Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Oil Exploration

Rating :
54/99

BSE: 500186 | NSE: HINDOILEXP

198.70
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  203.75
  •  206.70
  •  196.25
  •  201.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  706111
  •  1421.55
  •  211.40
  •  60.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,627.67
  • 50.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,809.85
  • N/A
  • 3.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 26.77%
  • 56.87%
  • FII
  • DII
  • Others
  • 0.43%
  • 4.22%
  • 11.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.89
  • 34.90
  • -24.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.89
  • 109.87
  • -21.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.15
  • 7.55
  • -30.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.50
  • 31.59
  • 10.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.34
  • 2.95
  • 2.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.54
  • 31.60
  • 16.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
30.48
24.04
26.79%
28.82
33.50
-13.97%
27.82
49.50
-43.80%
33.19
62.39
-46.80%
Expenses
14.51
10.97
32.27%
17.15
22.52
-23.85%
14.95
15.31
-2.35%
16.66
21.97
-24.17%
EBITDA
15.98
13.07
22.26%
11.67
10.98
6.28%
12.86
34.19
-62.39%
16.53
40.41
-59.09%
EBIDTM
52.41%
54.38%
40.50%
32.76%
46.24%
69.08%
49.80%
64.78%
Other Income
1.31
5.10
-74.31%
0.86
6.97
-87.66%
2.70
5.66
-52.30%
2.67
5.06
-47.23%
Interest
1.55
1.45
6.90%
1.46
2.35
-37.87%
1.44
1.13
27.43%
1.45
1.46
-0.68%
Depreciation
4.80
5.34
-10.11%
5.53
5.24
5.53%
6.18
7.65
-19.22%
6.32
8.33
-24.13%
PBT
10.93
11.39
-4.04%
19.53
10.36
88.51%
7.94
53.19
-85.07%
11.43
39.78
-71.27%
Tax
0.26
-0.70
-
-0.77
-1.57
-
-0.23
0.27
-
0.10
0.31
-67.74%
PAT
10.67
12.09
-11.75%
20.29
11.93
70.08%
8.16
52.92
-84.58%
11.33
39.46
-71.29%
PATM
35.01%
50.30%
70.41%
35.61%
29.35%
106.91%
34.15%
63.26%
EPS
0.84
0.92
-8.70%
1.60
0.88
81.82%
0.63
4.03
-84.37%
0.88
3.02
-70.86%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
120.31
113.86
202.05
265.14
48.71
25.49
48.72
59.53
79.10
128.76
169.27
Net Sales Growth
-28.99%
-43.65%
-23.79%
444.32%
91.09%
-47.68%
-18.16%
-24.74%
-38.57%
-23.93%
 
