Nifty

:

11895.45

Sensex

:

40356.69

23.35 (0.20%)
70.21 (0.17%)

Login

Nifty
Sensex

:
:

11895.45
40356.69

23.35 (0.20%)
70.21 (0.17%)

Omaxe Ltd.

Construction - Real Estate

Rating :

44/99

BSE: 532880 | NSE: OMAXE

Watchlist

NSE BSE

182.85

15-Nov-2019

Open
High
Low
Previous Close

184.95
185.00
181.90
183.95

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

290546
532.40
222.65
181.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,349.82
67.29
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,965.62
0.38%
1.91

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.54
-4.01
-10.49

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-11.16
-11.84
-14.69

PAT CAGR (%)

10 Years
5 Years
3 Years

-7.98
-3.99
-21.70

P:E (Median)

8 Years
5 Years
3 Years

34.23
38.09
55.81

P:BV (Average)

8 Years
5 Years
3 Years

1.52
1.62
1.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.33
16.37
19.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var%
Net Sales 118.19 321.29 -63.21% 231.17 85.87 169.21% 270.94 328.16 -17.44% 89.94 349.16 -74.24%
Expenses 114.71 276.87 -58.57% 167.37 46.27 261.72% 229.36 279.97 -18.08% 103.02 285.10 -63.87%
EBITDA 3.48 44.42 -92.17% 63.80 39.60 61.11% 41.58 48.19 -13.72% -13.08 64.06 -
EBIDTM 2.94% 13.83% 27.60% 46.12% 15.35% 14.68% -14.54% 18.35%
Other Income 77.09 5.88 1,211.05% 4.88 7.19 -32.13% 81.55 12.46 554.49% 65.43 12.99 403.70%
Interest 51.78 40.82 26.85% 46.33 41.14 12.62% 97.98 36.41 169.10% 44.18 50.49 -12.50%
Depreciation 17.03 1.62 951.23% 13.42 1.33 909.02% 1.95 1.62 20.37% 1.88 1.59 18.24%
PBT 11.76 7.86 49.62% 8.93 4.32 106.71% 23.20 22.62 2.56% 6.29 24.97 -74.81%
Tax 4.11 2.74 50.00% 3.12 1.51 106.62% 12.08 5.55 117.66% 2.20 8.64 -74.54%
PAT 7.65 5.12 49.41% 5.81 2.81 106.76% 11.12 17.07 -34.86% 4.09 16.33 -74.95%
PATM 6.47% 1.59% 2.51% 3.27% 4.10% 5.20% 4.55% 4.68%
EPS 0.42 0.28 50.00% 0.32 0.15 113.33% 0.61 0.93 -34.41% 0.22 0.89 -75.28%

