Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Oil India Ltd

Share Price and Basic Stock Data

Last Updated: September 6, 2024, 11:24 pm

Market Cap 1,01,972 Cr.
Current Price 627
High / Low768/180
Stock P/E13.0
Book Value 297
Dividend Yield1.67 %
ROCE17.7 %
ROE18.0 %
Face Value 10.0
PEG Ratio2.72

Data Source: screener.in

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

Competitors of Oil India Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Dolphin Offshore Enterprises (India) Ltd 2,528 Cr. 630949/26.0204 55.30.00 %0.97 %3.22 % 1.00
Deep Energy Resources Ltd 1,018 Cr. 317348/134707 1210.00 %0.39 %0.35 % 10.0
Selan Explorations Technology Ltd 1,409 Cr. 9281,100/36030.7 2590.00 %12.3 %8.69 % 10.0
Oil & Natural Gas Corpn Ltd (ONGC) 3,88,417 Cr. 309345/1808.52 2683.97 %18.4 %16.3 % 5.00
Jindal Drilling & Industries Ltd 1,912 Cr. 660915/49716.4 4060.08 %12.1 %10.1 % 5.00
Industry Average46,499.64N/A98.06N/AN/A9.678.37N/A

Oil India Ltd Quarterly Results

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales6,3266,5026,2027,2546,7838,87010,6788,2599,3027,8526,2087,4979,614
Expenses5,1884,6184,0444,9404,5855,4225,8045,5555,3944,5493,9324,0276,171
Operating Profit1,1381,8842,1582,3142,1983,4484,8742,7033,9083,3032,2773,4693,443
OPM %18%29%35%32%32%39%46%33%42%42%37%46%36%
Other Income-15818253267692425171727132173259-1,983635
Interest162169260226213241244258246153214279236
Depreciation459518472499543310468511530438478499576
Profit before tax5042,0141,6781,8572,1343,3214,3332,6623,2642,8851,8437083,266
Tax %-211%43%28%22%29%24%25%21%23%31%24%10%20%
Net Profit1,5681,1421,2151,4541,5232,5273,2302,1162,5291,9801,3996402,608
EPS in Rs12.918.769.7210.6211.9719.5325.8717.4921.0716.0713.163.8821.64

Last Updated: July 10, 2024, 8:14 pm

Quarterly Chart

Oil India Ltd Profit & Loss

Last Updated: July 10, 2024, 8:14 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales9,8639,9689,6909,9789,8219,56610,69813,78018,61217,61625,90636,09731,171
Expenses5,2845,3596,0446,3466,2356,4466,7708,19013,29711,92815,40520,82918,679
Operating Profit4,5794,6093,6463,6333,5863,1203,9285,5915,3155,68910,50015,26812,492
OPM %46%46%38%36%37%33%37%41%29%32%41%42%40%
Other Income1,4171,5301,5891,2581,1987931,8121,2512,1471,1851,254724-917
Interest9371349389441554624647660940901882
Depreciation8858488228651,0701,1801,3271,5411,7861,8441,8241,9471,990
Profit before tax5,1015,2884,3423,6773,3242,2923,8594,6775,0304,3698,99013,1448,702
Tax %32%32%33%32%37%30%29%31%0%5%25%25%
Net Profit3,4463,5922,9902,6082,0801,5972,7353,2385,0054,1466,7199,8546,627
EPS in Rs28.6729.8824.8721.7017.3013.2824.1029.8643.3532.5351.8480.4954.75
Dividend Payout %28%50%43%46%46%72%42%34%24%15%27%25%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)4.24%-16.76%-12.78%-20.25%-23.22%71.26%18.39%54.57%-17.16%62.06%46.66%
Change in YoY Net Profit Growth (%)0.00%-21.00%3.98%-7.47%-2.98%94.48%-52.87%36.18%-71.73%79.22%-15.40%

Growth

Compounded Sales Growth
10 Years:13%
5 Years:19%
3 Years:23%
TTM:-10%
Compounded Profit Growth
10 Years:10%
5 Years:15%
3 Years:28%
TTM:-10%
Stock Price CAGR
10 Years:12%
5 Years:43%
3 Years:77%
1 Year:232%
Return on Equity
10 Years:16%
5 Years:20%
3 Years:21%
Last Year:18%

