Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 03 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Orient Green Power Company Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 3, 2024, 9:33 pm

Market Cap 2,093 Cr.
Current Price 17.9
High / Low32.0/16.6
Stock P/E82.9
Book Value 9.51
Dividend Yield0.00 %
ROCE6.97 %
ROE4.44 %
Face Value 10.0
PEG Ratio6.70

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Orient Green Power Company Ltd

Competitors of Orient Green Power Company Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
IND Renewable Energy Ltd 16.6 Cr. 11.926.8/11.0553 18.70.00 %0.07 %0.34 % 10.0
GMR Power & Urban Infra Ltd 8,246 Cr. 115169/38.6 11.10.00 %11.4 %% 5.00
Gita Renewable Energy Ltd 64.7 Cr. 157310/107249 32.20.00 %2.71 %1.91 % 10.0
SJVN Ltd 46,015 Cr. 117170/81.049.8 37.21.54 %4.99 %5.90 % 10.0
Rattanindia Power Ltd 7,271 Cr. 13.521.1/7.90 8.300.00 %8.39 %% 10.0
Industry Average67,447.95 Cr258.6286.6897.230.73%8.57%10.56%8.22

All Competitor Stocks of Orient Green Power Company Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales51387511583387810828447912234
Expenses24282222222124211923212220
Operating Profit27105493601754879225810014
OPM %53%26%71%81%73%44%69%80%31%49%74%82%41%
Other Income65320-113-6479-7156
Interest32353231302828272628212020
Depreciation23222222222221212121212121
Profit before tax-21-432606-3293410-19975-21
Tax %0%0%0%0%0%0%0%0%0%0%0%0%0%
Net Profit-21-432606-3293410-19975-21
EPS in Rs-0.21-0.440.010.630.06-0.340.090.350.10-0.210.090.76-0.21

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales251422413340296380357323369257311258279
Expenses1902352259810010613310712393878785
Operating Profit61187188242195274224216246164224171194
OPM %24%44%46%71%66%72%63%67%67%64%72%66%69%
Other Income32389-83-158-64242198225323
Interest10819026626222522521119315413812210889
Depreciation661101431431531371241149291898383
Profit before tax-80-75-212-245-341-93-69-4920-57363345
Tax %-2%-9%2%1%0%-3%-3%-0%0%0%0%0%
Net Profit-82-82-208-244-340-96-71-4920-57363345
EPS in Rs-1.13-1.14-2.53-3.14-3.48-0.97-0.75-0.500.24-0.590.360.330.43
Dividend Payout %0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)0.00%-153.66%-17.31%-39.34%71.76%26.04%30.99%140.82%-385.00%163.16%-8.33%
Change in YoY Net Profit Growth (%)0.00%-153.66%136.35%-22.04%111.11%-45.72%4.94%109.83%-525.82%548.16%-171.49%

Orient Green Power Company Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:-4%
5 Years:-3%
3 Years:2%
TTM:-6%
Compounded Profit Growth
10 Years:8%
5 Years:22%
3 Years:35%
TTM:-42%
Stock Price CAGR
10 Years:2%
5 Years:53%
3 Years:23%
1 Year:-17%
Return on Equity
10 Years:-8%
5 Years:0%
3 Years:3%
Last Year:4%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 7:56 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital4685685687407407517517517517517519811,173
Reserves7734882581-145-219-255-239-295-261-227-193-58
Borrowings1,9432,2272,1582,0591,9601,5891,5081,3531,3271,2381,091754602
Other Liabilities351230281233284252232222111103787656
Total Liabilities3,5363,5133,2653,0332,8392,3732,2362,0871,8951,8311,6921,6181,773
Fixed Assets2,0262,9202,8532,5492,3451,8811,7621,7311,6391,5431,4631,3931,365
CWIP983718356600051114
Investments0001000020000
Other Assets527521404481488485468356254289224214394
Total Assets3,5363,5133,2653,0332,8392,3732,2362,0871,8951,8311,6921,6181,773

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-46192324215306324262267187220229250
Cash from Investing Activity +-525-293-1-692348-192561213-2
Cash from Financing Activity +59061-323-143-331-371-243-294-243-246-229-189
Net Cash Flow19-4013-210-15-5358

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow61.00186.00186.00240.00193.00273.00223.00215.00245.00163.00223.00170.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days69909812811299110106147194159110
Inventory Days
Days Payable
Cash Conversion Cycle69909812811299110106147194159110
Working Capital Days-329-211-275-287-526-76-51-139413316668
ROCE %4%2%3%2%5%6%7%9%4%8%7%7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters48.06%34.53%34.53%34.53%32.53%32.53%32.48%32.48%29.42%29.42%29.42%26.89%
FIIs0.00%0.49%1.06%0.98%0.20%0.01%0.00%0.82%1.29%0.48%0.51%0.62%
DIIs4.96%4.19%4.17%4.17%3.97%3.58%3.58%2.74%2.73%2.73%2.73%1.35%
Public46.98%60.79%60.24%60.33%63.30%63.88%63.95%63.96%66.55%67.36%67.33%71.14%
No. of Shareholders2,09,8984,00,6214,22,8574,23,5324,12,5194,06,7103,94,3214,74,0065,70,6807,37,7507,71,5648,43,329