Description Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var%
Net Sales 251.10 451.52 -44.39% 353.06 173.53 103.46% 299.25 490.70 -39.02% 242.21 506.82 -52.21%
Expenses 222.96 410.34 -45.66% 274.89 133.69 105.62% 266.97 441.04 -39.47% 227.38 435.39 -47.78%
EBITDA 28.14 41.18 -31.67% 78.17 39.84 96.21% 32.28 49.66 -35.00% 14.83 71.43 -79.24%
EBIDTM 11.21% 9.12% 22.14% 22.96% 10.79% 10.12% 6.12% 14.09%
Other Income 4.91 8.90 -44.83% 5.50 8.95 -38.55% 8.44 29.36 -71.25% 7.44 11.75 -36.68%
Interest 2.86 29.63 -90.35% 50.12 33.59 49.21% 2.45 40.37 -93.93% 8.64 50.28 -82.82%
Depreciation 17.99 2.17 729.03% 14.20 1.84 671.74% 2.53 2.34 8.12% 2.45 2.30 6.52%
PBT 12.20 18.28 -33.26% 19.35 13.36 44.84% 35.74 36.31 -1.57% 11.18 30.60 -63.46%
Tax 4.12 7.60 -45.79% 4.44 4.71 -5.73% 14.92 15.58 -4.24% 2.68 9.93 -73.01%
PAT 8.08 10.68 -24.34% 14.91 8.65 72.37% 20.82 20.73 0.43% 8.50 20.67 -58.88%
PATM 3.22% 2.37% 4.22% 4.98% 6.96% 4.22% 3.51% 4.08%
EPS 0.23 0.59 -61.02% 0.89 0.48 85.42% 1.11 1.23 -9.76% 0.49 1.10 -55.45%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 710.24 768.04 1,267.94 1,036.60 960.93 942.37 1,184.69 1,345.64 1,332.66 1,144.04 794.97 Net Sales Growth -34.51% -39.43% 22.32% 7.87% 1.97% -20.45% -11.96% 0.97% 16.49% 43.91% Cost Of Goods Sold 480.50 523.43 928.55 700.53 651.73 635.61 831.98 1,002.13 1,046.88 899.69 353.30 Gross Profit 229.74 244.61 339.39 336.08 309.20 306.76 352.71 343.50 285.78 244.35 441.67 GP Margin 32.35% 31.85% 26.77% 32.42% 32.18% 32.55% 29.77% 25.53% 21.44% 21.36% 55.56% Total Expenditure 614.46 655.52 1,057.72 822.41 771.32 761.56 991.61 1,165.23 1,138.82 973.35 449.24 Power & Fuel Cost - 2.10 1.70 1.64 1.70 1.70 2.05 2.30 1.23 0.54 4.79 % Of Sales - 0.27% 0.13% 0.16% 0.18% 0.18% 0.17% 0.17% 0.09% 0.05% 0.60% Employee Cost - 59.35 48.53 44.69 46.16 49.53 55.44 51.88 38.53 27.38 24.95 % Of Sales - 7.73% 3.83% 4.31% 4.80% 5.26% 4.68% 3.86% 2.89% 2.39% 3.14% Manufacturing Exp. - 5.37 6.50 4.89 5.69 4.65 5.93 8.24 5.35 5.69 4.34 % Of Sales - 0.70% 0.51% 0.47% 0.59% 0.49% 0.50% 0.61% 0.40% 0.50% 0.55% General & Admin Exp. - 25.04 22.78 30.82 26.05 29.52 28.95 28.08 27.90 20.66 27.08 % Of Sales - 3.26% 1.80% 2.97% 2.71% 3.13% 2.44% 2.09% 2.09% 1.81% 3.41% Selling & Distn. Exp. - 20.82 33.11 33.66 32.27 34.92 58.08 64.22 11.30 11.61 31.39 % Of Sales - 2.71% 2.61% 3.25% 3.36% 3.71% 4.90% 4.77% 0.85% 1.01% 3.95% Miscellaneous Exp. - 19.41 16.55 6.17 7.73 5.63 9.18 8.37 7.63 7.76 31.39 % Of Sales - 2.53% 1.31% 0.60% 0.80% 0.60% 0.77% 0.62% 0.57% 0.68% 0.43% EBITDA 95.78 112.52 210.22 214.19 189.61 180.81 193.08 180.41 193.84 170.69 345.73 EBITDA Margin 13.49% 14.65% 16.58% 20.66% 19.73% 19.19% 16.30% 13.41% 14.55% 14.92% 43.49% Other Income 228.95 160.05 46.48 42.43 55.59 38.61 36.71 15.44 16.23 16.37 12.38 Interest 240.27 224.12 154.21 121.16 138.44 134.54 136.78 123.51 128.13 101.45 275.38 Depreciation 34.28 6.78 5.99 6.48 8.78 12.57 8.61 6.29 4.86 4.13 5.24 PBT 50.18 41.67 96.50 128.99 97.98 72.30 84.39 66.05 77.09 81.49 77.49 Tax 21.51 18.53 33.00 61.15 45.23 32.17 24.10 5.20 14.19 18.99 -13.28 Tax Rate 42.87% 44.47% 34.20% 47.41% 46.16% 44.50% 28.56% 5.71% 18.41% 23.30% -17.14% PAT 28.67 23.14 63.50 67.83 52.76 40.13 60.29 85.85 62.90 62.51 90.77 PAT before Minority Interest 28.67 23.14 63.50 67.83 52.76 40.13 60.29 85.85 62.90 62.51 90.77 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 4.04% 3.01% 5.01% 6.54% 5.49% 4.26% 5.09% 6.38% 4.72% 5.46% 11.42% PAT Growth -30.63% -63.56% -6.38% 28.56% 31.47% -33.44% -29.77% 36.49% 0.62% -31.13% Unadjusted EPS 1.57 1.27 3.47 3.71 2.90 2.18 3.30 4.69 3.62 3.60 5.23

