTREC
-
May 2023Transcript PPT
-
Apr 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Jun 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Oct 2021TranscriptNotesPPT
-
Jul 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Sep 2020TranscriptNotesPPT
-
Jul 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Mar 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Sep 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Sep 2017TranscriptNotesPPT
-
May 2017Transcript PPT
-
Mar 2017TranscriptNotesPPT
-
Aug 2016TranscriptNotesPPT
-
Jun 2016Transcript PPT
-
Feb 2016Transcript PPT
Business Segments
Engineering - Hydro-mechanical Equipment, Gates, Hoist, Turnkey Solutions.
Real Estate - Hotel-cum-Revolving Restaurant, Multiplex, IT Park, Turnkey Solutions, Residential, Commercial, etc.
Infrastructure - Silo project.
Hotels & Hostels segment [1][2]