Nifty

:

24967.75

Sensex

:

81635.91

97.65 (0.39%)
329.06 (0.40%)

Login

Nifty
Sensex

:
:

24967.75
81635.91

97.65 (0.39%)
329.06 (0.40%)

Orient Electric Ltd.

Consumer Durables - Domestic Appliances

Rating :

56/99

BSE: 541301 | NSE: ORIENTELEC

Watchlist

NSE BSE

215.34

25-Aug-2025

Open
High
Low
Previous Close

215
216.65
211.04
214.18

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

514312
109106458.56
275
177.21

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,595.90
53.20
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,558.16
0.70%
6.51

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
8.76
6.95

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-1.48
6.23

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-7.02
3.14

P:E (Median)

8 Years
5 Years
3 Years

-
57.28
59.96

P:BV (Average)

8 Years
5 Years
3 Years

-
10.61
8.21

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
27.44
26.66

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 3.53 3.9 6.07 8.06
P/E Ratio 61.00 55.22 35.48 26.72
Revenue 2812 3094 3493 3923
EBITDA 144 204 268 327
Net Income 75 83 128 171
ROA 5.5 5.5 13 16.2
P/B Ratio 7.19 6.62 5.94 5.21
ROE 12.3 12.48 17.26 20.25
FCFF -60 34 128 172
FCFF Yield -1.21 0.68 2.59 3.46
Net Debt 9 18 -113 -192
BVPS 29.95 32.54 36.28 41.37

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 769.08 754.86 1.88% 861.85 787.66 9.42% 816.82 751.93 8.63% 660.15 566.90 16.45%
Expenses 723.00 714.80 1.15% 795.03 756.92 5.03% 755.65 703.01 7.49% 624.50 546.23 14.33%
EBITDA 46.08 40.06 15.03% 66.82 30.74 117.37% 61.17 48.92 25.04% 35.65 20.67 72.47%
EBIDTM 5.99% 5.31% 7.75% 3.90% 7.49% 6.51% 5.40% 3.65%
Other Income 2.48 2.47 0.40% 3.49 5.04 -30.75% 1.69 4.28 -60.51% 4.19 3.36 24.70%
Interest 5.45 5.73 -4.89% 6.42 6.81 -5.73% 6.08 5.36 13.43% 6.00 5.16 16.28%
Depreciation 19.45 17.54 10.89% 21.75 15.48 40.50% 20.16 15.04 34.04% 19.61 14.18 38.29%
PBT 23.66 19.26 22.85% 42.14 13.49 212.38% 36.62 32.80 11.65% 14.23 23.37 -39.11%
Tax 6.14 4.92 24.80% 10.88 0.69 1,476.81% 9.45 8.47 11.57% 3.79 4.92 -22.97%
PAT 17.52 14.34 22.18% 31.26 12.80 144.22% 27.17 24.33 11.67% 10.44 18.45 -43.41%
PATM 2.28% 1.90% 3.63% 1.63% 3.33% 3.24% 1.58% 3.25%
EPS 0.82 0.67 22.39% 1.46 0.60 143.33% 1.27 1.14 11.40% 0.49 0.86 -43.02%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 3,107.90 3,093.68 2,812.12 2,529.17 2,448.37 2,032.60 2,061.82 1,864.40 1,599.77 212.28 Net Sales Growth 8.62% 10.01% 11.19% 3.30% 20.46% -1.42% 10.59% 16.54% 653.61% Cost Of Goods Sold 2,113.44 2,099.61 1,957.00 1,824.18 1,766.61 1,420.95 1,409.35 1,271.29 1,043.42 147.04 Gross Profit 994.46 994.07 855.12 704.99 681.76 611.65 652.47 593.11 556.35 65.24 GP Margin 32.00% 32.13% 30.41% 27.87% 27.85% 30.09% 31.65% 31.81% 34.78% 30.73% Total Expenditure 2,898.18 2,889.98 2,667.80 2,378.56 2,217.05 1,813.09 1,885.40 1,723.12 1,463.23 188.45 Power & Fuel Cost - 15.38 11.43 10.16 9.36 7.60 10.62 11.52 10.35 0.83 % Of Sales - 0.50% 0.41% 0.40% 0.38% 0.37% 0.52% 0.62% 0.65% 0.39% Employee Cost - 306.06 258.88 192.60 190.46 179.17 198.48 173.61 142.78 11.51 % Of Sales - 9.89% 9.21% 7.62% 7.78% 8.81% 9.63% 9.31% 8.93% 5.42% Manufacturing Exp. - 36.45 30.93 12.96 13.56 12.02 14.91 15.74 11.56 0.86 % Of Sales - 1.18% 1.10% 0.51% 0.55% 0.59% 0.72% 0.84% 0.72% 0.41% General & Admin Exp. - 81.55 97.41 77.79 40.55 24.23 37.62 49.04 41.59 3.46 % Of Sales - 2.64% 3.46% 3.08% 1.66% 1.19% 1.82% 2.63% 2.60% 1.63% Selling & Distn. Exp. - 296.86 266.81 228.00 169.44 143.91 181.10 164.03 181.16 20.31 % Of Sales - 9.60% 9.49% 9.01% 6.92% 7.08% 8.78% 8.80% 11.32% 9.57% Miscellaneous Exp. - 54.07 45.34 32.87 27.07 25.21 33.32 37.89 32.37 4.44 % Of Sales - 1.75% 1.61% 1.30% 1.11% 1.24% 1.62% 2.03% 2.02% 2.09% EBITDA 209.72 203.70 144.32 150.61 231.32 219.51 176.42 141.28 136.54 23.83 EBITDA Margin 6.75% 6.58% 5.13% 5.95% 9.45% 10.80% 8.56% 7.58% 8.53% 11.23% Other Income 11.85 11.84 15.54 26.98 5.81 6.27 4.09 9.53 5.51 0.84 Interest 23.95 24.23 23.26 22.15 20.29 20.73 26.12 22.86 24.47 2.72 Depreciation 80.97 79.06 59.02 53.50 47.08 43.15 40.12 23.05 19.75 1.75 PBT 116.65 112.25 77.58 101.94 169.76 161.90 114.27 104.90 97.83 20.20 Tax 30.26 29.04 20.99 26.09 43.12 42.16 35.65 35.59 33.80 8.37 Tax Rate 25.94% 25.87% 21.81% 25.59% 25.40% 26.04% 31.20% 33.93% 34.55% 41.44% PAT 86.39 83.21 75.27 75.85 126.64 119.74 78.62 69.31 64.03 11.82 PAT before Minority Interest 86.39 83.21 75.27 75.85 126.64 119.74 78.62 69.31 64.03 11.82 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.78% 2.69% 2.68% 3.00% 5.17% 5.89% 3.81% 3.72% 4.00% 5.57% PAT Growth 23.56% 10.55% -0.76% -40.11% 5.76% 52.30% 13.43% 8.25% 441.71% EPS 4.05 3.90 3.53 3.55 5.93 5.61 3.68 3.25 3.00 0.55