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 1,145.62 1,166.51 1,839.09 1,626.75 1,385.72 1,431.09 1,623.13 2,077.54 1,848.75 1,525.94 1,001.22 Net Sales Growth -29.39% -36.57% 13.05% 17.39% -3.17% -11.83% -21.87% 12.38% 21.15% 52.41% Cost Of Goods Sold 831.02 877.81 1,412.49 1,184.50 994.01 1,025.44 1,182.59 1,625.62 1,499.03 1,208.43 438.84 Gross Profit 314.60 288.70 426.60 442.26 391.71 405.64 440.53 451.92 349.72 317.51 562.38 GP Margin 27.46% 24.75% 23.20% 27.19% 28.27% 28.34% 27.14% 21.75% 18.92% 20.81% 56.17% Total Expenditure 992.20 1,038.38 1,579.04 1,343.11 1,143.65 1,190.44 1,392.55 1,843.79 1,614.11 1,307.07 582.84 Power & Fuel Cost - 2.28 1.91 1.88 1.93 1.78 2.15 2.75 1.83 0.76 7.08 % Of Sales - 0.20% 0.10% 0.12% 0.14% 0.12% 0.13% 0.13% 0.10% 0.05% 0.71% Employee Cost - 65.67 54.24 50.37 51.46 55.06 62.27 59.66 46.66 34.45 41.55 % Of Sales - 5.63% 2.95% 3.10% 3.71% 3.85% 3.84% 2.87% 2.52% 2.26% 4.15% Manufacturing Exp. - 7.08 7.90 7.12 8.64 6.08 7.53 10.72 6.89 6.78 5.72 % Of Sales - 0.61% 0.43% 0.44% 0.62% 0.42% 0.46% 0.52% 0.37% 0.44% 0.57% General & Admin Exp. - 25.09 27.16 31.43 26.90 31.69 32.11 29.32 31.49 24.01 34.62 % Of Sales - 2.15% 1.48% 1.93% 1.94% 2.21% 1.98% 1.41% 1.70% 1.57% 3.46% Selling & Distn. Exp. - 38.20 59.68 60.69 51.36 62.93 92.81 105.99 17.82 24.25 51.49 % Of Sales - 3.27% 3.25% 3.73% 3.71% 4.40% 5.72% 5.10% 0.96% 1.59% 5.14% Miscellaneous Exp. - 22.25 15.66 7.14 9.34 7.45 13.08 9.74 10.39 8.38 51.49 % Of Sales - 1.91% 0.85% 0.44% 0.67% 0.52% 0.81% 0.47% 0.56% 0.55% 0.35% EBITDA 153.42 128.13 260.05 283.64 242.07 240.65 230.58 233.75 234.64 218.87 418.38 EBITDA Margin 13.39% 10.98% 14.14% 17.44% 17.47% 16.82% 14.21% 11.25% 12.69% 14.34% 41.79% Other Income 26.29 33.73 58.71 58.92 54.13 34.16 30.33 22.31 22.41 18.80 13.49 Interest 64.07 74.31 169.29 154.53 146.79 143.52 130.58 126.39 131.86 104.74 322.37 Depreciation 37.17 8.99 8.76 8.89 10.37 21.10 14.78 7.45 5.81 4.76 6.07 PBT 78.47 78.56 140.71 179.14 139.04 110.19 115.54 122.22 119.38 128.19 103.43 Tax 26.16 29.91 55.53 73.88 62.41 50.35 36.93 19.02 28.98 35.47 -9.12 Tax Rate 33.34% 38.07% 39.46% 41.24% 44.89% 45.69% 31.96% 15.25% 24.28% 27.67% -8.82% PAT 52.31 49.01 84.00 102.09 76.75 60.07 78.52 105.68 90.39 92.71 112.54 PAT before Minority Interest 49.78 48.65 85.18 105.26 76.63 59.84 78.61 105.70 90.40 92.71 112.55 Minority Interest -2.53 0.36 -1.18 -3.17 0.12 0.23 -0.09 -0.02 -0.01 0.00 -0.01 PAT Margin 4.57% 4.20% 4.57% 6.28% 5.54% 4.20% 4.84% 5.09% 4.89% 6.08% 11.24% PAT Growth -13.86% -41.65% -17.72% 33.02% 27.77% -23.50% -25.70% 16.92% -2.50% -17.62% Unadjusted EPS 2.72 2.68 4.59 5.58 4.22 3.27 4.29 5.78 5.21 5.34 6.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 1,589.86 1,924.73 1,867.69 1,814.79 1,911.61 1,882.95 1,578.78 1,505.48 1,440.24 1,379.09 Share Capital 182.90 182.90 182.90 182.90 432.90 432.90 173.57 173.57 173.57 173.57 Total Reserves 1,406.96 1,741.83 1,684.79 1,631.89 1,478.71 1,450.05 1,405.21 1,331.91 1,266.67 1,205.52 Non-Current Liabilities 297.60 613.07 891.34 899.66 572.50 459.41 553.45 538.62 653.49 1,550.79 Secured Loans 309.09 375.91 312.07 328.56 347.66 259.87 378.92 371.43 558.19 1,497.49 Unsecured Loans 122.09 179.41 112.82 86.01 72.43 66.16 97.19 104.47 15.00 65.53 Long Term Provisions 77.57 76.13 62.25 9.27 11.01 11.55 9.35 7.08 6.43 0.00 Current Liabilities 4,301.97 2,861.00 2,861.30 2,598.46 2,465.04 2,475.84 2,171.60 2,069.48 2,101.16 825.26 Trade Payables 445.99 470.45 507.23 433.49 420.39 385.00 372.74 372.18 361.94 411.98 Other Current Liabilities 3,693.86 2,220.09 2,188.86 1,925.37 1,808.32 1,751.84 1,544.77 1,503.52 1,592.51 408.11 Short Term Borrowings 161.54 169.82 164.98 239.35 224.77 327.02 236.15 193.45 146.55 0.00 Short Term Provisions 0.58 0.64 0.23 0.25 11.57 11.98 17.94 0.33 0.18 5.17 Total Liabilities 6,189.43 5,398.80 5,620.33 5,312.91 4,949.15 4,818.20 4,303.83 4,113.58 4,194.89 3,755.14 Net Block 504.43 504.24 501.13 505.34 29.44 38.55 37.04 31.80 27.62 24.45 Gross Block 524.14 520.28 514.08 513.11 85.24 82.07 73.25 61.53 53.73 50.77 Accumulated Depreciation 19.71 16.04 12.95 7.78 55.80 43.52 36.20 29.73 26.11 26.32 Non Current Assets 1,003.49 997.75 1,107.18 1,018.55 517.49 649.29 698.55 566.85 559.23 289.72 Capital Work in Progress 0.00 0.00 0.03 0.00 0.16 0.22 0.41 0.00 1.66 0.21 Non Current Investment 289.87 331.12 330.44 300.94 270.75 383.45 370.07 270.45 265.36 265.06 Long Term Loans & Adv. 189.26 143.08 233.02 185.41 195.94 209.00 268.79 244.27 239.75 0.00 Other Non Current Assets 19.93 19.31 42.56 26.86 21.20 18.07 22.25 20.32 24.85 0.00 Current Assets 5,185.94 4,401.05 4,513.15 4,294.36 4,431.66 4,168.91 3,605.27 3,546.73 3,635.66 3,465.42 Current Investments 0.00 0.00 0.00 0.00 0.00 0.10 0.00 0.05 0.05 0.05 Inventories 2,619.68 1,432.61 1,971.35 2,117.87 2,410.84 1,907.74 1,819.70 1,813.76 1,869.82 2,288.15 Sundry Debtors 228.54 611.79 758.76 490.28 549.44 756.32 446.67 553.14 570.38 160.49 Cash & Bank 203.36 211.93 179.97 177.87 194.12 200.99 197.63 138.07 111.36 149.29 Other Current Assets 2,134.36 174.13 277.80 376.64 1,277.26 1,303.75 1,141.28 1,041.70 1,084.06 867.43 Short Term Loans & Adv. 2,121.38 1,970.59 1,325.28 1,131.71 941.09 941.97 724.41 661.39 615.85 867.43 Net Current Assets 883.97 1,540.05 1,651.85 1,695.90 1,966.62 1,693.07 1,433.67 1,477.24 1,534.49 2,640.16 Total Assets 6,189.43 5,398.80 5,620.33 5,312.91 4,949.15 4,818.20 4,303.82 4,113.58 4,194.89 3,755.14

