Nifty

:

25683.30

Sensex

:

83576.24

-193.55 (-0.75%)
-604.72 (-0.72%)

Login

Nifty
Sensex

:
:

25683.30
83576.24

-193.55 (-0.75%)
-604.72 (-0.72%)

The Orissa Minerals Development Company Ltd.

Mining & Minerals

Rating :

46/99

BSE: 590086 | NSE: ORISSAMINE

Watchlist

NSE BSE

4820.00

09-Jan-2026

Open
High
Low
Previous Close

4801
4876
4785
4864.00

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

9026
43558059.5
6829.8
4310

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,887.35
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,018.42
N/A
-56.37

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
22.06

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-4.22
-4.78
19.83

PAT CAGR (%)

10 Years
5 Years
3 Years

-
0.29
34.47

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

87.08
98.14
-183.05

EV:EBITDA (Average)

8 Years
5 Years
3 Years

24.11
43.60
60.19

Earnings Forecasts:

(Updated: 03-01-2026)

Description 2024 2025 2026 2027
Adj EPS -67.04
P/E Ratio -71.90
Revenue 64.62
EBITDA -28.46
Net Income -40.22
ROA -9.15
P/B Ratio -56.07
ROE
FCFF 38.73
FCFF Yield 1.24
Net Debt 123.43
BVPS -85.96

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 25.13 23.39 7.44% 19.37 13.87 39.65% 6.73 33.98 -80.19% 20.62 28.28 -27.09%
Expenses 17.93 16.69 7.43% 18.48 10.77 71.59% 42.98 20.59 108.74% 22.64 15.84 42.93%
EBITDA 7.20 6.71 7.30% 0.89 3.10 -71.29% -36.25 13.39 - -2.02 12.44 -
EBIDTM 28.66% 28.67% 4.59% 22.37% -538.30% 39.41% -9.81% 43.99%
Other Income 1.28 0.53 141.51% 1.66 0.78 112.82% 4.52 3.40 32.94% 0.54 0.24 125.00%
Interest 4.89 5.48 -10.77% 5.18 5.39 -3.90% 5.19 5.52 -5.98% 6.35 7.35 -13.61%
Depreciation 0.33 0.57 -42.11% 0.16 0.57 -71.93% 2.20 0.75 193.33% 0.57 3.01 -81.06%
PBT 3.26 1.19 173.95% -2.79 -2.08 - -39.12 10.52 - -8.40 2.32 -
Tax 0.13 0.40 -67.50% 0.00 0.00 0 -7.68 -2.97 - -0.91 0.00 -
PAT 3.14 0.79 297.47% -2.79 -2.08 - -31.44 13.49 - -7.49 2.32 -
PATM 12.50% 3.39% -14.38% -14.99% -466.94% 39.69% -36.35% 8.20%
EPS 5.23 1.32 296.21% -4.64 -3.46 - -52.41 22.48 - -12.49 3.87 -