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 694.30 638.93 584.64 541.31 455.66 359.39 306.58 263.25 212.96 Share Capital 21.34 21.34 21.28 21.22 21.22 21.22 21.22 21.22 0.00 Total Reserves 666.81 615.04 558.20 511.58 427.23 334.41 285.32 242.03 191.74 Non-Current Liabilities 41.20 64.17 70.98 47.58 30.85 49.19 18.38 15.86 24.66 Secured Loans 0.00 0.00 0.00 0.00 1.74 0.00 25.09 34.36 56.16 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 26.04 20.84 18.56 22.63 13.69 17.08 12.94 5.98 3.40 Current Liabilities 785.00 717.73 583.56 572.21 649.56 530.46 544.16 504.79 467.26 Trade Payables 600.07 520.73 452.97 449.47 519.13 330.48 350.88 276.15 192.49 Other Current Liabilities 136.06 145.49 89.35 77.51 76.59 75.95 64.77 72.62 115.90 Short Term Borrowings 17.05 20.87 10.10 14.72 13.53 94.70 99.94 129.77 135.16 Short Term Provisions 31.82 30.64 31.14 30.51 40.31 29.33 28.57 26.25 23.71 Total Liabilities 1,520.50 1,420.83 1,239.18 1,161.10 1,136.07 939.04 869.12 783.90 704.88 Net Block 439.67 235.79 225.80 211.89 185.89 190.00 116.57 105.69 108.96 Gross Block 833.72 563.68 502.13 449.22 382.04 346.80 238.84 211.52 205.30 Accumulated Depreciation 394.05 327.89 276.33 237.33 196.15 156.80 122.27 105.83 96.34 Non Current Assets 474.63 501.40 369.61 266.12 243.00 238.67 145.47 124.64 120.39 Capital Work in Progress 4.73 225.08 85.96 3.10 11.31 10.31 4.30 4.66 0.46 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 27.78 38.26 57.13 51.13 44.98 38.36 23.79 14.29 10.96 Other Non Current Assets 2.45 2.27 0.72 0.00 0.82 0.00 0.81 0.00 0.00 Current Assets 1,045.87 919.43 853.45 894.98 893.07 700.37 723.65 659.26 584.49 Current Investments 14.08 37.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 429.67 315.06 284.64 326.07 249.16 286.50 263.96 209.06 176.52 Sundry Debtors 512.78 461.96 355.98 390.36 355.18 363.73 392.35 386.36 361.26 Cash & Bank 54.79 66.33 164.22 150.52 257.55 7.48 31.61 30.50 23.37 Other Current Assets 34.55 12.91 10.21 7.00 31.18 42.66 35.73 33.34 23.34 Short Term Loans & Adv. 24.02 25.84 38.40 21.03 24.51 38.70 31.55 31.05 20.02 Net Current Assets 260.87 201.70 269.89 322.77 243.51 169.91 179.49 154.47 117.23 Total Assets 1,520.50 1,420.83 1,223.06 1,161.10 1,136.07 939.04 869.12 783.90 704.88