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 1,740.43 2,196.85 2,118.62 2,030.44 2,226.55 2,178.63 1,858.60 1,770.45 1,677.76 1,581.84 Share Capital 182.90 182.90 182.90 182.90 432.90 432.90 173.57 173.57 173.57 173.57 Total Reserves 1,557.53 2,013.95 1,935.72 1,847.54 1,793.65 1,745.72 1,685.04 1,596.88 1,504.19 1,408.27 Non-Current Liabilities 1,041.59 1,187.52 1,440.50 1,234.19 730.49 620.59 784.81 801.94 883.62 1,802.46 Secured Loans 938.95 925.21 670.45 568.69 381.98 261.16 379.61 373.35 596.38 1,748.18 Unsecured Loans 214.65 130.80 82.94 94.59 74.09 66.16 97.19 104.47 15.00 65.53 Long Term Provisions 81.42 79.09 66.14 12.73 14.87 14.85 12.17 9.75 8.18 0.00 Current Liabilities 7,677.04 4,663.71 4,620.60 4,227.81 3,926.96 3,643.83 3,023.71 2,837.75 2,663.73 918.73 Trade Payables 1,386.90 1,122.82 1,024.81 939.80 859.05 761.37 683.55 640.86 515.79 512.45 Other Current Liabilities 6,124.59 3,364.64 3,409.68 3,027.74 2,816.92 2,529.91 2,087.62 1,928.15 1,937.85 357.24 Short Term Borrowings 159.99 170.32 165.48 240.54 220.91 320.21 212.28 225.21 170.71 0.00 Short Term Provisions 5.56 5.93 20.63 19.73 30.08 32.34 40.26 43.54 39.38 49.04 Total Liabilities 10,474.74 8,064.14 8,194.63 7,504.42 6,893.41 6,443.38 5,667.37 5,410.34 5,225.30 4,303.27 Net Block 598.59 603.73 603.89 599.56 118.40 130.82 128.66 104.84 91.76 76.86 Gross Block 642.11 639.62 629.61 613.11 194.19 187.74 173.73 142.01 121.26 104.58 Accumulated Depreciation 43.52 35.89 25.71 13.55 75.79 56.92 45.08 37.17 29.50 27.72 Non Current Assets 854.60 814.09 911.23 852.29 398.05 487.92 538.26 463.71 392.37 87.61 Capital Work in Progress 0.00 0.00 0.03 0.00 0.16 0.22 0.41 0.16 1.66 0.21 Non Current Investment 12.13 12.41 11.77 21.67 20.48 15.48 10.58 10.58 10.48 10.54 Long Term Loans & Adv. 220.79 177.88 252.95 192.60 227.69 307.61 369.52 318.04 258.90 0.00 Other Non Current Assets 23.09 20.07 42.59 38.45 31.33 33.80 29.10 30.09 29.58 0.00 Current Assets 9,620.14 7,250.05 7,283.41 6,652.13 6,495.35 5,955.45 5,129.12 4,946.64 4,832.94 4,215.66 Current Investments 0.00 0.00 0.00 0.00 0.00 0.10 0.00 0.05 0.05 0.05 Inventories 8,410.62 5,120.18 4,871.58 4,515.43 4,471.42 3,836.38 3,533.90 3,263.76 3,041.33 3,214.32 Sundry Debtors 352.20 793.56 1,048.41 789.89 769.95 865.52 524.14 647.28 743.44 124.39 Cash & Bank 243.37 263.23 222.84 261.13 240.51 243.15 246.58 196.02 164.89 175.69 Other Current Assets 613.95 229.35 391.09 510.38 1,013.48 1,010.30 824.50 839.53 883.23 701.20 Short Term Loans & Adv. 598.52 843.73 749.48 575.30 521.96 546.53 357.20 339.39 307.52 701.20 Net Current Assets 1,943.10 2,586.34 2,662.80 2,424.32 2,568.40 2,311.62 2,105.41 2,108.89 2,169.20 3,296.93 Total Assets 10,474.74 8,064.14 8,194.64 7,504.42 6,893.40 6,443.37 5,667.38 5,410.35 5,225.31 4,303.27

