Nifty

:

11752.80

Sensex

:

39140.28

-34.35 (-0.29%)
-135.36 (-0.34%)

Login

Nifty
Sensex

:
:

11752.80
39140.28

-34.35 (-0.29%)
-135.36 (-0.34%)

Orient Abrasives Ltd.

Refractories

Rating :

46/99

BSE: 504879 | NSE: ORIENTABRA

Watchlist

NSE BSE

25.40

-1.10 (-4.15%)

18-Apr-2019 | 3:52PM

Day's Open
Day's High
Day's Low
Previous Close

25.80
26.85
25.25
26.50

Volume
Traded Value (lacs)
52 Week High
52 Week Low

30596
7.77
45.00
21.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

300.89
16.76
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

355.69
0.99%
1.42

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.67
13.18
4.18

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-6.74
4.58
-7.96

PAT CAGR (%)

10 Years
5 Years
3 Years

-6.09
19.20
-10.39

P:E (Median)

8 Years
5 Years
3 Years

20.91
24.40
23.45

P:BV (Average)

8 Years
5 Years
3 Years

1.81
2.18
2.26

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.63
13.69
15.78

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var% Mar 18 Mar 17 Var%
Net Sales 84.21 89.68 -6.10% 54.50 74.01 -26.36% 88.46 80.18 10.33% 83.51 71.08 17.49%
Expenses 73.20 80.99 -9.62% 47.82 67.46 -29.11% 78.86 71.86 9.74% 75.75 72.13 5.02%
EBITDA 11.01 8.68 26.84% 6.68 6.55 1.98% 9.60 8.31 15.52% 7.75 -1.05 -
EBIDTM 13.07% 9.68% 12.26% 8.85% 10.86% 10.37% 9.28% -1.48%
Other Income 0.20 0.65 -69.23% 0.96 0.13 638.46% 0.86 0.13 561.54% 2.78 0.05 5,460.00%
Interest 2.19 1.77 23.73% 2.36 0.99 138.38% 1.98 1.17 69.23% 2.20 1.21 81.82%
Depreciation 2.71 2.50 8.40% 2.77 2.29 20.96% 2.86 2.01 42.29% 2.74 1.99 37.69%
PBT 6.30 5.07 24.26% 2.51 3.40 -26.18% 5.63 5.26 7.03% 5.59 -4.21 -
Tax 1.26 1.16 8.62% -0.17 1.23 - 1.88 0.84 123.81% -0.89 -0.62 -
PAT 5.04 3.92 28.57% 2.69 2.18 23.39% 3.75 4.42 -15.16% 6.48 -3.59 -
PATM 5.98% 4.37% 4.93% 2.94% 4.24% 5.51% 7.76% -5.05%
EPS 0.42 0.33 27.27% 0.22 0.18 22.22% 0.31 0.37 -16.22% 0.54 -0.30 -