Cost Of Goods Sold
-3.54
-3.30
0.43
4.18
-4.55
-0.02
11.55
7.80
11.54
8.10
13.41
Gross Profit
123.85
117.16
201.62
260.96
53.26
25.51
37.17
51.72
67.56
120.66
155.86
GP Margin
102.94%
102.90%
99.79%
98.42%
109.34%
100.08%
76.29%
86.88%
85.41%
93.71%
92.08%
Total Expenditure
63.27
59.30
77.42
77.47
17.93
24.15
40.39
68.82
116.41
80.41
96.10
Power & Fuel Cost
-
0.01
0.03
0.04
0.04
0.07
0.09
0.09
0.24
0.25
1.05
% Of Sales
-
0.01%
0.01%
0.02%
0.08%
0.27%
0.18%
0.15%
0.30%
0.19%
0.62%
Employee Cost
-
0.69
5.56
5.32
5.58
1.43
4.58
4.36
11.96
11.92
12.58
% Of Sales
-
0.61%
2.75%
2.01%
11.46%
5.61%
9.40%
7.32%
15.12%
9.26%
7.43%
Manufacturing Exp.
-
52.60
55.96
57.48
12.59
10.81
13.75
30.09
71.49
29.68
51.45
% Of Sales
-
46.20%
27.70%
21.68%
25.85%
42.41%
28.22%
50.55%
90.38%
23.05%
30.40%
General & Admin Exp.
-
5.35
7.27
8.73
3.79
8.62
7.39
9.01
12.96
15.22
10.64
% Of Sales
-
4.70%
3.60%
3.29%
7.78%
33.82%
15.17%
15.14%
16.38%
11.82%
6.29%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.01
1.75
1.87
2.56
3.58
3.95
% Of Sales
-
0%
0%
0%
0%
0.04%
3.59%
3.14%
3.24%
2.78%
2.33%
Miscellaneous Exp.
-
3.95
8.15
1.72
0.47
3.24
1.28
15.59
5.66
11.66
3.95
% Of Sales
-
3.47%
4.03%
0.65%
0.96%
12.71%
2.63%
26.19%
7.16%
9.06%
1.78%
EBITDA
57.04
54.56
124.63
187.67
30.78
1.34
8.33
-9.29
-37.31
48.35
73.17
EBITDA Margin
47.41%
47.92%
61.68%
70.78%
63.19%
5.26%
17.10%
-15.61%
-47.17%
37.55%
43.23%
Other Income
7.54
11.32
21.76
11.19
11.84
19.33
9.05
7.40
17.98
26.72
39.94
Interest
5.90
6.22
6.44
2.23
1.12
0.00
4.71
14.71
13.70
10.60
11.03
Depreciation
22.83
23.37
29.39
43.81
8.47
9.60
12.17
38.94
103.13
87.53
55.54
PBT
49.83
36.30
110.57
152.82
33.03
11.07
0.50
-55.54
-136.16
-23.06
46.54
Tax
-0.64
-1.59
-0.26
0.12
0.00
3.95
0.63
0.64
-12.43
-42.45
12.00
Tax Rate
-1.28%
-3.16%
-0.19%
0.08%
0.00%
9.87%
11.15%
-0.05%
9.13%
7.13%
25.78%
PAT
50.45
51.88
137.05
155.32
37.52
36.06
5.02
-1,219.60
-123.73
-552.59
34.54
PAT before Minority Interest
50.45
51.88
137.05
155.32
37.52
36.06
5.02
-1,219.60
-123.73
-552.59
34.54
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
41.93%
45.56%
67.83%
58.58%
77.03%
141.47%
10.30%
-2048.71%
-156.42%
-429.16%
20.41%
PAT Growth
-56.66%
-62.15%
-11.76%
313.97%
4.05%
618.33%
-
-
-
-
 
