MOIL

₹410 9.6 | 2.4%

WEBSITE BSE:533286 NSE : MOIL LTD 10 May, 16:01

Market Cap ₹8343 Cr.

Stock P/E 29.5

P/B 3.4

Current Price ₹410

Book Value ₹ 118.9

Face Value 10

52W High ₹463.4

Dividend Yield 0.9%

52W Low ₹ 151.5

Edit Ratio

MOIL Research see more...

Overview Inc. Year: 1962Industry: Mining & Minerals

MOIL Ltd is engaged within the exploration, exploitation and advertising of manganese ore and merchandise, including electrolytic manganese dioxide and high carbon Ferro manganese alloy. The Company operates thru 3 segments: mining, manufacturing and power generation. The Company operates approximately 3 opencast and over seven underground mines. The Company has overall mining leases over an area of approximately 1,613.61 hectares land, out of which over 699.06 hectares land is in Maharashtra and about 914.54 hectares land is in Madhya Pradesh. It has produced 1.03 million tons of different grades of manganese ore. The Company has about two wind farms of over 4.8 megawatts (MW) and about 15.2 MW situated at Nagda Hills and Ratedi Hills respectively in District Dewas near Indore, Madhya Pradesh. The Company has generated about 36.5 million kilowatt-hours of electricity.

MOIL Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

MOIL Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	312	363	468	376	236	302	428	380	348	306
Other Income	22	28	8	15	21	21	20	26	20	23
Total Income	334	391	476	391	257	323	448	405	368	330
Total Expenditure	231	201	254	228	203	247	296	256	251	217
Operating Profit	104	190	222	163	54	76	153	149	117	113
Interest	0	0	1	0	0	0	0	0	0	0
Depreciation	25	26	28	26	27	30	31	33	35	37
Exceptional Income / Expenses	0	0	6	0	3	0	0	0	0	0
Profit Before Tax	79	164	200	137	30	46	121	116	82	76
Provision for Tax	18	40	69	35	2	7	40	30	20	22
Profit After Tax	60	124	131	103	27	40	81	87	62	54
Adjustments	0	0	-0	0	-0	-0	-0	0	0	0
Profit After Adjustments	60	124	131	103	27	40	81	87	62	54
Adjusted Earnings Per Share	2.5	5.2	6.4	5.1	1.3	1.9	4	4.3	3	2.7

MOIL Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	967	1021	823	629	982	1319	1441	1038	1177	1436	1342	1462
Other Income	235	303	317	252	221	178	191	181	102	79	77	89
Total Income	1202	1325	1140	881	1203	1497	1631	1219	1280	1516	1419	1551
Total Expenditure	533	520	444	558	684	786	845	783	891	895	973	1020
Operating Profit	670	805	696	323	519	710	787	437	389	621	446	532
Interest	0	0	0	0	3	0	0	0	0	1	0	0
Depreciation	33	35	45	52	55	62	67	96	99	103	114	136
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	-50	6	3	0
Profit Before Tax	637	769	651	270	462	648	720	340	240	523	334	395
Provision for Tax	205	260	223	97	156	226	246	92	63	146	84	112
Profit After Tax	432	510	428	173	306	422	474	248	177	377	251	284
Adjustments	0	0	0	0	-7	-23	-20	5	0	0	0	0
Profit After Adjustments	432	510	428	173	299	399	454	254	177	377	251	284
Adjusted Earnings Per Share	12.8	15.2	12.7	5.1	11.5	16.4	18.4	10.5	7.4	18.5	12.3	14

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-7%	9%	0%	3%
Operating Profit CAGR	-28%	1%	-9%	-4%
PAT CAGR	-33%	0%	-10%	-5%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	161%	30%	23%	12%
ROE Average	11%	11%	12%	12%
ROCE Average	15%	15%	16%	18%

MOIL Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	2766	3127	3382	3453	2805	2799	3083	2763	2820	2142	2244
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	79	101	21	20	19	19	-2	50	49	47	42
Total Current Liabilities	275	227	245	255	268	422	510	472	504	371	380
Total Liabilities	3119	3455	3648	3728	3092	3241	3591	3285	3373	2560	2666
Fixed Assets	234	232	294	311	326	348	430	587	663	676	852
Other Non-Current Assets	145	136	137	147	182	288	363	382	351	451	423
Total Current Assets	2741	3087	3217	3270	2584	2605	2797	2316	2359	1433	1391
Total Assets	3119	3455	3648	3728	3092	3241	3591	3285	3373	2560	2666

MOIL Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	2088	2277	2793	2830	657	106	24	21	205	5	25
Cash Flow from Operating Activities	343	500	28	-24	118	529	424	58	291	360	212
Cash Flow from Investing Activities	-48	164	181	145	-588	-397	-254	687	-360	693	-102
Cash Flow from Financing Activities	-107	-148	-171	-101	-81	-213	-173	-562	-131	-1033	-122
Net Cash Inflow / Outflow	188	516	37	20	-550	-82	-3	184	-200	20	-12
Closing Cash & Cash Equivalent	2277	2793	2830	2850	106	24	21	205	5	25	13

