Nifty
Sensex
:
:
23465.60
76992.77
66.70 (0.29%)
181.87 (0.24%)

Oil Exploration

Rating :
66/99

BSE: 522261 | NSE: DOLPHIN

765.35
14-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  783.90
  •  783.90
  •  746.55
  •  783.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9138
  •  69.08
  •  948.70
  •  12.02

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,008.94
  • 539.91
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,008.72
  • N/A
  • 13.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.13%
  • 7.00%
  • FII
  • DII
  • Others
  • 12.82%
  • 0.00%
  • 5.06%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.70
  • -
  • -22.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.76
  • 4.80
  • 17.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 2.93
  • 4.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.65
  • 93.78
  • 142.71

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1.95
0.00
0
1.78
0.00
0
2.05
0.00
0
0.69
0.00
0
Expenses
6.88
0.13
5,192.31%
1.06
0.53
100.00%
1.18
0.00
0
0.86
0.13
561.54%
EBITDA
-4.94
-0.13
-
0.72
-0.53
-
0.87
0.00
0
-0.17
-0.13
-
EBIDTM
-253.34%
0.00%
40.46%
0.00%
42.45%
0.00%
-24.20%
0.00%
Other Income
0.95
0.00
0
0.14
0.00
0
3.40
0.00
0
0.01
0.00
0
Interest
0.15
0.42
-64.29%
0.03
0.00
0
0.35
0.00
0
0.39
0.00
0
Depreciation
0.28
1.94
-85.57%
0.38
1.94
-80.41%
0.38
0.00
0
0.34
0.00
0
PBT
-3.85
42.34
-
0.45
-2.60
-
3.53
0.00
0
0.13
-0.13
-
Tax
-5.31
0.00
-
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
1.46
42.34
-96.55%
0.45
-2.60
-
3.53
0.00
0
0.13
-0.13
-
PATM
75.10%
0.00%
25.25%
0.00%
172.40%
0.00%
18.99%
0.00%
EPS
3.65
13.40
-72.76%
0.11
-0.16
-
1.12
0.00
0
0.04
-0.01
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
0.00
0.00
167.71
207.54
158.28
196.45
357.69
415.60
200.01
304.42
Net Sales Growth
-
0
-100%
-19.19%
31.12%
-19.43%
-45.08%
-13.93%
107.79%
-34.30%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.53
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
0.00
0.00
167.71
207.54
157.75
196.45
357.69
415.60
200.01
304.42
GP Margin
-
0
0
100%
100%
99.67%
100%
100%
100%
100%
100%
Total Expenditure
-
0.65
0.76
131.78
163.02
97.56
103.60
248.72
333.97
187.83
263.74
Power & Fuel Cost
-
0.00
0.01
0.59
1.09
1.05
0.92
0.00
0.00
0.00
0.00
% Of Sales
-
0
0
0.35%
0.53%
0.66%
0.47%
0%
0%
0%
0%
Employee Cost
-
0.00
0.00
15.95
16.39
17.07
27.01
34.32
42.56
28.98
29.21
% Of Sales
-
0
0
9.51%
7.90%
10.78%
13.75%
9.59%
10.24%
14.49%
9.60%
Manufacturing Exp.
-
0.00
0.00
73.19
57.54
42.68
46.39
184.01
256.06
131.89
200.56
% Of Sales
-
0
0
43.64%
27.72%
26.96%
23.61%
51.44%
61.61%
65.94%
65.88%
General & Admin Exp.
-
0.51
0.59
10.46
11.37
9.58
8.08
12.95
16.39
12.33
19.28
% Of Sales
-
0
0
6.24%
5.48%
6.05%
4.11%
3.62%
3.94%
6.16%
6.33%
Selling & Distn. Exp.
-
0.00
0.00
1.50
1.13
2.33
1.71
1.61
1.99
1.80
0.59
% Of Sales
-
0
0
0.89%
0.54%
1.47%
0.87%
0.45%
0.48%
0.90%
0.19%
Miscellaneous Exp.
-
0.14
0.16
30.08
75.50
24.33
19.48
15.82
16.97
12.84
0.59
% Of Sales
-
0
0
17.94%
36.38%
15.37%
9.92%
4.42%
4.08%
6.42%
4.63%
EBITDA
-
-0.65
-0.76
35.93
44.52
60.72
92.85
108.97
81.63
12.18
40.68
EBITDA Margin
-
0
0
21.42%
21.45%
38.36%
47.26%
30.46%
19.64%
6.09%
13.36%
Other Income
-
0.00
0.00
4.87
21.08
16.92
9.96
30.58
15.12
34.05
14.64
Interest
-
0.42
0.00
12.63
10.43
11.77
14.95
21.07
22.79
21.45
17.78
Depreciation
-
7.51
13.52
35.88
42.41
21.37
21.88
20.92
19.23
13.16
10.23
PBT
-
-8.58
-14.28
-7.71
12.76
44.50
65.99
97.56
54.74
11.62
27.32
Tax
-
0.00
0.00
0.92
-0.60
3.34
2.29
1.33
7.63
7.33
11.17
Tax Rate
-
0.00%
0.00%
-11.93%
5.12%
7.51%
6.03%
2.14%
13.94%
63.08%
40.89%
PAT
-
36.11
-14.28
-8.63
-11.12
41.16
35.70
60.93
47.11
4.29
16.15
PAT before Minority Interest
-
36.11
-14.28
-8.63
-11.12
41.16
35.70
60.93
47.11
4.29
16.15
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
0
0
-5.15%
-5.36%
26.00%
18.17%
17.03%
11.34%
2.14%
5.31%
PAT Growth
-
-
-
-
-
15.29%
-41.41%
29.34%
998.14%
-73.44%
 
