Orissa Minerals Development Company Ltd

Orissa Minerals Development Company Ltd

₹ 6,766 -0.49%
21 Feb 4:12 p.m.
About

Orissa Minerals Development Company Limited was incorporated in 1918. It operates various Iron Ore and Manganese Ore in various districts through leases. [1]

Key Points

Status of Operation
The company’s mines remained inoperative and it has not generated any operating revenues in the past few years. It has been working towards the resumption of mining operations in Bagiaburu, Belkundi & Bhadrasahi mines. For this, the company paid compensation along with interest of Rs. 876 Cr by availing loan of Rs.310 Cr, acquiring clearance from Govt. of Odisha and Supreme Court. Also, Stage-II Forest Clearance for Bagiaburu mine is in the advanced stage. [1]

  • Market Cap 4,062 Cr.
  • Current Price 6,766
  • High / Low 8,344 / 2,295
  • Stock P/E
  • Book Value -43.0
  • Dividend Yield 0.00 %
  • ROCE -1.48 %
  • ROE %
  • Face Value 1.00

Pros

  • Company has reduced debt.
  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.
  • Earnings include an other income of Rs.5.83 Cr.
  • Company's cost of borrowing seems high

* 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

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.00 0.00 3.90 40.08 29.73 8.97 15.46 5.20 7.91 6.96 3.40 16.62 28.28
10.30 6.35 11.18 17.17 18.65 10.87 13.30 7.46 11.74 14.55 9.18 13.61 15.84
Operating Profit -10.30 -6.35 -7.28 22.91 11.08 -1.90 2.16 -2.26 -3.83 -7.59 -5.78 3.01 12.44
OPM % -186.67% 57.16% 37.27% -21.18% 13.97% -43.46% -48.42% -109.05% -170.00% 18.11% 43.99%
4.86 7.21 1.17 1.60 2.43 1.73 5.25 2.58 1.01 2.12 1.70 1.77 0.24
Interest 8.07 7.31 8.12 6.92 7.79 7.17 7.37 6.69 5.51 4.86 10.28 7.46 7.35
Depreciation 0.51 0.49 0.99 0.49 13.41 0.42 0.66 0.59 0.55 0.43 0.56 0.56 3.01
Profit before tax -14.02 -6.94 -15.22 17.10 -7.69 -7.76 -0.62 -6.96 -8.88 -10.76 -14.92 -3.24 2.32
Tax % 1.71% 205.62% -14.52% 0.76% 37.84% -19.20% -209.68% 15.95% -0.11% 101.12% 0.00% 159.26% 0.00%
-13.77 7.33 -17.43 16.97 -4.78 -9.25 -1.91 -5.86 -8.89 0.12 -14.91 1.92 2.32
EPS in Rs -22.95 12.22 -29.05 28.28 -7.97 -15.42 -3.18 -9.77 -14.82 0.20 -24.85 3.20 3.87
Raw PDF

Profit & Loss

Figures in Rs. Crores

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
2 0 0 0 0 0 0 0 0 0 83 36 55
54 45 49 40 43 45 296 673 53 36 57 47 53
Operating Profit -53 -45 -49 -40 -43 -45 -296 -673 -53 -36 25 -11 2
OPM % -3,470% 31% -31% 4%
60 80 75 75 69 62 54 54 28 17 6 10 6
Interest 0 0 0 0 0 0 1 4 21 32 30 24 30
Depreciation -1 9 9 9 7 5 15 15 2 2 15 2 5
Profit before tax 8 26 17 26 19 12 -258 -638 -48 -52 -14 -27 -27
Tax % 58% 51% 63% 32% 44% 47% 2% 29% -59% 24% -7% 39%
3 13 6 18 11 7 -253 -452 -77 -40 -14 -17 -11
EPS in Rs 5.73 21.43 10.43 29.50 18.23 10.93 -421.60 -752.72 -127.82 -66.08 -24.15 -27.57 -17.58
Dividend Payout % 15% 15% 10% 15% 15% 13% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 47%
Compounded Profit Growth
10 Years: %
5 Years: 14%
3 Years: 21%
TTM: 58%
Stock Price CAGR
10 Years: 12%
5 Years: 51%
3 Years: 41%
1 Year: 160%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

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 1 1 1 1 1 1 1 1 1 1 1 1 1
Reserves 802 812 818 826 836 840 586 134 56 17 3 -13 -26
0 0 0 0 0 0 40 123 310 312 348 182 97
90 100 95 97 136 138 377 429 87 85 114 226 319
Total Liabilities 892 913 913 924 972 979 1,004 687 454 416 466 395 390
88 90 84 69 62 57 44 29 27 25 31 29 28
CWIP 3 1 1 2 2 1 1 0 1 3 3 3 3
Investments 4 4 4 4 3 3 0 0 0 0 0 0 0
798 818 824 850 906 918 959 657 425 387 431 363 359
Total Assets 892 913 913 924 972 979 1,004 687 454 416 466 395 390

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-57 -81 -8 -56 -38 -55 -44 -520 -171 -23 102 -60
57 61 73 88 52 160 712 -204 164 28 -41 48
-1 -1 -2 -1 -3 -2 -2 -4 -21 -32 -30 -24
Net Cash Flow -2 -21 62 31 11 103 667 -729 -29 -27 31 -37

Ratios

Figures in Rs. Crores

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 291 0 0
Inventory Days 9,261 22,174 1,601 28,480 53,847 1,167
Days Payable 1,530 1,460 152 5,718 6,512 161
Cash Conversion Cycle 8,022 1,006 0
Working Capital Days 4,774 -240 -1,672
ROCE % 1% 3% 2% 3% 2% 2% -35% -143% -8% -8% 5% -1%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
50.01% 50.01% 50.01% 50.01% 50.01% 50.01% 50.01% 50.01% 50.01% 50.01% 50.01% 50.01%
3.17% 3.17% 3.17% 3.17% 0.20% 0.20% 0.23% 0.25% 0.30% 0.32% 0.50% 1.23%
12.45% 12.45% 12.45% 12.45% 10.11% 9.63% 9.63% 9.22% 9.10% 9.15% 11.17% 10.92%
34.37% 34.37% 34.37% 34.37% 39.67% 40.15% 40.12% 40.52% 40.58% 40.51% 38.31% 37.82%
No. of Shareholders 18,53118,53118,53118,53124,46620,86520,31919,30919,38018,13817,24919,704

* 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