Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
62/99

BSE: 530365 | NSE: ORIENTBELL

571.35
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  578.80
  •  587.00
  •  551.05
  •  568.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  157381
  •  898.03
  •  669.75
  •  252.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 825.29
  • 25.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 806.09
  • 0.17%
  • 2.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.31%
  • 7.60%
  • 25.86%
  • FII
  • DII
  • Others
  • 0.14%
  • 0.02%
  • 2.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.83
  • -4.65
  • -4.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.28
  • -10.01
  • -2.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.28
  • -12.34
  • -7.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.21
  • 22.37
  • 23.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 1.13
  • 1.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.51
  • 10.71
  • 11.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
215.95
181.50
18.98%
183.95
147.88
24.39%
167.69
130.37
28.63%
86.72
42.73
102.95%
Expenses
190.05
162.59
16.89%
165.01
132.64
24.40%
152.48
120.30
26.75%
91.12
54.53
67.10%
EBITDA
25.90
18.91
36.96%
18.94
15.24
24.28%
15.21
10.07
51.04%
-4.40
-11.80
-
EBIDTM
11.99%
10.42%
10.30%
10.31%
9.07%
7.72%
-5.07%
-27.62%
Other Income
0.71
0.58
22.41%
1.00
0.48
108.33%
0.64
0.51
25.49%
0.69
0.29
137.93%
Interest
1.16
1.14
1.75%
0.70
1.24
-43.55%
1.09
1.53
-28.76%
1.16
1.74
-33.33%
Depreciation
5.54
5.34
3.75%
5.73
5.08
12.80%
4.70
5.12
-8.20%
4.65
5.02
-7.37%
PBT
19.91
13.01
53.04%
13.51
9.40
43.72%
10.06
3.93
155.98%
-9.52
-15.56
-
Tax
3.72
5.00
-25.60%
1.88
2.30
-18.26%
1.82
0.97
87.63%
-4.49
-4.52
-
PAT
16.19
8.01
102.12%
11.63
7.10
63.80%
8.24
2.96
178.38%
-5.03
-11.04
-
PATM
7.50%
4.41%
6.32%
4.80%
4.91%
2.27%
-5.80%
-25.84%
EPS
11.46
5.76
98.96%
8.40
5.25
60.00%
6.02
2.32
159.48%
-3.56
-7.99
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
654.31
502.48
492.29
571.14
647.81
637.43
584.67
573.70
546.27
333.84
Net Sales Growth
30.22%
2.07%
-13.81%
-11.84%
1.63%
9.02%
1.91%
5.02%
63.63%
 
Cost Of Goods Sold
269.70
241.34
236.30
256.72
280.89
303.29
243.73
236.49
214.24
128.02
Gross Profit
384.61
261.14
255.99
314.43
366.93
334.14
340.94
337.21
332.03
205.82
GP Margin
58.78%
51.97%
52.00%
55.05%
56.64%
52.42%
58.31%
58.78%
60.78%
61.65%
Total Expenditure
598.66
470.39
466.21
534.11
600.78
583.05
537.89
515.79
496.57
303.74
Power & Fuel Cost
-
79.55
86.67
106.53
115.28
98.47
139.61
122.64
109.82
62.06
% Of Sales
-
15.83%
17.61%
18.65%
17.80%
15.45%
23.88%
21.38%
20.10%
18.59%
Employee Cost
-
79.26
73.55
75.65
76.05
67.21
56.12
54.45
55.23
37.74
% Of Sales
-
15.77%
14.94%
13.25%
11.74%
10.54%
9.60%
9.49%
10.11%
11.30%
Manufacturing Exp.
-
28.92
27.98
39.80
49.37
43.01
32.17
33.96
41.45
25.53
% Of Sales
-
5.76%
5.68%
6.97%
7.62%
6.75%
5.50%
5.92%
7.59%
7.65%
General & Admin Exp.
-
13.23
15.74
21.88
27.54
25.46
20.21
17.93
20.74
14.79
% Of Sales
-
2.63%
3.20%
3.83%
4.25%
3.99%
3.46%
3.13%
3.80%
4.43%
Selling & Distn. Exp.
-
19.40
22.09
28.51
45.73
35.56
40.62
47.02
52.76
33.04
% Of Sales
-
3.86%
4.49%
4.99%
7.06%
5.58%
6.95%
8.20%
9.66%
9.90%
Miscellaneous Exp.
-
8.70
3.88
5.02
5.93
10.05
5.43
3.30
2.33
2.57
% Of Sales
-
1.73%
0.79%
0.88%
0.92%
1.58%
0.93%
0.58%
0.43%
0.77%
EBITDA
55.65
32.09
26.08
37.03
47.03
54.38
46.78
57.91
49.70
30.10
EBITDA Margin
8.51%
6.39%
5.30%
6.48%
7.26%
8.53%
8.00%
10.09%
9.10%
9.02%
Other Income
3.04
2.22
5.25
1.94
2.38
2.95
1.46
3.11
1.28
8.74
Interest
4.11
5.67
8.11
8.73
7.32
13.39
24.23
25.02
21.93
16.33
Depreciation
20.62
20.57
20.59
16.52
15.02
19.13
19.41
18.56
19.02
12.59
PBT
33.96
8.07
2.63
13.71
27.07
24.81
4.60
17.44
10.03
9.92
Tax
2.93
3.75
-4.20
4.82
7.29
11.23
2.56
7.60
-2.30
4.09
Tax Rate
8.63%
34.79%
-159.70%
35.16%
15.40%
45.26%
55.65%
43.58%
-20.63%
24.49%
PAT
31.03
7.03
6.83
8.90
40.05
13.58
2.03
9.84
13.45
12.61
PAT before Minority Interest
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
PAT Margin
4.74%
1.40%
1.39%
1.56%
6.18%
2.13%
0.35%
1.72%
2.46%
3.78%
PAT Growth
341.39%
2.93%
-23.26%
-77.78%
194.92%
568.97%
-79.37%
-26.84%
6.66%
 