EPS
-
9.03
-3.57
-2.16
-2.78
10.29
8.93
15.23
11.78
1.07
4.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
177.33
42.01
582.38
590.13
444.31
391.13
349.31
275.55
240.94
243.42
Share Capital
3.16
16.77
16.77
16.77
16.77
16.77
16.77
16.77
16.77
16.77
Total Reserves
174.17
25.24
565.61
573.36
427.53
374.35
332.54
258.78
224.17
226.64
Non-Current Liabilities
0.00
0.97
1.87
1.07
0.58
84.05
96.30
111.87
142.58
51.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
13.57
29.43
67.60
50.01
Unsecured Loans
0.00
0.19
0.82
0.48
0.39
0.36
0.41
0.76
0.52
0.41
Long Term Provisions
0.00
0.78
1.53
0.95
0.91
84.41
81.86
81.42
73.75
0.10
Current Liabilities
23.62
295.42
207.75
161.36
157.49
161.27
244.17
313.30
181.00
232.12
Trade Payables
2.12
99.82
62.97
49.52
44.20
47.07
52.05
99.40
38.36
46.10
Other Current Liabilities
3.48
64.42
80.92
53.74
52.07
47.71
87.90
118.39
67.37
68.12
Short Term Borrowings
18.03
130.48
62.97
57.28
60.30
65.47
103.67
91.97
72.52
113.71
Short Term Provisions
0.00
0.70
0.89
0.81
0.92
1.02
0.55
3.54
2.75
4.19
Total Liabilities
200.95
338.40
792.10
752.66
602.47
636.54
689.86
700.80
564.60
526.94
Net Block
57.72
65.94
289.34
323.66
189.20
201.03
216.15
207.00
218.16
113.30
Gross Block
263.56
270.86
364.60
364.14
347.23
333.58
324.44
289.91
282.15
164.84
Accumulated Depreciation
205.84
204.92
75.27
40.48
158.03
132.55
108.29
82.90
63.99
51.54
Non Current Assets
57.72
121.04
330.46
365.13
246.13
320.09
319.21
303.84
304.89
224.63
Capital Work in Progress
0.00
0.00
0.13
0.13
18.53
12.93
0.56
1.17
1.63
100.96
Non Current Investment
0.00
19.95
0.02
0.02
0.02
0.02
0.21
0.27
0.27
0.27
Long Term Loans & Adv.
0.00
35.15
40.97
41.32
35.05
106.11
102.29
95.40
84.84
10.10
Other Non Current Assets
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
Current Assets
143.23
217.36
461.64
387.53
356.34
316.45
370.65
396.95
259.71
302.31
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
6.03
7.55
7.69
8.78
9.59
10.48
27.20
11.82
0.53
Sundry Debtors
142.56
145.62
292.45
231.55
239.88
175.20
190.67
216.97
183.00
221.77
Cash & Bank
0.68
0.23
14.96
10.45
8.68
14.30
15.92
18.32
11.88
10.23
Other Current Assets
0.00
60.95
5.70
1.08
98.99
117.36
153.59
134.47
53.00
69.78
Short Term Loans & Adv.
0.00
4.54
140.98
136.75
8.80
24.48
28.49
22.84