MOIL Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	12.85	15.17	12.74	5.15	11.48	16.38	18.4	10.46	7.44	18.53	12.31
CEPS(Rs)	13.83	16.21	14.08	6.71	13.54	18.81	20.99	14.51	11.62	23.59	17.93
DPS(Rs)	5.5	7.5	8.5	5	11	5.5	6	6	7.4	6	3.69
Book NAV/Share(Rs)	82.31	93.08	100.65	102.78	105.32	108.66	119.67	116.44	118.82	105.24	110.29
Core EBITDA Margin(%)	44.57	48.73	45.6	11.12	30.13	40.25	41.35	24.62	24.36	37.7	27.51
EBIT Margin(%)	65.31	74.8	78.27	42.59	46.94	48.96	49.96	32.8	20.39	36.48	24.93
Pre Tax Margin(%)	65.31	74.8	78.27	42.59	46.66	48.96	49.96	32.8	20.39	36.43	24.93
PAT Margin (%)	44.28	49.55	51.5	27.26	30.9	31.89	32.89	23.91	15	26.25	18.68
Cash Profit Margin (%)	47.67	52.97	56.92	35.53	36.42	36.6	37.53	33.18	23.43	33.43	27.2
ROA(%)	14.74	15.5	12.05	4.69	8.97	13.33	13.87	7.22	5.31	12.71	9.59
ROE(%)	16.58	17.29	13.15	5.06	9.77	15.06	16.11	8.49	6.33	15.2	11.43
ROCE(%)	24.46	26.11	19.99	7.91	14.85	23.12	24.47	11.65	8.6	21.12	15.25
Receivable days	72.52	71.21	48.4	71.69	70.67	59.47	40.77	46.74	55.89	50.75	43.01
Inventory Days	24.85	17.85	42.45	88.35	52.58	30.26	25.32	49.32	44.64	26.71	36.78
Payable days	177.61	188.22	-23.3	-1036.44	203.92	510.69	1010.09	-283.76	148.82	372.9	-270
PER(x)	8.64	8.27	10.84	21.11	13.67	11.95	8.64	9.72	20.2	9.96	11.57
Price/Book(x)	1.35	1.35	1.37	1.06	1.49	1.8	1.33	0.87	1.27	1.75	1.29
Dividend Yield(%)	2.48	2.99	3.08	2.3	3.5	2.81	3.77	5.9	4.92	3.25	2.59
EV/Net Sales(x)	1.5	1.39	2.2	1.28	2.13	2.2	1.27	0.59	1.67	2.03	1.56
EV/Core EBITDA(x)	2.17	1.77	2.6	2.49	4.02	4.09	2.33	1.39	5.06	4.69	4.68
Net Sales Growth(%)	7.51	5.6	-19.39	-23.63	56.17	34.32	9.23	-27.95	13.42	21.99	-6.59
EBIT Growth(%)	4.97	20.81	-15.44	-58.46	71.94	39.44	11.09	-52.69	-29.48	118.24	-36.18
PAT Growth(%)	5.1	18.03	-16	-59.58	76.8	37.98	12.3	-47.62	-28.84	113.43	-33.53
EPS Growth(%)	5.1	18.03	-16	-59.58	123.01	42.68	12.3	-43.14	-28.84	148.93	-33.53
Debt/Equity(x)	0	0	0	0	0	0	0	0	0	0	0
Current Ratio(x)	9.96	13.6	13.13	12.84	9.65	6.17	5.48	4.91	4.68	3.86	3.66
Quick Ratio(x)	9.77	13.38	12.54	12.2	9.2	5.94	5.28	4.53	4.46	3.59	3.21
Interest Cover(x)	0	0	0	0	167.36	0	0	0	0	711.9	0
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0

MOIL Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	64.35	64.68	64.68	64.68	64.68	64.68	64.68	64.68	64.68	64.68
FII	4.92	5.57	5.76	5.8	5.93	5.97	6.16	5.72	4.71	2.36
DII	12.59	12.21	12	12.09	12.07	12.06	12.33	12.73	11.3	12.35
Public	18.14	17.54	17.56	17.42	17.32	17.28	16.83	16.87	19.3	20.61
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	15.27	13.16	13.16	13.16	13.16	13.16	13.16	13.16	13.16	13.16
FII	1.17	1.13	1.17	1.18	1.21	1.22	1.25	1.16	0.96	0.48
DII	2.99	2.48	2.44	2.46	2.46	2.45	2.51	2.59	2.3	2.51
Public	4.3	3.57	3.57	3.55	3.52	3.52	3.42	3.43	3.93	4.19
Others	0	0	0	0	0	0	0	0	0	0
Total	23.73	20.35	20.35	20.35	20.35	20.35	20.35	20.35	20.35	20.35

Pros

Debtor days have improved from 372.9 to -270days.
Company is almost debt free.

Cons

Company has a low return on equity of 11% over the last 3 years.
Stock is trading at 3.4 times its book value.
The company has delivered a poor profit growth of -9% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

MOIL News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 295/-

Assam Carbon Products

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

MOIL

Add Watchlist

MOIL Research see more...

Overview Inc. Year: 1962Industry: Mining & Minerals

MOIL Share Price

Alert Data

Quarterly Price

Peer Comparison

MOIL Quarterly Results

MOIL Profit & Loss

Growth Rates

MOIL Balance Sheet

MOIL Cash Flow

MOIL Ratios

MOIL Shareholding Pattern

MOIL News

Top Unlisted Companies & InstaBuy Companies

Assam Carbon Products

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!