EPS
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
249.26
239.62
232.57
222.38
182.00
176.63
175.38
169.23
116.95
Share Capital
14.35
14.28
14.25
14.23
14.19
13.57
13.57
10.53
10.53
Total Reserves
233.55
223.24
216.80
207.54
167.38
162.28
161.81
155.65
106.42
Non-Current Liabilities
69.81
77.55
72.30
65.73
75.74
106.83
91.04
97.06
74.28
Secured Loans
9.36
18.35
17.31
10.43
12.16
51.49
42.80
56.52
13.23
Unsecured Loans
15.00
15.00
15.00
16.93
34.43
37.01
39.88
40.08
43.47
Long Term Provisions
6.77
3.85
2.42
2.69
2.71
8.16
1.36
1.34
18.36
Current Liabilities
120.32
105.32
156.10
153.28
168.68
226.85
249.75
226.09
227.71
Trade Payables
97.23
77.16
70.88
78.30
70.98
110.52
107.13
98.04
84.35
Other Current Liabilities
22.03
21.71
25.76
14.26
17.54
39.36
38.37
27.06
21.54
Short Term Borrowings
0.00
6.02
55.85
49.49
63.61
73.97
97.64
85.63
119.16
Short Term Provisions
1.07
0.43
3.62
11.23
16.55
3.00
6.61
15.35
2.65
Total Liabilities
439.39
422.49
460.97
441.39
426.42
510.31
516.17
492.38
447.18
Net Block
206.82
232.68
238.82
196.50
201.24
233.92
228.07
233.67
251.12
Gross Block
295.61
301.77
287.70
229.59
219.91
537.95
512.47
522.40
379.36
Accumulated Depreciation
88.79
69.09
48.87
33.09
18.66
304.03
284.40
288.72
128.24
Non Current Assets
225.68
247.16
250.63
210.39
230.67
289.34
285.95
275.33
279.47
Capital Work in Progress
0.29
0.67
1.02
1.03
0.49
4.80
18.33
1.83
1.05
Non Current Investment
7.63
6.98
6.69
6.30
24.13
20.23
20.23
20.23
0.00
Long Term Loans & Adv.
10.85
6.70
3.80
6.29
4.57
27.98
18.74
17.47
25.88
Other Non Current Assets
0.09
0.13
0.30
0.28
0.24
2.40
0.59
2.13
1.43
Current Assets
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
Inventories
60.16
80.59
85.46
88.83
74.57
124.69
132.28
107.36
103.25
Sundry Debtors
92.59
86.93
116.21
125.77
102.10
72.36
73.37
78.98
51.30
Cash & Bank
51.02
2.99
3.55
2.76
3.96
8.14
7.89
6.99
1.05
Other Current Assets
9.95
3.61
2.07
1.36
15.12
15.80
16.69
23.71
12.12
Short Term Loans & Adv.
3.54
1.22
3.05
12.27
13.85
13.52
15.07
22.18
10.27
Net Current Assets
93.40
70.01
54.24
77.72
27.07
-5.87
-19.52
-9.05
-60.00
Total Assets
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
18.60
64.50
40.96
27.30
50.83
54.29
55.75
44.56
4.30
PBT
11.43
2.92
14.10
47.13
24.81
4.60
17.44
11.16
16.70
Adjustment
30.77
27.77
25.17
23.19
37.20
44.67
41.48
39.68
21.78
Changes in Working Capital
-18.88
35.67
4.46
-30.62
-7.70
7.53
-0.98
-4.70
-28.55
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
5.08
-3.96
-55.64
4.75
-13.95
-9.24
-28.87
-11.46
-29.20
Net Fixed Assets
6.54
-13.72
-58.10
-10.22
322.35
-11.95
-6.57
-315.86
Net Investments
0.00
0.00
0.00
17.63
-3.11
0.00
0.00
-0.16
Others
-1.46
9.76
2.46
-2.66
-333.19
2.71
-22.30
304.56
Cash from Financing Activity
-23.03
-60.54
14.53
-31.91
-36.90
-45.77
-29.33
-27.79
25.35
Net Cash Inflow / Outflow
0.64
0.01
-0.15
0.14
-0.03
-0.72
-2.45
5.30
0.45
Opening Cash & Equivalents
0.11
0.11
0.26
0.11
0.28
3.58
6.03
0.17
0.29
Closing Cash & Equivalent
0.76
0.11
0.11
0.26
0.25
2.86
3.58
6.03
0.73

Financial Ratios

Consolidated /

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

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.