Last Updated: August 2, 2024, 5:28 pm

Oil India Ltd Balance Sheet

Last Updated: July 10, 2024, 8:14 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital2406016016016018027571,0841,0841,0841,0841,0841,084
Reserves17,49918,64820,08020,90024,57728,71828,27327,89022,12622,58229,47837,39739,060
Borrowings191,26110,1469,0709,72214,18412,32915,11412,74319,71816,72118,83222,404
Other Liabilities5,4074,5674,5716,5495,3447,6007,3538,43020,98112,15113,84616,86617,974
Total Liabilities23,16625,07735,39837,12040,24451,30348,71252,51856,93655,53561,12974,17980,522
Fixed Assets1,0581,2026,4757,2512,8133,8275,1215,2368,2946,0976,1856,88518,667
CWIP1,1321,8892,8163,7551,8121,8949881,2672,3683,1715,90011,95315,934
Investments2,6321,8885,2235,57315,05227,46126,65726,45125,71824,01027,09927,92428,934
Other Assets18,34420,09820,88420,54120,56618,12115,94619,56320,55522,25821,94427,41716,988
Total Assets23,16625,07735,39837,12040,24451,30348,71252,51856,93655,53561,12974,17980,522

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 1,4362,6161,7543,5973,1143,9335,0236,4935,2359,31011,41010,933
Cash from Investing Activity 451-10,064-1,992-2,677-5,8651,778-578-2,207-8,517-4,192-9,130-12,601
Cash from Financing Activity -6876,972-2,603-8712,758-5,698-940-7,3313,702-5,615-2,5211,637
Net Cash Flow1,201-477-2,841497123,504-3,045420-498-241-31

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow4.003.00-7.00-6.00-6.00-11.00-9.00-10.00-7.00-14.00-6.00-3.00

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 Days331887493948352938252438
Inventory Days333350286244238
Days Payable1051401158384
Cash Conversion Cycle33188749394835257249196185192
Working Capital Days204555673210-77-1394724284
ROCE %28%17%13%12%10%10%15%15%13%21%25%18%

Financial Efficiency Indicators Chart

Oil India Ltd Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters56.66%56.66%56.66%56.66%56.66%56.66%56.66%56.66%56.66%56.66%56.66%56.66%
FIIs8.53%9.96%10.11%11.23%12.42%11.78%11.52%11.41%11.03%11.26%10.99%9.52%
DIIs18.50%18.11%17.91%16.84%15.53%15.37%16.04%16.26%16.36%15.89%15.98%17.66%
Government0.00%0.00%0.00%0.00%0.00%9.87%9.87%9.87%9.87%9.87%9.87%9.87%
Public16.31%15.27%15.33%15.27%15.39%6.32%5.91%5.81%6.11%6.32%6.51%6.30%
No. of Shareholders1,89,5591,82,7891,99,4482,19,7672,30,3902,48,4572,32,6362,27,9262,25,9922,37,2392,82,3493,37,708

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India CPSE ETF23,482,4412.61716.682,740,3402024-09-05756.92%
ICICI Prudential Multicap Fund8,010,4282.57244.482,740,3402024-09-05192.32%
ICICI Prudential Large & Mid Cap Fund4,593,5521.45140.22,740,3402024-09-0567.63%
HSBC Midcap Fund3,249,4001.1299.172,740,3402024-09-0518.58%
ICICI Prudential Multi Asset Fund3,152,2610.3496.212,740,3402024-09-0515.03%
UTI Mid Cap Fund2,740,3400.8983.642,740,3402024-09-050%
UTI Value Fund2,700,0001.0382.42,740,3402024-09-05-1.47%
ICICI Prudential Dividend Yield Equity Fund1,810,0001.955.242,740,3402024-09-05-33.95%
ICICI Prudential PSU Equity Fund1,800,5413.3854.952,740,3402024-09-05-34.29%
NJ Balanced Advantage Fund1,592,1041.3148.592,740,3402024-09-05-41.9%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)58.4280.4951.8432.5343.35
Diluted EPS (Rs.)58.4280.4951.8432.5343.35
Cash EPS (Rs.)79.79108.7977.7550.3752.88
Book Value[Excl.RevalReserv]/Share (Rs.)485.29385.95305.94228.79223.90
Book Value[Incl.RevalReserv]/Share (Rs.)485.29385.95305.94228.79223.90
Revenue From Operations / Share (Rs.)299.39332.88238.89162.57190.33
PBDIT / Share (Rs.)127.69147.43107.3762.6561.19
PBIT / Share (Rs.)108.06129.4790.5445.6544.72
PBT / Share (Rs.)77.36121.1781.8735.4136.64
Net Profit / Share (Rs.)60.1690.8360.9333.3636.41
NP After MI And SOA / Share (Rs.)58.4280.4951.8432.5343.35
PBDIT Margin (%)42.6544.2844.9438.5332.14
PBIT Margin (%)36.0938.8937.9028.0723.49
PBT Margin (%)25.8336.4034.2721.7819.25
Net Profit Margin (%)20.0927.2825.5020.5219.13
NP After MI And SOA Margin (%)19.5124.1821.7020.0122.77
Return on Networth / Equity (%)13.1022.6818.3914.9020.25
Return on Capital Employeed (%)15.0621.5018.1711.1111.72
Return On Assets (%)6.8711.819.246.388.28
Long Term Debt / Equity (X)0.390.470.530.630.54
Total Debt / Equity (X)0.480.480.530.810.54
Asset Turnover Ratio (%)0.390.370.270.160.25
Current Ratio (X)1.171.661.490.970.83
Quick Ratio (X)0.851.070.910.670.63
Inventory Turnover Ratio (X)1.230.000.000.000.00
Dividend Payout Ratio (NP) (%)0.0018.0120.5758.0249.78
Dividend Payout Ratio (CP) (%)0.0014.7215.5338.1036.08
Earning Retention Ratio (%)0.0081.9979.4341.9850.22
Cash Earning Retention Ratio (%)0.0085.2884.4761.9063.92
Interest Coverage Ratio (X)14.3717.7512.3810.2910.26
Interest Coverage Ratio (Post Tax) (X)10.2211.938.037.167.46
Enterprise Value (Cr.)87065.0845749.8643338.7932262.8418550.19
EV / Net Operating Revenue (X)2.681.271.671.830.89
EV / EBITDA (X)6.292.863.724.752.80
MarketCap / Net Operating Revenue (X)2.000.750.990.750.43
Retention Ratios (%)0.0081.9879.4241.9750.21
Price / BV (X)1.350.700.840.560.38
Price / Net Operating Revenue (X)2.000.750.990.750.43
EarningsYield0.090.310.210.260.52