Description Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var% Mar 18 Mar 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 310.68 323.68 218.83 286.30 182.91 174.29 181.96 167.14 365.89 321.78 302.67 Net Sales Growth -1.36% 47.91% -23.57% 56.53% 4.95% -4.22% 8.87% -54.32% 13.71% 6.31% Cost Of Goods Sold 113.92 138.89 74.89 73.10 48.30 50.01 52.50 47.09 143.10 121.03 101.18 Gross Profit 196.76 184.80 143.94 213.19 134.61 124.28 129.46 120.04 222.80 200.76 201.49 GP Margin 63.33% 57.09% 65.78% 74.46% 73.59% 71.31% 71.15% 71.82% 60.89% 62.39% 66.57% Total Expenditure 275.63 292.38 197.88 238.91 153.32 149.27 145.97 136.89 289.54 242.84 239.79 Power & Fuel Cost - 61.92 45.47 48.72 52.21 49.14 45.07 49.78 50.68 41.60 46.17 % Of Sales - 19.13% 20.78% 17.02% 28.54% 28.19% 24.77% 29.78% 13.85% 12.93% 15.25% Employee Cost - 26.09 22.71 22.23 18.97 15.88 14.60 11.79 30.56 23.59 24.39 % Of Sales - 8.06% 10.38% 7.76% 10.37% 9.11% 8.02% 7.05% 8.35% 7.33% 8.06% Manufacturing Exp. - 32.74 29.41 51.19 24.85 23.83 24.11 22.08 38.61 34.09 38.29 % Of Sales - 10.11% 13.44% 17.88% 13.59% 13.67% 13.25% 13.21% 10.55% 10.59% 12.65% General & Admin Exp. - 9.25 8.11 6.20 5.53 4.36 4.06 4.51 11.77 11.16 10.24 % Of Sales - 2.86% 3.71% 2.17% 3.02% 2.50% 2.23% 2.70% 3.22% 3.47% 3.38% Selling & Distn. Exp. - 19.34 12.90 33.89 1.49 3.33 4.60 0.74 12.53 10.25 10.32 % Of Sales - 5.98% 5.89% 11.84% 0.81% 1.91% 2.53% 0.44% 3.42% 3.19% 3.41% Miscellaneous Exp. - 4.16 4.39 3.56 1.98 2.71 1.01 0.90 2.29 1.13 10.32 % Of Sales - 1.29% 2.01% 1.24% 1.08% 1.55% 0.56% 0.54% 0.63% 0.35% 3.04% EBITDA 35.04 31.30 20.95 47.39 29.59 25.02 35.99 30.25 76.35 78.94 62.88 EBITDA Margin 11.28% 9.67% 9.57% 16.55% 16.18% 14.36% 19.78% 18.10% 20.87% 24.53% 20.78% Other Income 4.80 3.69 0.98 2.06 0.90 0.93 2.60 1.22 3.90 5.82 3.78 Interest 8.73 6.13 4.52 3.40 2.76 2.67 5.23 6.58 7.84 5.16 7.92 Depreciation 11.08 9.54 7.97 8.96 10.59 12.70 12.74 12.31 12.98 10.81 9.71 PBT 20.03 19.33 9.43 37.08 17.14 10.58 20.62 12.58 59.43 68.80 49.04 Tax 2.08 2.34 2.42 13.46 4.83 3.52 4.67 3.44 12.60 17.64 17.19 Tax Rate 10.38% 12.11% 25.66% 36.30% 28.18% 33.27% 22.65% 27.34% 21.20% 25.64% 35.05% PAT 17.96 16.99 7.01 23.61 12.31 7.06 15.95 9.14 46.84 51.16 31.84 PAT before Minority Interest 17.96 16.99 7.01 23.61 12.31 7.06 15.95 9.14 46.84 51.16 31.84 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.78% 5.25% 3.20% 8.25% 6.73% 4.05% 8.77% 5.47% 12.80% 15.90% 10.52% PAT Growth 159.16% 142.37% -70.31% 91.80% 74.36% -55.74% 74.51% -80.49% -8.44% 60.68% Unadjusted EPS 1.49 1.42 0.59 1.97 1.03 0.59 1.33 0.76 3.91 4.28 2.66

Description TTM Mar 11
Net Sales - 365.89 Net Sales Growth - Cost Of Goods Sold - 143.10 Gross Profit - 222.80 GP Margin - 60.89% Total Expenditure - 289.63 Power & Fuel Cost - 50.68 % Of Sales - 13.85% Employee Cost - 28.35 % Of Sales - 7.75% Manufacturing Exp. - 38.61 % Of Sales - 10.55% General & Admin Exp. - 14.08 % Of Sales - 3.85% Selling & Distn. Exp. - 12.53 % Of Sales - 3.42% Miscellaneous Exp. - 2.29 % Of Sales - 0.63% EBITDA - 76.26 EBITDA Margin - 20.84% Other Income - 3.90 Interest - 7.84 Depreciation - 12.98 PBT - 59.34 Tax - 12.60 Tax Rate - 21.23% PAT - 46.74 PAT before Minority Interest - 46.74 Minority Interest - 0.00 PAT Margin - 12.77% PAT Growth - Unadjusted EPS - 3.91