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 271.42 29.02 317.83 222.42 113.14 56.11 404.89 487.92 509.01 395.28 PBT 41.67 96.50 128.99 97.98 72.30 84.39 91.05 77.09 81.49 77.49 Adjustment 148.26 131.12 205.08 200.74 275.77 273.05 265.15 273.01 245.67 272.56 Changes in Working Capital 99.68 -181.22 18.29 -53.12 -209.75 -270.80 66.71 153.60 207.94 58.03 Cash after chg. in Working capital 289.61 46.40 352.36 245.61 138.32 86.64 422.91 503.70 535.11 408.08 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -18.19 -17.38 -34.52 -23.18 -25.18 -30.53 -18.02 -15.78 -26.09 -12.80 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 136.40 20.78 -16.38 29.15 127.58 15.12 -127.60 -23.57 -6.65 0.25 Net Fixed Assets -3.86 -6.17 -1.00 -427.71 -3.11 -8.63 -12.13 -6.14 -4.41 -4.17 Net Investments 41.25 -0.68 -29.50 -30.19 112.80 -13.48 -99.57 -5.09 -0.30 -5.06 Others 99.01 27.63 14.12 487.05 17.89 37.23 -15.90 -12.34 -1.94 9.48 Cash from Financing Activity -426.04 -43.86 -295.20 -273.25 -276.57 -77.25 -217.59 -460.53 -522.61 -357.68 Net Cash Inflow / Outflow -18.22 5.94 6.25 -21.69 -35.84 -6.02 59.70 3.83 -20.24 37.85 Opening Cash & Equivalents 53.43 47.49 41.24 62.93 98.77 104.79 45.09 41.69 61.94 111.44 Closing Cash & Equivalent 35.21 53.43 47.50 41.24 62.93 98.77 104.79 45.52 41.69 149.29

