Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
64/99

BSE: 530365 | NSE: ORIENTBELL

614.15
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 621.65
  • 621.95
  • 609.70
  • 608.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5443
  •  33.36
  •  822.15
  •  323.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 882.49
  • 19.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 850.79
  • 0.16%
  • 3.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.31%
  • 7.86%
  • 25.39%
  • FII
  • DII
  • Others
  • 0.1%
  • 0.02%
  • 2.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.32
  • 0.20
  • 9.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.39
  • 3.44
  • 16.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.17
  • -4.98
  • 65.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.84
  • 20.88
  • 25.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.05
  • 1.37
  • 1.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.86
  • 10.85
  • 11.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
154.50
86.72
78.16%
215.95
181.50
18.98%
183.95
147.88
24.39%
167.69
130.37
28.63%
Expenses
142.04
91.12
55.88%
190.05
162.59
16.89%
165.01
132.64
24.40%
152.48
120.30
26.75%
EBITDA
12.46
-4.40
-
25.90
18.91
36.96%
18.94
15.24
24.28%
15.21
10.07
51.04%
EBIDTM
8.06%
-5.07%
11.99%
10.42%
10.30%
10.31%
9.07%
7.72%
Other Income
2.13
0.69
208.70%
0.71
0.58
22.41%
1.00
0.48
108.33%
0.64
0.51
25.49%
Interest
0.65
1.16
-43.97%
1.16
1.14
1.75%
0.70
1.24
-43.55%
1.09
1.53
-28.76%
Depreciation
4.86
4.65
4.52%
5.54
5.34
3.75%
5.73
5.08
12.80%
4.70
5.12
-8.20%
PBT
9.08
-9.52
-
19.91
13.01
53.04%
13.51
9.40
43.72%
10.06
3.93
155.98%
Tax
2.31
-4.49
-
3.72
5.00
-25.60%
1.88
2.30
-18.26%
1.82
0.97
87.63%
PAT
6.77
-5.03
-
16.19
8.01
102.12%
11.63
7.10
63.80%
8.24
2.96
178.38%
PATM
4.38%
-5.80%
7.50%
4.41%
6.32%
4.80%
4.91%
2.27%
EPS
4.85
-3.56
-
11.46
5.76
98.96%
8.40
5.25
60.00%
6.02
2.32
159.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
722.09
654.31
502.48
492.29
571.14
647.81
637.43
584.67
573.70
546.27
333.84
Net Sales Growth
32.14%
30.22%
2.07%
-13.81%
-11.84%
1.63%
9.02%
1.91%
5.02%
63.63%
 
Cost Of Goods Sold
278.19
269.68
241.34
236.30
256.72
280.89
303.29
243.73
236.49
214.24
128.02
Gross Profit
443.90
384.64
261.14
255.99
314.43
366.93
334.14
340.94
337.21
332.03
205.82
GP Margin
61.47%
58.79%
51.97%
52.00%
55.05%
56.64%
52.42%
58.31%
58.78%
60.78%
61.65%
Total Expenditure
649.58
598.62
470.39
466.21
534.11
600.78
583.05
537.89
515.79
496.57
303.74
Power & Fuel Cost
-
135.86
79.55
86.67
106.53
115.28
98.47
139.61
122.64
109.82
62.06
% Of Sales
-
20.76%
15.83%
17.61%
18.65%
17.80%
15.45%
23.88%
21.38%
20.10%
18.59%
Employee Cost
-
92.46
79.26
73.55
75.65
76.05
67.21
56.12
54.45
55.23
37.74
% Of Sales
-
14.13%
15.77%
14.94%
13.25%
11.74%
10.54%
9.60%
9.49%
10.11%
11.30%
Manufacturing Exp.
-
41.56
28.92
27.98
39.80
49.37
43.01
32.17
33.96
41.45
25.53
% Of Sales
-
6.35%
5.76%
5.68%
6.97%
7.62%
6.75%
5.50%
5.92%
7.59%
7.65%
General & Admin Exp.
-
19.50
13.23
15.74
21.88
27.54
25.46
20.21
17.93
20.74
14.79
% Of Sales
-
2.98%
2.63%
3.20%
3.83%
4.25%
3.99%
3.46%
3.13%
3.80%
4.43%
Selling & Distn. Exp.
-
31.55
19.40
22.09
28.51
45.73
35.56
40.62
47.02
52.76
33.04
% Of Sales
-
4.82%
3.86%
4.49%
4.99%
7.06%
5.58%
6.95%
8.20%
9.66%
9.90%
Miscellaneous Exp.
-
8.02
8.70
3.88
5.02
5.93
10.05
5.43
3.30
2.33
33.04
% Of Sales
-
1.23%
1.73%
0.79%
0.88%
0.92%
1.58%
0.93%
0.58%
0.43%
0.77%
EBITDA
72.51
55.69
32.09
26.08
37.03
47.03
54.38
46.78
57.91
49.70
30.10
EBITDA Margin
10.04%
8.51%
6.39%
5.30%
6.48%
7.26%
8.53%
8.00%
10.09%
9.10%
9.02%
Other Income
4.48
3.03
2.22
5.25
1.94
2.38
2.95
1.46
3.11
1.28
8.74
Interest
3.60
4.13
5.67
8.11
8.73
7.32
13.39
24.23
25.02
21.93
16.33
Depreciation
20.83
20.61
20.57
20.59
16.52
15.02
19.13
19.41
18.56
19.02
12.59
PBT
52.56
33.98
8.07
2.63
13.71
27.07
24.81
4.60
17.44
10.03
9.92
Tax
9.73
2.95
3.75
-4.20
4.82
7.29
11.23
2.56
7.60
-2.30
4.09
Tax Rate
18.51%
8.68%
34.79%
-159.70%
35.16%
15.40%
45.26%
55.65%
43.58%
-20.63%
24.49%
PAT
42.83
31.03
7.03
6.83
8.90
40.05
13.58
2.03
9.84
13.45
12.61
PAT before Minority Interest
42.83
31.03
7.03
6.83
8.90
40.05
13.58
2.03
9.84
13.45
12.61
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
5.93%
4.74%
1.40%
1.39%
1.56%
6.18%
2.13%
0.35%
1.72%
2.46%
3.78%
PAT Growth
228.45%
341.39%
2.93%
-23.26%
-77.78%
194.92%
568.97%
-79.37%
-26.84%
6.66%
 