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)0.410.430.58-0.770.31
Diluted EPS (Rs.)0.410.430.58-0.770.31
Cash EPS (Rs.)1.231.551.660.451.56
Book Value[Excl.RevalReserv]/Share (Rs.)7.976.866.395.946.68
Book Value[Incl.RevalReserv]/Share (Rs.)7.976.866.395.946.68
Revenue From Operations / Share (Rs.)2.763.444.143.424.91
PBDIT / Share (Rs.)2.002.703.042.263.73
PBIT / Share (Rs.)1.161.601.861.052.52
PBT / Share (Rs.)0.390.460.62-0.780.47
Net Profit / Share (Rs.)0.390.440.47-0.750.26
NP After MI And SOA / Share (Rs.)0.370.460.46-0.760.30
PBDIT Margin (%)72.4478.5673.5466.2176.00
PBIT Margin (%)42.0546.4545.0130.7751.20
PBT Margin (%)14.2713.5814.98-23.039.61
Net Profit Margin (%)14.1712.9011.51-22.205.38
NP After MI And SOA Margin (%)13.4813.5811.26-22.416.25
Return on Networth / Equity (%)4.636.707.14-12.614.50
Return on Capital Employeed (%)7.988.088.784.8510.25
Return On Assets (%)2.252.071.90-3.031.10
Long Term Debt / Equity (X)0.791.812.232.542.41
Total Debt / Equity (X)0.932.052.482.582.46
Asset Turnover Ratio (%)0.160.010.020.020.04
Current Ratio (X)1.081.030.980.680.87
Quick Ratio (X)1.061.010.980.670.87
Interest Coverage Ratio (X)2.451.881.881.231.83
Interest Coverage Ratio (Post Tax) (X)1.421.111.150.571.23
Enterprise Value (Cr.)2502.491731.252111.421309.221348.49
EV / Net Operating Revenue (X)9.236.706.805.103.65
EV / EBITDA (X)12.758.539.247.704.81
MarketCap / Net Operating Revenue (X)6.802.642.960.610.29
Price / BV (X)2.341.301.880.340.21
Price / Net Operating Revenue (X)6.802.642.960.610.29
EarningsYield0.010.050.03-0.360.21

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Orient Green Power Company Ltd as of December 3, 2024 is: 35.70

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 3, 2024, Orient Green Power Company Ltd is Undervalued by 99.44% compared to the current share price 17.90

Intrinsic Value of Orient Green Power Company Ltd as of December 3, 2024 is: 40.12

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 3, 2024, Orient Green Power Company Ltd is Undervalued by 124.13% compared to the current share price 17.90

Last 5 Year EPS CAGR: 12.37%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock is trading at a low valuation with an average P/B ratio of 1.64 and average Dividend Yield of 43.10%.
  2. The stock has a low average Working Capital Days of -108.92, which is a positive sign.
  1. The stock has a low average ROCE of 5.33%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 118.50, which may not be favorable.
  3. The company has higher borrowings (1,523.77) compared to reserves (-28.62), which may suggest financial risk.
  4. The company has not shown consistent growth in sales (327.38) and profit (-83.62).

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Orient Green Power Company Ltd:
    1. Net Profit Margin: 14.17%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 7.98% (Industry Average ROCE: 8.57%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 4.63% (Industry Average ROE: 9.18%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 1.42
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.06
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 82.9 (Industry average Stock P/E: 67.84)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.93
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Orient Green Power Company Ltd. is a Public Limited Listed company incorporated on 06/12/2006 and has its registered office in the State of Tamil Nadu, India. Company’s Corporate Identification Number(CIN) is L40108TN2006PLC061665 and registration number is 061665. Currently Company is involved in the business activities of Repair and maintenance of engines and turbines excluding aircraft, vehicle and cycle engines. Company’s Total Operating Revenue is Rs. 29.78 Cr. and Equity Capital is Rs. 750.72 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Power - Generation/DistributionBascon Futura SV, 4th Floor, Chennai (Madras) Tamil Nadu 600017complianceofficer@orientgreenpower.com
http://www.orientgreenpower.com
Management
NamePosition Held
Mr. K S SripathiChairman & Ind.Director
Mr. T ShivaramanManaging Director & CEO
Mr. P Krishna KumarNon Exe.Non Ind.Director
Ms. Chandra RameshInd. Non-Executive Director
Mr. R GanapathiInd. Non-Executive Director
Ms. S M SwathiInd. Non-Executive Director

FAQ

What is the latest intrinsic value of Orient Green Power Company Ltd?

The latest intrinsic value of Orient Green Power Company Ltd as on 03 December 2024 is ₹35.70, which is 99.44% higher than the current market price of ₹17.90. The stock has a market capitalization of 2,093 Cr. and recorded a high/low of ₹32.0/16.6 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹-58 Cr and total liabilities of ₹1,773 Cr.

What is the Market Cap of Orient Green Power Company Ltd?

The Market Cap of Orient Green Power Company Ltd is 2,093 Cr..

What is the current Stock Price of Orient Green Power Company Ltd as on 03 December 2024?

The current stock price of Orient Green Power Company Ltd as on 03 December 2024 is 17.9.

What is the High / Low of Orient Green Power Company Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Orient Green Power Company Ltd stocks is 32.0/16.6.

What is the Stock P/E of Orient Green Power Company Ltd?

The Stock P/E of Orient Green Power Company Ltd is 82.9.

What is the Book Value of Orient Green Power Company Ltd?

The Book Value of Orient Green Power Company Ltd is 9.51.

What is the Dividend Yield of Orient Green Power Company Ltd?

The Dividend Yield of Orient Green Power Company Ltd is 0.00 %.

What is the ROCE of Orient Green Power Company Ltd?

The ROCE of Orient Green Power Company Ltd is 6.97 %.

What is the ROE of Orient Green Power Company Ltd?

The ROE of Orient Green Power Company Ltd is 4.44 %.

What is the Face Value of Orient Green Power Company Ltd?

The Face Value of Orient Green Power Company Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Orient Green Power Company Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE