Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
42/99

BSE: 530365 | NSE: ORIENTBELL

96.75
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  95.50
  •  98.10
  •  94.50
  •  95.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12674
  •  12.23
  •  150.00
  •  48.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 140.60
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 188.77
  • N/A
  • 0.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.77%
  • 6.57%
  • 28.55%
  • FII
  • DII
  • Others
  • 0%
  • 0.49%
  • 2.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.96
  • -6.87
  • -8.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.42
  • -11.14
  • -11.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.95
  • 1.18
  • -44.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.62
  • 18.65
  • 18.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.72
  • 0.53
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.48
  • 7.00
  • 8.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
42.73
120.68
-64.59%
126.77
165.17
-23.25%
122.03
138.06
-11.61%
122.81
147.69
-16.85%
Expenses
54.53
114.72
-52.47%
122.03
155.75
-21.65%
113.53
129.00
-11.99%
115.95
135.70
-14.55%
EBITDA
-11.80
5.96
-
4.74
9.42
-49.68%
8.50
9.06
-6.18%
6.86
11.99
-42.79%
EBIDTM
-27.62%
4.94%
3.74%
5.70%
6.97%
6.56%
5.59%
8.12%
Other Income
0.29
1.10
-73.64%
2.29
0.61
275.41%
1.12
0.11
918.18%
0.74
0.93
-20.43%
Interest
1.74
2.06
-15.53%
1.52
2.16
-29.63%
2.58
2.50
3.20%
1.94
2.14
-9.35%
Depreciation
5.02
4.50
11.56%
5.24
4.31
21.58%
6.25
4.44
40.77%
4.60
3.95
16.46%
PBT
-15.56
0.50
-
0.27
3.56
-92.42%
0.79
2.23
-64.57%
1.06
6.83
-84.48%
Tax
-4.52
0.16
-
-5.14
1.24
-
0.41
0.70
-41.43%
0.36
2.50
-85.60%
PAT
-11.04
0.34
-
5.41
2.32
133.19%
0.38
1.53
-75.16%
0.70
4.33
-83.83%
PATM
-25.84%
0.28%
4.27%
1.40%
0.31%
1.11%
0.57%
2.93%
EPS
-7.72
0.24
-
3.78
1.62
133.33%
0.27
1.07
-74.77%
0.49
3.03
-83.83%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
414.34
492.29
571.14
647.81
637.43
584.67
573.70
546.27
333.84
Net Sales Growth
-27.51%
-13.81%
-11.84%
1.63%
9.02%
1.91%
5.02%
63.63%
 
Cost Of Goods Sold
207.63
236.30
256.72
280.89
303.29
243.73
236.49
214.24
128.02
Gross Profit
206.71
255.99
314.43
366.93
334.14
340.94
337.21
332.03
205.82
GP Margin
49.89%
52.00%
55.05%
56.64%
52.42%
58.31%
58.78%
60.78%
61.65%
Total Expenditure
406.04
466.21
534.11
600.78
583.05
537.89
515.79
496.57
303.74
Power & Fuel Cost
-
86.67
106.53
115.28
98.47
139.61
122.64
109.82
62.06
% Of Sales
-
17.61%
18.65%
17.80%
15.45%
23.88%
21.38%
20.10%
18.59%
Employee Cost
-
73.55
75.65
76.05
67.21
56.12
54.45
55.23
37.74
% Of Sales
-
14.94%
13.25%
11.74%
10.54%
9.60%
9.49%
10.11%
11.30%
Manufacturing Exp.
-
27.98
39.80
49.37
43.01
32.17
33.96
41.45
25.53
% Of Sales
-
5.68%
6.97%
7.62%
6.75%
5.50%
5.92%
7.59%
7.65%
General & Admin Exp.
-
15.74
21.88
27.54
25.46
20.21
17.93
20.74
14.79
% Of Sales
-
3.20%
3.83%
4.25%
3.99%
3.46%
3.13%
3.80%
4.43%
Selling & Distn. Exp.
-
22.09
28.51
45.73
35.56
40.62
47.02
52.76
33.04
% Of Sales
-
4.49%
4.99%
7.06%
5.58%
6.95%
8.20%
9.66%
9.90%
Miscellaneous Exp.
-
3.88
5.02
5.93
10.05
5.43
3.30
2.33
2.57
% Of Sales
-
0.79%
0.88%
0.92%
1.58%
0.93%
0.58%
0.43%
0.77%
EBITDA
8.30
26.08
37.03
47.03
54.38
46.78
57.91
49.70
30.10
EBITDA Margin
2.00%
5.30%
6.48%
7.26%
8.53%
8.00%
10.09%
9.10%
9.02%
Other Income
4.44
5.25
1.94
2.38
2.95
1.46
3.11
1.28
8.74
Interest
7.78
8.11
8.73
7.32
13.39
24.23
25.02
21.93
16.33
Depreciation
21.11
20.59
16.52
15.02
19.13
19.41
18.56
19.02
12.59
PBT
-13.44
2.63
13.71
27.07
24.81
4.60
17.44
10.03
9.92
Tax
-8.89
-4.20
4.82
7.29
11.23
2.56
7.60
-2.30
4.09
Tax Rate
66.15%
-159.70%
35.16%
15.40%
45.26%
55.65%
43.58%
-20.63%
24.49%
PAT
-4.55
6.83
8.90
40.05
13.58
2.03
9.84
13.45
12.61
PAT before Minority Interest
-4.55
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
PAT Margin
-1.10%
1.39%
1.56%
6.18%
2.13%
0.35%
1.72%
2.46%
3.78%
PAT Growth
-153.40%
-23.26%
-77.78%
194.92%
568.97%
-79.37%
-26.84%
6.66%
 