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 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 Mar 16
Net Sales 71.85 64.62 82.28 35.53 82.68 0.00 0.00 0.00 0.00 0.00 0.00 Net Sales Growth -27.80% -21.46% 131.58% -57.03% 0 0 0 0 0 0 Cost Of Goods Sold -10.57 -4.19 -1.95 -0.50 6.68 0.19 -0.03 0.36 -5.22 -1.59 4.94 Gross Profit 82.42 68.81 84.23 36.03 76.00 -0.19 0.03 -0.36 5.22 1.59 -4.94 GP Margin 114.72% 106.48% 102.37% 101.41% 91.92% 0 0 0 0 0 0 Total Expenditure 102.03 93.08 59.20 47.05 57.87 36.36 53.64 673.84 297.43 45.96 43.79 Power & Fuel Cost - 1.08 1.20 1.23 1.22 1.05 1.02 1.31 1.30 1.37 1.47 % Of Sales - 1.67% 1.46% 3.46% 1.48% 0 0 0 0 0 0 Employee Cost - 24.00 23.49 24.92 21.38 21.58 22.53 23.85 25.03 25.48 25.33 % Of Sales - 37.14% 28.55% 70.14% 25.86% 0 0 0 0 0 0 Manufacturing Exp. - 31.66 24.22 11.52 17.13 4.97 5.56 5.48 3.45 4.72 4.54 % Of Sales - 48.99% 29.44% 32.42% 20.72% 0 0 0 0 0 0 General & Admin Exp. - 8.51 7.46 6.75 10.78 8.00 23.55 315.29 28.25 11.48 5.77 % Of Sales - 13.17% 9.07% 19.00% 13.04% 0 0 0 0 0 0 Selling & Distn. Exp. - 0.52 0.49 0.49 0.57 0.48 0.88 1.21 1.12 1.07 0.95 % Of Sales - 0.80% 0.60% 1.38% 0.69% 0 0 0 0 0 0 Miscellaneous Exp. - 31.50 4.31 2.64 0.11 0.08 0.12 326.34 243.51 3.44 0.95 % Of Sales - 48.75% 5.24% 7.43% 0.13% 0 0 0 0 0 0 EBITDA -30.18 -28.46 23.08 -11.52 24.81 -36.36 -53.64 -673.84 -297.43 -45.96 -43.79 EBITDA Margin -42.00% -44.04% 28.05% -32.42% 30.01% 0 0 0 0 0 0 Other Income 8.00 6.39 7.10 9.42 6.79 10.76 29.15 53.95 55.22 63.18 70.01 Interest 21.61 22.41 30.61 24.43 30.00 31.73 21.45 4.28 0.96 0.00 0.00 Depreciation 3.26 3.92 4.87 2.23 15.31 2.11 2.50 14.96 15.00 4.85 6.84 PBT -47.05 -48.40 -5.31 -28.75 -13.72 -59.44 -48.44 -639.14 -258.17 12.36 19.38 Tax -8.46 -8.18 -8.13 -10.68 0.92 -12.76 28.33 -186.47 -5.21 5.80 8.44 Tax Rate 17.98% 16.90% 153.11% 39.24% -6.78% 24.35% -58.58% 29.22% 2.02% 46.93% 43.55% PAT -38.58 -40.22 2.82 -16.54 -14.49 -39.65 -76.69 -451.63 -252.96 6.56 10.94 PAT before Minority Interest -38.58 -40.22 2.82 -16.54 -14.49 -39.65 -76.69 -451.63 -252.96 6.56 10.94 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 -53.70% -62.24% 3.43% -46.55% -17.53% 0 0 0 0 0 0 PAT Growth -365.70% - - - - - - - - -40.04% EPS -64.30 -67.03 4.70 -27.57 -24.15 -66.08 -127.82 -752.72 -421.60 10.93 18.23

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 Mar 16
Shareholder's Funds -51.58 -10.74 -12.80 3.53 18.07 57.08 134.92 586.98 840.80 836.86 Share Capital 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.60 Total Reserves -52.18 -11.34 -13.40 2.93 17.47 56.48 134.32 586.38 840.20 836.26 Non-Current Liabilities -9.63 -178.74 -167.56 -29.24 111.86 79.03 -180.93 5.24 12.54 11.76 Secured Loans 0.00 0.00 0.00 127.94 278.08 232.50 0.00 0.00 0.00 0.00 Unsecured Loans 177.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 6.29 5.50 4.38 4.15 3.06 3.29 3.75 3.29 4.74 3.86 Current Liabilities 403.59 344.10 396.60 334.01 116.88 186.59 547.95 411.79 125.45 123.76 Trade Payables 1.80 2.23 3.19 2.94 3.39 4.40 5.64 4.83 2.26 2.06 Other Current Liabilities 308.71 279.63 162.34 62.16 20.74 21.73 340.06 272.66 36.37 36.17 Short Term Borrowings 0.00 0.00 173.60 205.42 34.00 77.50 123.01 40.14 0.00 0.00 Short Term Provisions 93.07 62.25 57.47 63.48 58.74 82.96 79.24 94.16 86.82 85.52 Total Liabilities 342.38 154.62 216.24 308.30 246.81 322.70 501.94 1,004.01 978.79 972.38 Net Block 25.24 27.68 29.00 31.27 25.11 26.93 29.41 43.88 56.72 61.57 Gross Block 138.67 177.59 76.30 176.51 155.16 159.56 159.53 121.13 119.29 68.40 Accumulated Depreciation 113.43 149.91 47.15 145.24 130.05 132.62 130.13 77.24 62.58 6.84 Non Current Assets 170.69 28.49 78.00 79.25 71.87 70.03 94.60 118.12 122.81 130.73 Capital Work in Progress 111.08 0.46 3.40 3.40 3.31 1.35 0.44 0.79 1.23 1.66 Non Current Investment 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 2.84 3.25 Long Term Loans & Adv. 0.27 0.33 45.58 44.56 43.42 40.72 64.72 64.94 59.40 60.81 Other Non Current Assets 34.07 0.00 0.00 0.00 0.00 1.00 0.01 8.48 2.63 3.44 Current Assets 171.70 126.13 138.24 229.05 174.94 252.68 407.33 885.89 855.99 841.65 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 28.07 23.78 21.82 21.35 28.03 28.13 28.09 28.44 23.24 21.67 Sundry Debtors 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 62.52 24.72 79.68 162.64 110.95 161.65 337.54 810.31 802.10 797.56 Other Current Assets 81.11 2.48 2.36 3.65 35.95 62.89 41.69 47.14 30.65 22.43 Short Term Loans & Adv. 79.85 75.14 34.37 41.40 31.75 55.05 28.63 25.60 1.27 1.31 Net Current Assets -231.89 -217.97 -258.36 -104.96 58.06 66.08 -140.62 474.10 730.53 717.90 Total Assets 342.39 154.62 216.24 308.30 246.81 322.71 501.93 1,004.01 978.80 972.38