EPS
29.74
21.55
4.88
4.74
6.18
27.81
9.43
1.41
6.83
9.34
8.76

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
284.78
249.26
239.62
232.57
222.38
182.00
176.63
175.38
169.23
116.95
Share Capital
14.43
14.35
14.28
14.25
14.23
14.19
13.57
13.57
10.53
10.53
Total Reserves
267.33
233.55
223.24
216.80
207.54
167.38
162.28
161.81
155.65
106.42
Non-Current Liabilities
40.62
69.81
77.55
72.30
65.73
75.74
106.83
91.04
97.06
74.28
Secured Loans
1.87
9.36
18.35
17.31
10.43
12.16
51.49
42.80
56.52
13.23
Unsecured Loans
0.00
15.00
15.00
15.00
16.93
34.43
37.01
39.88
40.08
43.47
Long Term Provisions
7.37
6.77
3.85
2.42
2.69
2.71
8.16
1.36
1.34
18.36
Current Liabilities
140.03
120.32
105.32
156.10
153.28
168.68
226.85
249.75
226.09
227.71
Trade Payables
99.67
97.23
77.16
70.88
78.30
70.98
110.52
107.13
98.04
84.35
Other Current Liabilities
27.22
22.03
21.71
25.76
14.26
17.54
39.36
38.37
27.06
21.54
Short Term Borrowings
0.00
0.00
6.02
55.85
49.49
63.61
73.97
97.64
85.63
119.16
Short Term Provisions
13.14
1.07
0.43
3.62
11.23
16.55
3.00
6.61
15.35
2.65
Total Liabilities
465.43
439.39
422.49
460.97
441.39
426.42
510.31
516.17
492.38
447.18
Net Block
207.35
206.82
232.68
238.82
196.50
201.24
233.92
228.07
233.67
251.12
Gross Block
312.35
295.61
301.77
287.70
229.59
219.91
537.95
512.47
522.40
379.36
Accumulated Depreciation
105.00
88.79
69.09
48.87
33.09
18.66
304.03
284.40
288.72
128.24
Non Current Assets
232.02
225.68
247.16
250.63
210.39
230.67
289.34
285.95
275.33
279.47
Capital Work in Progress
0.62
0.29
0.67
1.02
1.03
0.49
4.80
18.33
1.83
1.05
Non Current Investment
8.75
7.63
6.98
6.69
6.30
24.13
20.23
20.23
20.23
0.00
Long Term Loans & Adv.
15.28
10.85
6.70
3.80
6.29
4.57
27.98
18.74
17.47
25.88
Other Non Current Assets
0.03
0.09
0.13
0.30
0.28
0.24
2.40
0.59
2.13
1.43
Current Assets
233.40
213.72
175.33
210.34
231.00
195.75
220.98
230.23
217.04
167.72
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
68.79
60.16
80.59
85.46
88.83
74.57
124.69
132.28
107.36
103.25
Sundry Debtors
103.27
92.59
86.93
116.21
125.77
102.10
72.36
73.37
78.98
51.30
Cash & Bank
41.06
51.02
2.99
3.55
2.76
3.96
8.14
7.89
6.99
1.05
Other Current Assets
20.30
6.41
3.61
2.07
13.63
15.12
15.80
16.69
23.71
12.12
Short Term Loans & Adv.
12.10
3.54
1.22
3.05
12.27
13.85
13.52
15.07
22.18
10.27
Net Current Assets
93.37
93.40
70.01
54.24
77.72
27.07
-5.87
-19.52
-9.05
-60.00
Total Assets
465.42
439.40
422.49
460.97
441.39
426.42
510.32
516.18
492.37
447.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