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 203.54 182.10 175.34 155.33 147.04 142.78 131.73 183.71 150.52 113.61 Share Capital 11.97 11.97 11.97 11.97 11.97 11.97 11.97 11.97 11.97 5.98 Total Reserves 183.49 170.13 163.37 143.36 135.07 130.81 119.76 171.74 138.55 107.63 Non-Current Liabilities 23.43 20.63 13.54 10.82 12.96 18.85 24.02 30.83 68.92 63.25 Secured Loans 13.12 5.67 0.00 0.00 3.02 8.40 12.73 18.20 49.21 56.16 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.65 0.27 0.95 14.11 2.84 Long Term Provisions 1.34 1.41 1.42 1.37 0.00 0.00 0.36 0.75 0.00 0.00 Current Liabilities 132.39 134.41 86.29 59.89 44.54 48.66 62.57 120.12 53.02 51.24 Trade Payables 68.39 65.95 36.54 21.65 14.44 16.81 12.77 40.29 31.39 28.85 Other Current Liabilities 18.96 20.48 7.55 8.76 8.82 15.93 10.67 17.93 3.89 9.22 Short Term Borrowings 43.91 46.69 36.22 25.58 17.55 10.27 35.39 59.73 0.00 0.00 Short Term Provisions 1.12 1.30 5.98 3.90 3.72 5.65 3.74 2.18 17.75 13.16 Total Liabilities 359.36 337.14 275.17 226.04 204.54 210.29 218.32 334.66 272.46 228.10 Net Block 134.14 90.23 95.02 100.98 102.02 112.22 122.94 140.33 119.27 92.81 Gross Block 264.02 210.80 207.62 205.24 195.68 193.76 192.24 213.00 179.17 142.61 Accumulated Depreciation 129.88 120.57 112.61 104.26 93.65 81.54 69.29 72.66 59.90 49.80 Non Current Assets 140.05 133.68 108.54 114.95 114.71 123.73 135.71 170.05 132.59 95.21 Capital Work in Progress 0.91 33.62 6.00 1.24 1.22 0.65 0.63 3.58 13.32 2.40 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.05 0.00 0.00 Long Term Loans & Adv. 3.74 6.33 5.01 10.84 10.27 9.13 11.11 24.68 0.00 0.00 Other Non Current Assets 1.25 3.51 2.51 1.89 1.20 1.73 0.98 1.41 0.00 0.00 Current Assets 219.31 203.45 166.64 111.08 89.83 86.56 82.61 164.61 139.87 132.88 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 104.55 110.79 71.15 66.73 50.81 50.30 47.17 82.92 65.81 61.30 Sundry Debtors 83.83 72.43 80.85 35.16 28.15 26.54 28.73 70.72 57.61 59.47 Cash & Bank 6.16 2.44 3.11 1.53 1.67 1.92 1.85 3.15 2.60 1.98 Other Current Assets 24.77 2.19 1.61 1.67 9.20 7.81 4.85 7.81 13.87 10.13 Short Term Loans & Adv. 22.87 15.60 9.92 5.99 6.23 4.34 2.36 3.88 10.63 9.78 Net Current Assets 86.92 69.04 80.35 51.20 45.29 37.90 20.03 44.48 86.85 81.65 Total Assets 359.36 337.13 275.18 226.03 204.54 210.29 218.32 334.66 272.46 228.09

Description Mar 11
Shareholder's Funds 183.61 Share Capital 11.97 Total Reserves 171.65 Non-Current Liabilities 102.25 Secured Loans 90.87 Unsecured Loans 1.45 Long Term Provisions 0.00 Current Liabilities 48.70 Trade Payables 40.36 Other Current Liabilities 5.62 Short Term Borrowings 0.00 Short Term Provisions 2.71 Total Liabilities 334.56 Net Block 140.33 Gross Block 213.00 Accumulated Depreciation 72.66 Non Current Assets 156.25 Capital Work in Progress 15.91 Non Current Investment 0.00 Long Term Loans & Adv. 0.00 Other Non Current Assets 0.00 Current Assets 178.32 Current Investments 0.00 Inventories 82.92 Sundry Debtors 70.72 Cash & Bank 3.83 Other Current Assets 20.85 Short Term Loans & Adv. 16.92 Net Current Assets 129.62 Total Assets 334.57