25.06
23.35
Net Current Assets
119.61
-78.06
253.88
226.17
198.85
155.17
126.48
83.65
78.71
70.19
Total Assets
200.95
338.40
792.10
752.66
602.47
636.54
689.86
700.79
564.60
526.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-4.42
-0.86
22.50
-7.75
19.69
88.77
62.14
57.54
38.47
-12.59
PBT
36.11
-14.28
-7.71
-11.72
44.50
37.99
62.26
54.74
11.62
27.32
Adjustment
-36.76
13.52
55.96
55.90
46.55
55.63
68.43
36.72
26.42
23.40
Changes in Working Capital
-3.77
-0.10
-25.36
-51.38
-68.87
-0.49
-61.13
-22.40
9.83
-39.72
Cash after chg. in Working capital
-4.42
-0.86
22.89
-7.20
22.18
93.12
69.56
69.06
47.87
11.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-0.39
-0.55
-2.49
-4.35
-7.43
-11.52
-9.40
-23.59
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.07
0.00
-6.50
21.87
-4.74
-1.55
-9.75
-11.80
-14.67
-6.81
Net Fixed Assets
11.03
-0.12
0.00
32.04
0.60
0.09
0.32
-6.01
-0.66
-1.74
Net Investments
19.96
-0.05
-0.03
-0.05
0.00
0.19
0.06
0.00
0.00
0.01
Others
-30.92
0.17
-6.47
-10.12
-5.34
-1.83
-10.13
-5.79
-14.01
-5.08
Cash from Financing Activity
4.80
0.80
-18.29
-13.41
-16.64
-87.95
-50.64
-43.32
-27.69
10.32
Net Cash Inflow / Outflow
0.45
-0.06
-2.29
0.71
-1.69
-0.73
1.75
2.41
-3.89
-9.08
Opening Cash & Equivalents
0.19
0.25
3.32
2.61
4.08
4.92
3.17
0.75
10.23
19.31
Closing Cash & Equivalent
0.64
0.20
1.03
3.32
2.39
4.18
4.92
3.17
6.33
10.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
56.14
25.05
347.22
351.85
264.90
233.19
208.26
164.29
143.65
145.13
ROA
13.39%
-2.53%
-1.12%
-1.64%
6.64%
5.38%
8.76%
7.45%
0.79%
3.11%
ROE
32.92%
-4.57%
-1.47%
-2.15%
9.85%
9.64%
19.50%
18.24%
1.77%
7.05%
ROCE
19.81%
-3.48%
0.76%
-0.22%
11.70%
11.20%
17.93%
17.91%
7.75%
11.05%
Fixed Asset Turnover
0.00
0.00
0.46
0.58
0.46
0.60
1.16
1.45
0.89
1.87
Receivable days
0.00
0.00
570.23
414.56
478.59
339.88
207.98
175.64
369.34
245.91
Inventory Days
0.00
0.00
16.59
14.49
21.19
18.65
19.22
17.14
11.28
0.52
Payable days
0.00
0.00
148.06
129.86
174.68
124.59
77.71
64.32
87.35
65.78
Cash Conversion Cycle
0.00
0.00
438.76
299.19
325.10
233.94
149.49
128.45
293.27
180.65
Total Debt/Equity
0.10
3.13
0.11
0.10
0.14
0.17
0.40
0.60
0.76
0.76
Interest Cover
86.73
0.00
0.39
-0.12
4.78
3.54
3.95
3.40
1.54
2.54

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