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹706.59

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.

Undervalued: 12.69% compared to the current price ₹627.00

Intrinsic Value: 740.37

Calculation basis:

  • Fair 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.

Undervalued: 18.08% compared to the current price ₹627.00

Last 5 Year EPS CAGR: 4.78%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 16.42%, which is a positive sign.
  2. The stock has a low average Working Capital Days of 9.67, which is a positive sign.
  3. The company has higher reserves (27,327.00 cr) compared to borrowings (13,656.75 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (15.69 cr) and profit (5.15 cr) over the years.
  1. The stock has a high average Cash Conversion Cycle of 115.67, which may not be favorable.

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 Oil India Ltd:
    1. Net Profit Margin: 20.09%
      • 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: 15.06% (Industry Average ROCE: 9.67%)
      • 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%: 13.1% (Industry Average ROE: 8.37%)
      • 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): 10.22
      • 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: 0.85
      • 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: 13 (Industry average Stock P/E: 98.06)
      • 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: 0.48
      • 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

Oil India Ltd. is a Public Limited Listed company incorporated on 18/02/1959 and has its registered office in the State of Assam, India. Company’s Corporate Identification Number(CIN) is L11101AS1959GOI001148 and registration number is 001148. Currently Company is involved in the business activities of Extraction of crude petroleum. Company’s Total Operating Revenue is Rs. 14529.89 Cr. and Equity Capital is Rs. 1084.41 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Oil Drilling And ExplorationP.O. Duliajan Dibrugarh District Assam 786602oilindia@oilindia.in
http://www.oil-india.com
Management
NamePosition Held
Dr. Ranjit RathChairman & Managing Director
Mr. Pankaj Kumar GoswamiDirector - Operations
Ms. Pooja SuriIndependent Director
Mr. Raju RevanakarIndependent Director
Mr. Ashok DasAdditional Director
Mr. Saloma YomdoDirector
Mr. Rohit MathurGovernment Nominee Director
Mr. George ThomasGovernment Nominee Director

FAQ

What is the latest fair value of Oil India Ltd?

The latest fair value of Oil India Ltd is ₹706.59.

What is the Market Cap of Oil India Ltd?

The Market Cap of Oil India Ltd is 1,01,972 Cr..

What is the current Stock Price of Oil India Ltd as on 07 September 2024?

The current stock price of Oil India Ltd as on 07 September 2024 is 627.

What is the High / Low of Oil India Ltd stocks in FY 2024?

In FY 2024, the High / Low of Oil India Ltd stocks is 768/180.

What is the Stock P/E of Oil India Ltd?

The Stock P/E of Oil India Ltd is 13.0.

What is the Book Value of Oil India Ltd?

The Book Value of Oil India Ltd is 297.

What is the Dividend Yield of Oil India Ltd?

The Dividend Yield of Oil India Ltd is 1.67 %.

What is the ROCE of Oil India Ltd?

The ROCE of Oil India Ltd is 17.7 %.

What is the ROE of Oil India Ltd?

The ROE of Oil India Ltd is 18.0 %.

What is the Face Value of Oil India Ltd?

The Face Value of Oil India 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 Oil India 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