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 400.49 19.07 120.85 90.82 361.95 138.94 486.39 573.69 602.46 540.72 PBT 78.56 140.71 179.14 139.04 110.19 115.54 124.72 119.38 128.19 103.43 Adjustment 552.78 330.93 351.85 342.85 455.57 397.46 360.23 340.96 316.71 319.64 Changes in Working Capital -200.18 -418.28 -366.39 -350.48 -168.67 -340.61 42.73 150.98 216.42 141.70 Cash after chg. in Working capital 431.16 53.36 164.60 131.41 397.10 172.39 527.68 611.32 661.31 564.77 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -30.67 -34.29 -43.75 -40.59 -35.14 -33.44 -41.29 -37.62 -58.85 -24.05 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 16.41 20.67 19.89 6.49 -5.57 10.66 -7.32 -38.31 -37.55 2.31 Net Fixed Assets -3.86 -6.17 -1.00 -427.71 -3.11 -8.63 -12.13 -6.14 -4.41 -4.17 Net Investments 41.25 -0.68 -29.50 -30.19 112.80 -13.48 -99.57 -5.09 -0.30 -5.06 Others -20.98 27.52 50.39 464.39 -115.26 32.77 104.38 -27.08 -32.84 11.54 Cash from Financing Activity -435.00 -35.46 -173.13 -104.69 -390.83 -151.97 -412.78 -533.05 -572.74 -507.64 Net Cash Inflow / Outflow -18.10 4.28 -32.39 -7.39 -34.45 -2.37 66.29 2.33 -7.84 35.38 Opening Cash & Equivalents 90.54 86.26 118.65 126.04 138.43 140.80 74.51 72.61 80.44 140.31 Closing Cash & Equivalent 72.44 90.54 86.26 118.65 103.98 138.43 140.80 74.94 72.61 175.69

