Oswal Green Tech Ltd

Oswal Green Tech Ltd

₹ 34.3 -2.14%
19 Apr - close price
About

Oswal Green Tech Ltd is engaged in trading and development of real estate projects. It also lends its surplus funds as interest bearing inter-corporate deposits. [1]

Key Points

Business Segments
Real Estate - Comprise activities in the real estate sector including development of the real estate, trading of real estate assets, etc.
Investment - Investment in equity instruments and other securities and extension of inter-corporate deposits of the surplus funds. [1]

  • Market Cap 881 Cr.
  • Current Price 34.3
  • High / Low 49.4 / 20.2
  • Stock P/E 105
  • Book Value 96.7
  • Dividend Yield 4.37 %
  • ROCE 2.38 %
  • ROE 1.53 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.35 times its book value
  • Stock is providing a good dividend yield of 4.37%.
  • Company is expected to give good quarter

Cons

  • The company has delivered a poor sales growth of -1.22% over past five years.
  • Company has a low return on equity of 1.82% over last 3 years.
  • Earnings include an other income of Rs.52.1 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: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
4.46 6.24 2.69 4.50 12.76 4.07 5.74 5.34 4.30 5.12 6.93 11.36 8.03
9.31 8.96 8.29 6.62 19.30 5.60 9.25 8.28 8.64 9.32 9.14 23.26 17.56
Operating Profit -4.85 -2.72 -5.60 -2.12 -6.54 -1.53 -3.51 -2.94 -4.34 -4.20 -2.21 -11.90 -9.53
OPM % -108.74% -43.59% -208.18% -47.11% -51.25% -37.59% -61.15% -55.06% -100.93% -82.03% -31.89% -104.75% -118.68%
24.73 21.20 20.18 21.25 20.35 19.94 19.98 21.52 18.09 18.79 17.49 8.25 7.54
Interest 0.23 0.26 0.21 0.20 0.18 0.57 0.25 0.24 0.22 0.35 0.20 0.18 0.16
Depreciation 0.93 0.92 0.88 0.91 0.90 0.89 0.99 1.00 1.00 1.09 1.06 1.13 1.15
Profit before tax 18.72 17.30 13.49 18.02 12.73 16.95 15.23 17.34 12.53 13.15 14.02 -4.96 -3.30
Tax % 77.19% 29.36% 29.87% 13.87% 34.17% 25.13% 25.94% 25.84% 33.44% 59.01% 35.73% 34.88% 16.97%
4.27 12.21 9.46 15.52 8.38 12.69 11.28 12.86 8.34 5.39 9.01 -3.23 -2.75
EPS in Rs 0.17 0.48 0.37 0.60 0.33 0.49 0.44 0.50 0.32 0.21 0.35 -0.13 -0.11
Raw PDF

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
489.91 159.32 127.99 83.63 457.91 104.64 103.10 111.71 116.23 112.91 104.57 96.94 31.44
351.28 50.95 26.08 51.16 397.82 28.82 30.38 41.86 -12.58 29.87 39.80 35.49 59.28
Operating Profit 138.63 108.37 101.91 32.47 60.09 75.82 72.72 69.85 128.81 83.04 64.77 61.45 -27.84
OPM % 28.30% 68.02% 79.62% 38.83% 13.12% 72.46% 70.53% 62.53% 110.82% 73.55% 61.94% 63.39% -88.55%
-24.36 -79.13 14.50 21.86 -7.44 -45.11 0.20 0.80 -21.86 1.85 1.16 1.94 52.07
Interest 11.32 21.00 21.06 3.15 0.49 0.30 0.26 0.30 1.19 0.98 1.16 1.06 0.89
Depreciation 2.33 1.66 1.54 3.06 3.47 2.35 1.97 1.76 3.93 3.71 3.58 4.08 4.43
Profit before tax 100.62 6.58 93.81 48.12 48.69 28.06 70.69 68.59 101.83 80.20 61.19 58.25 18.91
Tax % 21.39% 66.57% 23.65% 22.49% 26.74% -66.50% 38.85% 29.92% 29.82% 37.66% 24.73% 34.97%
79.10 2.20 71.63 37.30 35.67 46.72 43.24 48.08 71.46 50.02 46.05 37.88 8.42
EPS in Rs 3.08 0.09 2.79 1.45 1.39 1.82 1.68 1.87 2.78 1.95 1.79 1.48 0.32
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 101.69%
Compounded Sales Growth
10 Years: -5%
5 Years: -1%
3 Years: -6%
TTM: 62%
Compounded Profit Growth
10 Years: -7%
5 Years: -3%
3 Years: -24%
TTM: -81%
Stock Price CAGR
10 Years: 2%
5 Years: 20%
3 Years: 28%
1 Year: 61%
Return on Equity
10 Years: 2%
5 Years: 2%
3 Years: 2%
Last Year: 2%