EPS
-3.18
4.78
6.22
28.01
9.50
1.42
6.88
9.41
8.82

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
239.62
232.57
222.38
182.00
176.63
175.38
169.23
116.95
Share Capital
14.28
14.25
14.23
14.19
13.57
13.57
10.53
10.53
Total Reserves
223.24
216.80
207.54
167.38
162.28
161.81
155.65
106.42
Non-Current Liabilities
63.45
85.13
65.73
75.74
106.83
91.04
97.06
74.28
Secured Loans
6.58
30.13
10.43
12.16
51.49
42.80
56.52
13.23
Unsecured Loans
15.00
15.00
16.93
34.43
37.01
39.88
40.08
43.47
Long Term Provisions
1.53
2.42
2.69
2.71
8.16
1.36
1.34
18.36
Current Liabilities
119.42
143.27
153.28
168.68
226.85
249.75
226.09
227.71
Trade Payables
77.28
70.88
78.30
70.98
110.52
107.13
98.04
84.35
Other Current Liabilities
21.59
12.93
14.26
17.54
39.36
38.37
27.06
21.54
Short Term Borrowings
17.80
55.85
49.49
63.61
73.97
97.64
85.63
119.16
Short Term Provisions
2.75
3.62
11.23
16.55
3.00
6.61
15.35
2.65
Total Liabilities
422.49
460.97
441.39
426.42
510.31
516.17
492.38
447.18
Net Block
232.68
238.82
196.50
201.24
233.92
228.07
233.67
251.12
Gross Block
301.77
287.70
229.59
219.91
537.95
512.47
522.40
379.36
Accumulated Depreciation
69.09
48.87
33.09
18.66
304.03
284.40
288.72
128.24
Non Current Assets
244.36
250.63
210.39
230.67
289.34
285.95
275.33
279.47
Capital Work in Progress
0.67
1.02
1.03
0.49
4.80
18.33
1.83
1.05
Non Current Investment
6.98
6.69
6.30
24.13
20.23
20.23
20.23
0.00
Long Term Loans & Adv.
3.91
3.80
6.29
4.57
27.98
18.74
17.47
25.88
Other Non Current Assets
0.13
0.30
0.28
0.24
2.40
0.59
2.13
1.43
Current Assets
178.12
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
Inventories
80.59
85.46
88.83
74.57
124.69
132.28
107.36
103.25
Sundry Debtors
86.93
116.21
125.77
102.10
72.36
73.37
78.98
51.30
Cash & Bank
2.99
3.55
2.76
3.96
8.14
7.89
6.99
1.05
Other Current Assets
7.62
2.07
1.36
1.27
15.80
16.69
23.71
12.12
Short Term Loans & Adv.
4.01
3.05
12.27
13.85
13.52
15.07
22.18
10.27
Net Current Assets
58.70
67.07
77.72
27.07
-5.87
-19.52
-9.05
-60.00
Total Assets
422.48
460.97
441.39
426.42
510.32
516.18
492.37
447.19

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
64.50
40.96
27.30
50.83
54.29
55.75
44.56
4.30
PBT
2.92
14.10
47.13
24.81
4.60
17.44
11.16
16.70
Adjustment
27.77
25.10
23.19
37.20
44.67
41.48
39.68
21.78
Changes in Working Capital
35.67
4.53
-30.62
-7.70
7.53
-0.98
-4.70
-28.55
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3.96
-55.64
4.75
-13.95
-9.24
-28.87
-11.46
-29.20
Net Fixed Assets
-13.72
-58.10
-10.22
322.35
-11.95
-6.57
-315.86
Net Investments
0.00
0.00
17.63
-3.11
0.00
0.00
-0.16
Others
9.76
2.46
-2.66
-333.19
2.71
-22.30
304.56
Cash from Financing Activity
-60.54
14.53
-31.91
-36.90
-45.77
-29.33
-27.79
25.35
Net Cash Inflow / Outflow
0.01
-0.15
0.14
-0.03
-0.72
-2.45
5.30
0.45
Opening Cash & Equivalents
0.11
0.26
0.11
0.28
3.58
6.03
0.17
0.29
Closing Cash & Equivalent
0.11
0.11
0.26
0.25
2.86
3.58
6.03
0.73

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
166.29
162.16
155.84
127.96
83.40
82.49
96.36
48.26
ROA
1.55%
1.97%
9.23%
2.90%
0.40%
1.95%
2.86%
2.82%
ROE
2.91%
3.93%
19.86%
9.22%
1.81%
9.22%
17.67%
24.81%
ROCE
3.44%
7.09%
18.48%
13.02%
9.56%
14.12%
12.58%
14.15%
Fixed Asset Turnover
1.70
2.25
3.01
1.86
1.21
1.20
1.30
0.95
Receivable days
74.01
75.82
61.49
45.19
41.92
44.81
40.62
52.02
Inventory Days
60.50
54.61
44.09
51.62
73.92
70.49
65.67
104.70
Payable days
58.11
51.38
45.76
59.80
75.74
69.47
66.66
99.20
Cash Conversion Cycle
76.40
79.05
59.82
37.01
40.10
45.82
39.63
57.51
Total Debt/Equity
0.22
0.44
0.35
0.61
1.60
1.76
1.86
3.59
Interest Cover
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.