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 Mar 16
Cash From Operating Activity 170.28 -25.94 -60.38 102.00 -23.41 -171.31 -519.98 -43.52 -54.98 -37.57 PBT -48.40 -5.31 -27.22 -13.57 -52.41 -48.37 -638.11 -258.17 12.36 19.38 Adjustment 24.31 31.77 22.93 41.13 24.85 6.14 -32.39 -37.69 -55.74 -61.36 Changes in Working Capital 194.59 -52.39 -55.02 75.67 6.83 -127.35 157.73 258.10 -2.99 13.83 Cash after chg. in Working capital 170.49 -25.93 -59.32 103.23 -20.73 -169.57 -512.77 -37.75 -46.37 -28.15 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.21 -0.01 -1.06 -1.22 -2.69 -1.74 -7.21 -5.77 -8.61 -9.42 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 -90.03 54.70 47.98 -40.74 28.21 163.66 -204.34 712.42 160.18 51.90 Net Fixed Assets -71.70 -98.35 100.21 -21.44 2.44 -0.94 -38.05 -1.40 -50.46 88.23 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.82 0.41 0.33 Others -18.33 153.05 -52.23 -19.30 25.77 164.60 -166.29 711.00 210.23 -36.66 Cash from Financing Activity -22.41 -30.61 -24.43 -30.01 -31.73 -21.45 -4.28 -2.02 -1.92 -3.19 Net Cash Inflow / Outflow 57.84 -1.85 -36.82 31.26 -26.93 -29.11 -728.60 666.87 103.28 11.15 Opening Cash & Equivalents 4.61 6.45 43.28 12.02 38.95 68.06 796.67 129.79 26.51 15.36 Closing Cash & Equivalent 62.45 4.61 6.45 43.28 12.02 38.95 68.06 796.67 129.79 26.51

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 Mar 16
Book Value (Rs.) -85.96 -17.90 -21.34 5.88 30.11 95.13 224.86 978.30 1401.34 1394.77 ROA -16.19% 1.52% -6.31% -5.22% -13.93% -18.60% -59.98% -25.52% 0.67% 1.15% ROE 0.00% 0.00% 0.00% -134.21% -105.54% -79.89% -125.12% -35.43% 0.78% 1.32% ROCE -44.94% 33.72% -1.12% 4.93% -5.93% -8.61% -143.23% -35.04% 1.47% 2.33% Fixed Asset Turnover 0.41 0.65 0.28 0.50 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 0.00 0.00 0.07 0.03 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 146.45 101.15 221.74 109.01 0.00 0.00 0.00 0.00 0.00 0.00 Payable days -175.36 -506.94 -2251.04 173.24 7401.94 0.00 40.79 28.17 21.01 17.83 Cash Conversion Cycle 321.81 608.09 2472.85 -64.21 -7401.94 0.00 -40.79 -28.17 -21.01 -17.83 Total Debt/Equity -3.45 0.00 -13.56 94.43 17.27 5.43 0.91 0.07 0.00 0.00 Interest Cover -1.16 0.83 -0.11 0.55 -0.65 -1.25 -148.04 -266.59 0.00 0.00

Top Investors:

lici asm non par

3a capital services limited

quant mutual fund - quant small cap fund

Annual Reports:

News Update:

No Latest News!

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