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
Equity Capital 256.81 256.81 256.81 256.81 256.81 256.81 256.81 256.81 256.81 256.81 256.81 256.81
Reserves 1,757.70 1,759.89 1,831.52 1,868.69 1,927.43 1,968.47 2,010.86 2,059.00 2,129.62 2,180.05 2,226.65 2,226.01
276.50 175.00 135.00 0.00 0.00 0.00 0.00 0.00 7.58 5.31 7.08 4.67
76.88 153.58 46.87 40.27 43.69 40.19 42.29 40.44 40.78 48.53 38.53 48.28
Total Liabilities 2,367.89 2,345.28 2,270.20 2,165.77 2,227.93 2,265.47 2,309.96 2,356.25 2,434.79 2,490.70 2,529.07 2,535.77
20.49 14.56 130.41 127.39 126.09 124.73 123.17 122.03 127.77 124.13 126.52 124.35
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 97.83 71.41 375.36 234.36 172.28 138.12 47.26 9.24 6.33 112.95 155.54 152.32
2,249.57 2,259.31 1,764.43 1,804.02 1,929.56 2,002.62 2,139.53 2,224.98 2,300.69 2,253.62 2,247.01 2,259.10
Total Assets 2,367.89 2,345.28 2,270.20 2,165.77 2,227.93 2,265.47 2,309.96 2,356.25 2,434.79 2,490.70 2,529.07 2,535.77

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
-227.97 -114.53 374.49 71.58 -13.03 54.82 -13.35 -21.51 -42.88 -45.90 -57.30 -145.12
87.55 135.84 -313.30 150.57 -85.95 -50.35 9.21 20.22 46.84 49.70 54.24 186.47
-12.60 -21.71 -60.98 -142.49 -0.33 -0.10 0.00 0.00 -2.89 -2.89 0.96 -41.63
Net Cash Flow -153.02 -0.40 0.21 79.65 -99.31 4.37 -4.14 -1.28 1.07 0.90 -2.09 -0.27

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 16.39 3.44 2.85 4.50 24.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Days 194.14 2,122.92 62.02 4,426.94
Days Payable 5.07 1.65 0.00 0.00
Cash Conversion Cycle 205.45 2,124.71 2.85 4.50 86.20 0.00 0.00 0.00 0.00 0.00 4,426.94 0.00
Working Capital Days 1,194.22 2,140.35 4,009.98 5,786.06 1,102.80 4,002.41 4,217.96 4,371.67 2,458.53 2,949.19 1,478.64 3,394.45
ROCE % 6.54% 4.76% 5.34% 1.45% 2.78% 3.34% 3.16% 3.00% 5.34% 3.36% 2.53% 2.38%

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
64.33% 64.33% 64.33% 64.33% 64.32% 64.33% 64.33% 64.33% 64.33% 64.33% 64.33% 64.33%
7.32% 6.80% 5.30% 5.01% 4.98% 5.04% 3.99% 1.59% 1.55% 0.05% 0.01% 0.03%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
28.33% 28.86% 30.35% 30.64% 30.67% 30.60% 31.65% 34.06% 34.09% 35.60% 35.63% 35.63%
No. of Shareholders 1,94,7301,95,7982,01,2912,03,2822,01,5702,00,4861,99,5671,98,9871,98,0711,99,5092,00,9702,13,670

* 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