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 87.55 118.26 189.73 -1.25 427.28 129.24 131.96 91.30 58.70 PBT 112.25 96.26 101.94 169.76 161.90 114.27 104.90 97.83 20.20 Adjustment 128.52 71.94 65.98 70.36 85.64 105.44 87.52 68.25 5.93 Changes in Working Capital -117.90 -44.28 56.70 -190.62 221.14 -42.25 -30.32 -48.93 32.57 Cash after chg. in Working capital 122.87 123.92 224.62 49.50 468.68 177.46 162.10 117.15 58.70 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -35.32 -5.66 -34.89 -50.75 -41.40 -48.22 -30.14 -25.85 0.00 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 -29.00 -170.52 -109.94 78.20 -150.63 -50.83 -31.18 -22.27 -5.88 Net Fixed Assets -49.69 -200.67 -135.77 -58.97 -36.24 -113.97 -26.96 -10.42 Net Investments 23.25 -37.33 0.00 0.00 0.00 0.00 0.00 0.00 Others -2.56 67.48 25.83 137.17 -114.39 63.14 -4.22 -11.85 Cash from Financing Activity -71.96 -45.69 -66.13 -67.03 -143.65 -102.86 -99.77 -61.86 -39.72 Net Cash Inflow / Outflow -13.41 -97.95 13.66 9.92 133.00 -24.45 1.01 7.17 13.10 Opening Cash & Equivalents 65.69 163.64 149.98 140.06 7.06 31.51 30.50 23.33 0.00 Closing Cash & Equivalent 52.28 65.69 163.64 149.98 140.06 7.06 31.51 30.50 23.33

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 32.25 29.82 27.23 25.11 21.13 16.76 14.45 12.41 0.00 ROA 5.66% 5.66% 6.32% 11.03% 11.54% 8.70% 8.39% 8.60% 1.68% ROE 12.56% 12.38% 13.64% 25.81% 29.78% 23.75% 24.33% 28.15% 6.17% ROCE 19.91% 19.05% 21.57% 37.01% 39.32% 31.22% 28.69% 28.03% 5.41% Fixed Asset Turnover 4.72 5.61 5.63 6.12 5.80 7.34 8.56 7.97 1.15 Receivable days 53.93 49.91 50.90 53.52 62.08 64.18 73.75 82.18 559.16 Inventory Days 41.21 36.59 41.65 41.30 46.26 46.73 44.80 42.39 273.22 Payable days 97.42 90.80 90.28 100.06 109.12 65.72 67.37 59.47 366.81 Cash Conversion Cycle -2.28 -4.30 2.26 -5.24 -0.78 45.18 51.18 65.11 465.57 Total Debt/Equity 0.02 0.03 0.02 0.03 0.03 0.28 0.44 0.71 1.10 Interest Cover 5.63 5.14 5.60 9.37 8.81 5.37 5.59 5.00 8.44

Top Investors:

icici prudential large & mid cap fund

nippon life india trustee ltd-a/c nippon india con

mirae asset focused fund

axis mutual fund trustee limited a/c axis mutual f

kotak small cap fund

birla institute of technology and science

rukmani birla educational society

shri jagannath educational institute

sri govinddeo educational institute

sundaram mutual fund a/c sundaram small cap fund

Annual Reports:

News Update:

Orient Electric - Quarterly Results
25th Jul 2025, 13:57 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