EPS
3.82
3.92
10.37
11.75
2.84
2.73
0.38
-92.25
-9.36
-41.80
2.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
733.17
679.71
540.24
383.21
341.35
305.32
280.73
535.94
662.74
1,216.37
Share Capital
132.26
132.26
130.51
130.51
130.51
130.51
130.51
130.51
130.51
130.51
Total Reserves
600.91
547.45
409.73
252.70
210.84
174.81
150.22
405.43
532.23
1,085.86
Non-Current Liabilities
273.23
142.07
128.11
119.18
115.96
122.55
111.20
880.02
1,041.38
785.75
Secured Loans
159.17
31.97
0.18
0.25
0.00
0.00
0.00
0.00
8.35
21.69
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
701.68
808.30
502.42
Long Term Provisions
112.59
106.78
101.56
96.79
93.85
96.29
111.37
178.46
224.85
218.67
Current Liabilities
178.75
214.06
65.80
41.13
67.45
63.45
115.55
318.15
310.62
129.52
Trade Payables
36.24
65.89
16.28
18.07
18.22
9.22
15.27
19.14
16.46
21.07
Other Current Liabilities
129.32
134.70
30.95
22.89
49.15
54.13
28.12
298.86
165.71
108.24
Short Term Borrowings
0.00
0.00
11.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
13.19
13.48
6.81
0.17
0.08
0.10
72.17
0.15
128.45
0.20
Total Liabilities
1,185.15
1,035.84
734.15
543.52
524.76
491.32
507.48
1,734.11
2,014.74
2,131.64
Net Block
331.46
353.17
379.51
279.76
230.95
68.02
80.03
1,057.98
1,078.90
1,535.08
Gross Block
2,782.78
2,781.32
2,778.50
2,521.39
2,464.16
2,293.82
2,312.73
2,094.32
2,012.16
1,882.99
Accumulated Depreciation
2,451.32
2,428.16
2,398.98
2,241.64
2,233.21
2,225.79
2,232.71
1,036.34
933.26
347.91
Non Current Assets
958.42
769.13
489.00
341.79
289.53
247.99
282.16
1,632.70
1,819.26
1,928.55
Capital Work in Progress
534.59
327.37
26.18
5.62
6.13
130.11
117.63
337.10
339.18
123.88
Non Current Investment
23.22
21.89
21.58
0.83
0.87
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.61
1.53
0.13
0.40
0.14
1.81
35.44
189.78
363.75
232.10
Other Non Current Assets
68.53
65.18
61.60
55.19
51.44
48.04
49.07
47.84
37.42
37.48
Current Assets
226.73
266.71
245.15
201.73
235.22
243.34
225.32
101.40
195.47
202.67
Current Investments
45.38
100.48
119.74
50.65
160.21
74.46
27.59
30.55
30.14
77.17
Inventories
36.10
26.59
27.83
28.27
24.70
24.34
26.49
39.79
42.77
50.19
Sundry Debtors
31.07
36.36
40.93
16.49
5.16
4.03
5.46
8.65
17.86
21.77
Cash & Bank
71.51
85.85
35.44
91.64
34.37
53.46
7.54
13.17
87.52
42.72
Other Current Assets
42.67
3.24
10.60
5.36
10.80
87.06
158.24
9.24
17.18
10.82
Short Term Loans & Adv.
12.27
14.20
10.60
9.33
10.22
86.44
156.71
7.84
14.75
8.91
Net Current Assets
47.98
52.65
179.35
160.60
167.77
179.89
109.77
-216.75
-115.15
73.16
Total Assets
1,185.15
1,035.84
734.15
543.52
524.75
491.33
507.48
1,734.10
2,014.73
2,131.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-76.61
287.13
167.36
-7.17
98.26
94.15
12.28
20.22
75.93
63.70
PBT
51.82
137.31
156.87
37.52
40.01
5.65
-1,218.97
-136.16
-595.04
46.54
Adjustment
2.42
-5.02
33.59
2.47
-6.68
8.88
1,235.22
157.05
666.94
42.26
Changes in Working Capital
-133.28
155.71
-23.84
-48.09
-7.66
45.33
-3.26
0.34
6.39
-1.10
Cash after chg. in Working capital
-79.03
288.00
166.63
-8.10
25.67
59.86
12.99
21.23
78.30
87.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
2.42
-0.87
0.73
0.93
72.59
34.29
-0.71
-1.01
-2.37
-24.00
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
-208.36
-297.16
-147.72
-60.28
-31.59
-0.92
1.82
-40.11
-320.42
11.35
Net Fixed Assets
-136.28
-139.94
-88.12
-56.36
-46.36
6.46
1.17
-80.03
-344.46
-122.81
Net Investments
61.74
19.62
-131.94
109.24
-85.70
-43.81
4.31
0.39
44.19
38.50
Others
-133.82
-176.84
72.34
-113.16
100.47
36.43
-3.66
39.53
-20.15
95.66
Cash from Financing Activity
206.16
33.72
0.00
0.00
0.00
0.00
-24.03
-53.01
242.41
-85.96
Net Cash Inflow / Outflow
-78.81
23.69
19.64
-67.44
66.67
93.22
-9.93
-72.89
-2.08
-10.91
Opening Cash & Equivalents
171.08
147.39
127.07
194.52
127.85
34.62
43.38
116.27
118.35
129.26
Closing Cash & Equivalent
92.27
171.08
147.39
127.07
194.52
127.85
33.45
43.38
116.27
118.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
55.44
51.40
41.40
29.36
26.16
23.40
21.51
41.07
50.79
93.18
ROA
4.67%
15.49%
24.31%
7.02%
7.10%
1.01%
-108.82%
-6.60%
-26.65%
1.65%
ROE
7.34%
22.47%
33.64%
10.36%
11.15%
1.71%
-298.69%
-20.64%
-58.83%
2.88%
ROCE
6.60%
22.43%
33.70%
10.66%
12.38%
3.53%
-136.58%
-8.08%
-34.84%
3.22%
Fixed Asset Turnover
0.04
0.07
0.10
0.02
0.01
0.02
0.03
0.04
0.07
0.09
Receivable days
108.08
69.81
39.52
81.08
65.54
33.53
41.36
59.06
54.93
75.95
Inventory Days
100.47
49.15
38.62
198.46
350.05
179.61
194.22
183.94
128.86
102.52
Payable days
237.70
162.07
58.33
241.29
221.13
106.18
72.24
32.33
47.00
57.03
Cash Conversion Cycle
-29.16
-43.11
19.81
38.25
194.46
106.96
163.34
210.67
136.79
121.44
Total Debt/Equity
0.35
0.07
0.02
0.00
0.00
0.00
0.00
1.77
1.34
0.49
Interest Cover
9.08
22.25
70.83
34.52
0.00
2.20
-81.89
-8.94
-55.12
5.22

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.