Oswal Green Tech Ltd

Oswal Green Tech Ltd

₹ 34.1 0.41%
24 Jul - close price
About

Incorporated in 1981, Oswal Greentech
Ltd is in the business of real estate activities and investment of surplus funds including inter corporate deposits[1]

Key Points

Business Overview:[1]
OGL is a part of the Abhay Oswal group. Company is in the business of trading & development of real estate projects. Further, the company also lends its surplus funds as interest-bearing inter-corporate deposits.

  • Market Cap 876 Cr.
  • Current Price 34.1
  • High / Low 49.4 / 22.6
  • Stock P/E 138
  • Book Value 96.9
  • Dividend Yield 4.39 %
  • ROCE 0.45 %
  • ROE 0.26 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.35 times its book value
  • Company is expected to give good quarter

Cons

  • The company has delivered a poor sales growth of -4.07% over past five years.
  • Company has a low return on equity of 1.22% over last 3 years.
  • Contingent liabilities of Rs.263 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

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
6.24 2.69 4.50 12.76 4.07 5.74 5.34 4.30 5.12 6.93 11.36 9.73 25.45
8.96 8.29 6.62 19.30 5.60 9.25 8.28 8.64 9.32 9.14 23.26 17.56 25.40
Operating Profit -2.72 -5.60 -2.12 -6.54 -1.53 -3.51 -2.94 -4.34 -4.20 -2.21 -11.90 -7.83 0.05
OPM % -43.59% -208.18% -47.11% -51.25% -37.59% -61.15% -55.06% -100.93% -82.03% -31.89% -104.75% -80.47% 0.20%
21.20 20.18 21.25 20.35 19.94 19.98 21.52 18.09 18.79 17.49 8.25 5.84 6.04
Interest 0.26 0.21 0.20 0.18 0.57 0.25 0.24 0.22 0.35 0.20 0.18 0.16 0.15
Depreciation 0.92 0.88 0.91 0.90 0.89 0.99 1.00 1.00 1.09 1.06 1.13 1.15 1.16
Profit before tax 17.30 13.49 18.02 12.73 16.95 15.23 17.34 12.53 13.15 14.02 -4.96 -3.30 4.78
Tax % 29.36% 29.87% 13.87% 34.17% 25.13% 25.94% 25.84% 33.44% 59.01% 35.73% -34.88% -16.97% 30.13%
12.21 9.46 15.52 8.38 12.69 11.28 12.86 8.34 5.39 9.01 -3.23 -2.75 3.34
EPS in Rs 0.48 0.37 0.60 0.33 0.49 0.44 0.50 0.32 0.21 0.35 -0.13 -0.11 0.13
Raw PDF
Upcoming result date: 31 July 2024

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
159.32 127.99 83.63 457.91 104.64 103.10 111.71 116.23 112.91 104.57 96.94 90.75
50.95 26.08 51.16 397.82 28.82 30.38 41.86 -12.58 29.87 39.80 35.49 75.38
Operating Profit 108.37 101.91 32.47 60.09 75.82 72.72 69.85 128.81 83.04 64.77 61.45 15.37
OPM % 68.02% 79.62% 38.83% 13.12% 72.46% 70.53% 62.53% 110.82% 73.55% 61.94% 63.39% 16.94%
-79.13 14.50 21.86 -7.44 -45.11 0.20 0.80 -21.86 1.85 1.16 1.94 0.35
Interest 21.00 21.06 3.15 0.49 0.30 0.26 0.30 1.19 0.98 1.16 1.06 0.69
Depreciation 1.66 1.54 3.06 3.47 2.35 1.97 1.76 3.93 3.71 3.58 4.08 4.50
Profit before tax 6.58 93.81 48.12 48.69 28.06 70.69 68.59 101.83 80.20 61.19 58.25 10.53
Tax % 66.57% 23.65% 22.49% 26.74% -66.50% 38.85% 29.92% 29.82% 37.66% 24.73% 34.97% 39.51%
2.20 71.63 37.30 35.67 46.72 43.24 48.08 71.46 50.02 46.05 37.88 6.37
EPS in Rs 0.09 2.79 1.45 1.39 1.82 1.68 1.87 2.78 1.95 1.79 1.48 0.25
Dividend Payout % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 101.69% -0.00%
Compounded Sales Growth
10 Years: -3%
5 Years: -4%
3 Years: -7%
TTM: -6%
Compounded Profit Growth
10 Years: -22%
5 Years: -33%
3 Years: -50%
TTM: -83%
Stock Price CAGR
10 Years: 1%
5 Years: 23%
3 Years: 7%
1 Year: 49%
Return on Equity
10 Years: 2%
5 Years: 2%
3 Years: 1%
Last Year: 0%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
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 1,759.89 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 2,232.63
175.00 135.00 -0.00 -0.00 -0.00 -0.00 -0.00 7.58 5.31 7.08 4.67 2.02
153.58 46.87 40.27 43.69 40.19 42.29 40.44 40.78 48.53 38.53 48.28 43.61
Total Liabilities 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 2,535.07
14.56 130.41 127.39 126.09 124.73 123.17 122.03 127.77 124.13 126.52 124.35 121.20
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 71.41 375.36 234.36 172.28 138.12 47.26 9.24 6.33 112.95 155.54 152.32 152.55
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 2,261.32
Total Assets 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 2,535.07

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-114.53 374.49 71.58 -13.03 54.82 -13.35 -21.51 -42.88 -45.90 -57.30 -145.12 -466.34
135.84 -313.30 150.57 -85.95 -50.35 9.21 20.22 46.84 49.70 54.24 186.47 474.10
-21.71 -60.98 -142.49 -0.33 -0.10 -0.00 -0.00 -2.89 -2.89 0.96 -41.63 -2.96
Net Cash Flow -0.40 0.21 79.65 -99.31 4.37 -4.14 -1.28 1.07 0.90 -2.09 -0.27 4.80

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 3.44 2.85 4.50 24.18 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 1.25
Inventory Days 2,122.92 62.02 4,426.94 3,141.36
Days Payable 1.65 -0.00 -0.00 9.16
Cash Conversion Cycle 2,124.71 2.85 4.50 86.20 -0.00 -0.00 -0.00 -0.00 -0.00 4,426.94 -0.00 3,133.45
Working Capital Days 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 3,577.68
ROCE % 4.76% 5.34% 1.45% 2.78% 3.34% 3.16% 3.00% 5.34% 3.36% 2.53% 2.38% 0.45%

Shareholding Pattern

Numbers in percentages

Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
64.33% 64.33% 64.33% 64.32% 64.33% 64.33% 64.33% 64.33% 64.33% 64.33% 64.33% 64.33%
6.80% 5.30% 5.01% 4.98% 5.04% 3.99% 1.59% 1.55% 0.05% 0.01% 0.03% 0.01%
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% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
28.86% 30.35% 30.64% 30.67% 30.60% 31.65% 34.06% 34.09% 35.60% 35.63% 35.63% 35.65%
No. of Shareholders 1,95,7982,01,2912,03,2822,01,5702,00,4861,99,5671,98,9871,98,0711,99,5092,00,9702,13,6702,17,064

* 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