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 86.93 105.23 102.11 99.22 90.85 89.28 90.96 86.74 82.98 79.46 ROA 0.40% 1.15% 1.24% 1.03% 0.82% 1.32% 2.04% 1.51% 1.57% 2.46% ROE 1.32% 3.35% 3.68% 3.04% 2.44% 3.75% 5.57% 4.27% 4.43% 6.79% ROCE 9.76% 8.67% 8.89% 8.16% 7.01% 7.87% 8.22% 7.88% 6.52% 12.02% Fixed Asset Turnover 1.47 2.45 2.02 3.21 11.27 15.25 19.97 23.12 21.89 16.29 Receivable days 199.68 197.27 219.90 197.46 252.87 185.32 135.60 153.86 116.59 52.29 Inventory Days 962.90 489.95 719.93 860.09 836.34 574.21 492.78 504.44 663.29 998.33 Payable days 294.61 306.48 228.87 206.91 98.85 119.38 118.68 110.78 130.38 195.62 Cash Conversion Cycle 867.96 380.73 710.96 850.65 990.37 640.15 509.70 547.53 649.49 855.00 Total Debt/Equity 0.55 0.55 0.50 0.56 0.55 0.56 0.70 0.69 0.86 1.13 Interest Cover 1.19 1.63 2.06 1.71 1.54 1.62 1.74 1.60 1.80 1.28

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 95.16 120.11 115.83 111.01 108.07 105.45 107.08 102.00 96.66 91.14 ROA 0.52% 1.05% 1.34% 1.06% 0.90% 1.30% 1.91% 1.70% 1.95% 2.65% ROE 2.47% 3.95% 5.07% 3.82% 3.06% 4.15% 5.83% 5.24% 5.69% 7.36% ROCE 4.02% 8.13% 9.56% 8.56% 7.75% 7.98% 8.63% 8.52% 7.26% 12.42% Fixed Asset Turnover 1.82 2.90 2.62 3.43 7.49 8.98 13.16 14.04 13.51 9.93 Receivable days 179.25 182.79 206.23 205.43 208.56 156.25 102.90 137.29 103.79 34.63 Inventory Days 2116.89 991.52 1053.10 1183.57 1059.46 828.70 597.13 622.41 748.16 1148.56 Payable days 218.46 184.53 224.11 245.38 136.88 167.17 138.54 115.85 128.66 188.83 Cash Conversion Cycle 2077.68 989.78 1035.22 1143.62 1131.14 817.77 561.50 643.85 723.30 994.37 Total Debt/Equity 1.07 0.82 0.71 0.65 0.49 0.48 0.58 0.62 0.80 1.15 Interest Cover 2.06 1.83 2.16 1.95 1.77 1.88 1.99 1.91 2.22 1.32

Top Investors:

nomura singapore limited

elara india opportunities fund limited

life insurance corporation of india

marshal global capital fund ltd

Annual Reports:

News Update:

Omaxe to raise up to Rs 500 crore
30th Sep 2019, 10:54 AM

The proposal was approved at the company's annual general meeting held on September 26, 2019
Read More
Omaxe’s foreign arm gets struck off
27th Aug 2019, 10:37 AM

The Subsidiary was not operational
Read More
Omaxe - Quarterly Results
14th Aug 2019, 16:25 PM

Read More

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.

Feedback