56.19
18.60
64.50
40.96
27.30
50.83
54.29
55.75
44.56
4.30
PBT
33.98
10.78
2.92
14.10
47.13
24.81
4.60
17.44
11.16
16.70
Adjustment
31.86
31.43
27.77
25.17
23.19
37.20
44.67
41.48
39.68
21.78
Changes in Working Capital
-2.58
-18.88
35.67
4.46
-30.62
-7.70
7.53
-0.98
-4.70
-28.55
Cash after chg. in Working capital
63.26
23.32
66.37
43.73
39.70
54.31
56.79
57.94
46.14
9.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.08
-4.73
-1.87
-2.77
-12.40
-3.48
-2.50
-2.19
-1.58
-5.63
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
-24.76
5.08
-3.96
-55.64
4.75
-13.95
-9.24
-28.87
-11.46
-29.20
Net Fixed Assets
-17.07
6.54
-13.72
-58.10
-10.22
322.35
-11.95
-6.57
-315.86
Net Investments
0.00
0.00
0.00
0.00
17.63
-3.11
0.00
0.00
-0.16
Others
-7.69
-1.46
9.76
2.46
-2.66
-333.19
2.71
-22.30
304.56
Cash from Financing Activity
-28.96
-23.03
-60.54
14.53
-31.91
-36.90
-45.77
-29.33
-27.79
25.35
Net Cash Inflow / Outflow
2.47
0.64
0.01
-0.15
0.14
-0.03
-0.72
-2.45
5.30
0.45
Opening Cash & Equivalents
0.76
0.11
0.11
0.26
0.11
0.28
3.58
6.03
0.17
0.29
Closing Cash & Equivalent
3.23
0.76
0.11
0.11
0.26
0.25
2.86
3.58
6.03
0.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
195.25
172.71
166.29
162.16
155.84
127.96
83.40
82.49
96.36
48.26
ROA
6.86%
1.63%
1.55%
1.97%
9.23%
2.90%
0.40%
1.95%
2.86%
2.82%
ROE
11.72%
2.90%
2.91%
3.93%
19.86%
9.22%
1.81%
9.22%
17.67%
24.81%
ROCE
13.25%
5.75%
3.44%
7.09%
18.48%
13.02%
9.56%
14.12%
12.58%
14.15%
Fixed Asset Turnover
2.19
1.71
1.70
2.25
3.01
1.86
1.21
1.20
1.30
0.95
Receivable days
53.59
64.01
74.01
75.82
61.49
45.19
41.92
44.81
40.62
52.02
Inventory Days
35.29
50.19
60.50
54.61
44.09
51.62
73.92
70.49
65.67
104.70
Payable days
133.25
131.88
58.07
51.38
45.76
59.80
75.74
69.47
66.66
99.20
Cash Conversion Cycle
-44.37
-17.68
76.44
79.05
59.82
37.01
40.10
45.82
39.63
57.51
Total Debt/Equity
0.03
0.13
0.22
0.44
0.35
0.61
1.60
1.76
1.86
3.59
Interest Cover
9.23
2.90
1.32
2.57
7.47
2.85
1.19
1.70
1.51
2.02

News Update:


  • Orient Bell completes expansion at Hoskote plant
    26th Sep 2022, 16:43 PM

    With this the total capacity of the company has increased to 33.8 MSM p.a.

    Read More
  • Orient Bell - Quarterly Results
    21st Jul 2022, 14:29 PM

    Read More
  • Orient Bell completes two projects involving capex of Rs 20 crore
    29th Jun 2022, 13:00 PM

    The company has completed capex projects within time and started commercial production on June 28, 2022

    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.