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Cash From Operating Activity 14.88 21.61 8.86 11.34 15.42 31.55 10.77 43.06 57.44 45.14 PBT 19.33 9.43 37.08 17.14 10.58 20.62 12.58 59.43 68.80 49.04 Adjustment 14.97 14.71 11.02 12.76 15.18 15.20 17.25 20.43 11.48 23.63 Changes in Working Capital -15.54 -0.64 -37.09 -11.69 -5.58 -0.11 -16.44 -23.78 -2.85 -10.99 Cash after chg. in Working capital 18.76 23.50 11.01 18.20 20.18 35.71 13.38 56.09 77.44 61.67 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.88 -1.90 -2.15 -6.71 -4.77 -4.15 -2.61 -13.02 -19.99 -16.54 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 -0.15 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -22.18 -31.27 -8.96 -9.60 -2.79 0.23 -3.59 -36.50 -49.07 -11.52 Net Fixed Assets -20.51 -30.80 -7.14 -9.58 -2.49 -1.54 23.71 -24.09 -47.48 -11.68 Net Investments 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -0.05 0.00 0.00 Others -1.67 -0.47 -1.82 -0.02 -0.30 1.72 -27.30 -12.36 -1.59 0.16 Cash from Financing Activity 7.24 9.08 1.46 -1.88 -12.87 -31.72 -8.47 -5.27 -8.05 -34.06 Net Cash Inflow / Outflow -0.06 -0.59 1.36 -0.14 -0.25 0.06 -1.28 1.29 0.33 -0.44 Opening Cash & Equivalents 1.14 1.73 1.53 1.67 1.92 1.85 3.15 1.86 1.53 1.97 Closing Cash & Equivalent 1.08 1.14 2.89 1.53 1.67 1.92 1.85 3.15 1.86 1.53

Description Mar 11
Cash From Operating Activity 43.06 PBT 59.34 Adjustment 20.43 Changes in Working Capital -23.69 Cash after chg. in Working capital 56.09 Interest Paid 0.00 Tax Paid -13.02 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -36.57 Net Fixed Assets Net Investments Others Cash from Financing Activity -5.27 Net Cash Inflow / Outflow 1.23 Opening Cash & Equivalents 1.86 Closing Cash & Equivalent 3.09

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 16.34 15.22 14.66 12.98 12.29 11.93 11.01 15.36 12.58 9.50 ROA 4.88% 2.29% 9.42% 5.72% 3.40% 7.44% 3.31% 15.43% 20.44% 14.44% ROE 9.00% 3.92% 14.28% 8.14% 4.87% 11.62% 5.80% 28.03% 38.74% 31.15% ROCE 10.19% 6.25% 20.47% 11.12% 7.60% 14.24% 8.26% 27.49% 38.28% 33.42% Fixed Asset Turnover 1.38 1.16 1.51 1.02 0.99 1.04 0.91 2.02 2.14 2.44 Receivable days 87.11 115.22 68.01 56.57 51.54 50.37 98.85 59.19 62.17 61.68 Inventory Days 120.05 136.76 80.83 105.01 95.28 88.83 129.31 68.60 67.49 62.96 Payable days 88.16 88.82 44.69 41.04 36.03 35.37 63.05 43.72 46.21 44.23 Cash Conversion Cycle 119.00 163.16 104.15 120.54 110.79 103.83 165.11 84.07 83.45 80.41 Total Debt/Equity 0.31 0.29 0.21 0.18 0.18 0.23 0.43 0.50 0.42 0.52 Interest Cover 4.16 3.09 11.89 7.22 4.97 4.94 2.91 8.58 14.34 7.20

Description Mar 11
Book Value (Rs.) 15.35 ROA 13.97% ROE 25.46% ROCE 24.35% Fixed Asset Turnover 1.86 Receivable days 65.24 Inventory Days 76.49 Payable days 49.24 Cash Conversion Cycle 92.49 Total Debt/Equity 0.50 Interest Cover 8.57

Top Investors:

THE GREAT INTERNATIONAL TUSKER FUND

NEW LEAINA INVESTMENTS LIMITED

LTS INVESTMENT FUND LTD

ORIENT ABRASIVES LTD UNCLAIMED SHARES DEMAT SUSPENSE ACCOUNT

LGOF GLOBAL OPPORTUNITIES LIMITED

ASHOK KUMAR RAJGARHIA

Annual Reports:

Financial Year 2018

Financial Year 2017

Financial Year 2016

Financial Year 2015

Financial Year 2014

News Update:

Orient Abrasives - Quarterly Results
11th Feb 2019, 15:40 PM

Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback