Orient Bell

₹365.7 3.8 | 1.1%

WEBSITE BSE:530365 NSE : ORIENTBELL 10 May, 16:01

Market Cap ₹534 Cr.

Stock P/E 568.7

P/B 1.7

Current Price ₹365.7

Book Value ₹ 214.6

Face Value 10

52W High ₹649

Dividend Yield 0.14%

52W Low ₹ 301

Edit Ratio

Orient Bell Research see more...

Overview Inc. Year: 1977Industry: Ceramics/Marble/Granite/Sanitaryware

Orient Bell Ltd is an totally India-based company, that is engaged inside the manufacture and trading of digital, vitrified, ceramic and ultra-vitrified tiles. The Company gives tiles for both wall and floor in diverse colours, along with beige, black, blue and brown. It gives tiles in various styles, along with floral, geometric, picture, marble and simple. The Company's products encompass Adams Brown, Adams Crema, Alps Grey, Amo Brown, Amo Crema, Amo Grey, ODH Pamola HL, DGVT Barca Slate, ODG Travertine Brown LT, Armor Brown, Asta Beige, BDG Nikola Granite, BDM Brazil Wood, BDC Darla Gloosy, BDC Sonata Brown, BDC Statuario, BDC Strip Wood, BDC Unique Wood, BDC Wood Square, BDC Wood Worth, Andes Brown, Andes Crema, Argan Ivory, Armor Beige, BDM Cobble Natural and BDM Colorado Brown. The manufacturing centres of the Company are located at Sikandrabad (Uttar Pradesh), Dora (Gujarat) and Hoskote (Karnataka), with an mixture production capability of 30 million square meters.

Orient Bell Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Orient Bell Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	184	216	155	173	177	200	144	160	162	208
Other Income	1	1	2	2	1	1	1	1	0	1
Total Income	185	217	157	175	178	201	145	160	163	209
Total Expenditure	165	190	142	161	168	187	141	154	161	197
Operating Profit	20	27	15	14	10	14	4	6	1	12
Interest	1	1	1	1	1	1	0	0	0	1
Depreciation	6	6	5	5	6	5	5	5	6	6
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	14	20	9	8	4	8	-2	1	-5	6
Provision for Tax	2	4	2	2	1	2	-0	0	-1	2
Profit After Tax	12	16	7	6	3	6	-1	0	-3	5
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	12	17	7	6	3	6	-1	1	-3	5
Adjusted Earnings Per Share	8.4	11.4	4.8	4.1	2.2	4.4	-0.9	0.5	-2.3	3.4

Orient Bell Profit & Loss

#(Fig in Cr.)	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	334	546	574	585	637	648	571	492	502	654	705	674
Other Income	9	1	3	1	3	2	2	5	2	3	5	3
Total Income	343	548	577	586	640	650	573	498	505	657	710	677
Total Expenditure	304	497	516	538	583	601	534	466	470	599	658	653
Operating Profit	39	51	61	48	57	49	39	31	34	59	53	23
Interest	16	22	25	24	13	7	9	8	6	4	2	1
Depreciation	13	19	19	19	19	15	17	21	21	21	21	22
Exceptional Income / Expenses	7	1	0	0	0	20	0	0	3	0	0	0
Profit Before Tax	17	11	17	5	25	47	14	3	11	35	30	0
Provision for Tax	4	-2	8	3	11	7	5	-4	4	3	7	1
Profit After Tax	13	13	10	2	14	40	9	7	7	32	22	1
Adjustments	0	0	0	0	1	-0	0	0	1	0	0	0
Profit After Adjustments	13	13	10	2	15	40	9	7	8	32	22	2
Adjusted Earnings Per Share	12	12.8	7.2	1.5	10.6	28	6.5	5	5.4	22.3	15.5	0.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	8%	13%	2%	8%
Operating Profit CAGR	-10%	20%	2%	3%
PAT CAGR	-31%	46%	-11%	5%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-33%	14%	21%	21%
ROE Average	8%	8%	6%	10%
ROCE Average	11%	10%	8%	11%

Orient Bell Balance Sheet

#(Fig in Cr.)	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	117	169	175	177	182	222	233	240	249	285	310
Minority's Interest	28	0	0	0	0	0	0	0	0	0	0
Borrowings	57	97	83	89	47	27	32	33	24	2	0
Other Non-Current Liabilities	18	0	8	18	29	38	40	44	45	39	40
Total Current Liabilities	228	226	250	227	169	153	156	105	120	140	142
Total Liabilities	447	492	516	510	426	441	461	422	439	465	492
Fixed Assets	251	234	228	234	201	196	239	233	207	207	250
Other Non-Current Assets	28	42	58	55	29	14	12	14	19	25	25
Total Current Assets	168	217	230	221	196	231	210	175	214	233	217
Total Assets	447	492	516	510	426	441	461	422	439	465	492

Orient Bell Cash Flow

#(Fig in Cr.)	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	6	4	0	0	0	0	0	1	3
Cash Flow from Operating Activities	4	45	56	54	51	27	41	65	19	44	34
Cash Flow from Investing Activities	-29	-11	-29	-9	-14	5	-56	-4	5	-12	-21
Cash Flow from Financing Activities	25	-28	-29	-46	-37	-32	15	-61	-23	-29	-13
Net Cash Inflow / Outflow	0	5	-2	-1	-0	0	-0	0	1	2	-0
Closing Cash & Cash Equivalent	1	6	4	3	0	0	0	0	1	3	3

Orient Bell Ratios

#	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	11.97	12.78	7.25	1.5	10.58	28	6.51	4.98	5.35	22.3	15.52
CEPS(Rs)	23.93	30.84	20.92	15.8	23.06	38.7	17.84	19.19	19.22	36.59	30.09
DPS(Rs)	2	1.5	1.5	0.5	0.5	0.5	0.5	0	0.5	1	1
Book NAV/Share(Rs)	48.26	96.36	82.49	83.4	127.96	155.84	162.16	166.29	172.71	195.25	210.38
Core EBITDA Margin(%)	8.36	8.49	9.33	7.37	7.72	6.95	6.36	5.21	6.27	8.35	6.59
EBIT Margin(%)	9.18	5.65	6.84	4.54	5.42	8.08	3.85	2.14	3.21	5.89	4.5
Pre Tax Margin(%)	4.64	1.91	2.81	0.72	3.52	7	2.35	0.52	2.11	5.27	4.16
PAT Margin (%)	3.5	2.3	1.59	0.32	1.93	5.92	1.53	1.36	1.37	4.83	3.13
Cash Profit Margin (%)	7	5.55	4.58	3.38	4.64	8.14	4.36	5.47	5.39	7.92	6.07
ROA(%)	2.82	2.86	1.95	0.4	2.9	9.23	1.97	1.55	1.63	7.11	4.7
ROE(%)	24.81	17.67	9.22	1.81	9.22	19.86	3.93	2.91	2.9	12.15	7.67
ROCE(%)	14.15	12.58	14.12	9.56	13.02	18.48	7.09	3.44	5.75	13.65	10.65
Receivable days	52.02	40.62	44.81	41.92	45.19	61.49	75.82	74.01	64.01	53.59	54.56
Inventory Days	104.7	65.67	70.49	73.92	51.62	44.09	54.61	60.5	50.19	35.29	39.41
Payable days	240.49	155.37	158.33	162.97	109.22	96.99	106.05	114.34	131.88	133.25	142.74
PER(x)	4.61	4.27	9.73	34.72	16.36	9.8	26.48	11.15	38.14	22.67	32.19
Price/Book(x)	1.14	0.57	0.85	0.62	1.35	1.76	1.06	0.33	1.18	2.59	2.38
Dividend Yield(%)	3.62	2.75	2.13	0.96	0.29	0.18	0.29	0	0.24	0.2	0.2
EV/Net Sales(x)	0.72	0.44	0.5	0.42	0.55	0.72	0.6	0.26	0.54	1.07	1.02
EV/Core EBITDA(x)	6.17	4.68	4.66	5.04	6.14	9.4	8.81	4.07	7.98	11.88	13.73
Net Sales Growth(%)	0	63.63	5.02	1.91	9.02	1.63	-11.84	-13.81	2.07	30.22	7.76
EBIT Growth(%)	0	0.19	28.32	-32.11	32.53	43.06	-58.93	-52.15	53.1	138.8	-17.78
PAT Growth(%)	0	6.71	-26.87	-79.32	567.53	194.83	-77.79	-23.26	2.93	358.03	-30.13
EPS Growth(%)	0	6.71	-43.27	-79.32	605.91	164.57	-76.73	-23.5	7.37	316.8	-30.4
Debt/Equity(x)	3.59	1.86	1.76	1.6	0.61	0.35	0.44	0.22	0.13	0.03	0.01
Current Ratio(x)	0.74	0.96	0.92	0.97	1.16	1.51	1.35	1.66	1.78	1.67	1.53
Quick Ratio(x)	0.28	0.49	0.39	0.42	0.72	0.93	0.8	0.9	1.28	1.18	0.93
Interest Cover(x)	2.02	1.51	1.7	1.19	2.85	7.47	2.57	1.32	2.9	9.51	13.42
Total Debt/Mcap(x)	3.14	3.28	2.06	2.56	0.45	0.2	0.41	0.64	0.11	0.01	0

Orient Bell Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	64.33	64.31	64.31	64.39	64.45	64.9	65.2	65.19	64.96	64.9
FII	0.16	0.14	0.1	0.16	0.23	0.08	0.07	0.06	0.08	0.04
DII	0.04	0.17	0.27	0.27	0.04	0.04	0.04	0.04	0.04	0.04
Public	35.47	35.38	35.31	35.19	35.28	34.98	34.69	34.71	34.92	35.01
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	0.93	0.93	0.93	0.93	0.93	0.94	0.94	0.94	0.95	0.95
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.51	0.51	0.51	0.51	0.51	0.51	0.5	0.5	0.51	0.51
Others	0	0	0	0	0	0	0	0	0	0
Total	1.44	1.44	1.44	1.44	1.45	1.45	1.45	1.45	1.46	1.46

Pros

Company has reduced debt.
Company is almost debt free.

Cons

Company has a low return on equity of 8% over the last 3 years.
Debtor days have increased from 133.25 to 142.74days.
The company has delivered a poor profit growth of -11% 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.

Orient Bell News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 3300/-

Merino Industries

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

Orient Bell

Add Watchlist

Orient Bell Research see more...

Overview Inc. Year: 1977Industry: Ceramics/Marble/Granite/Sanitaryware

Orient Bell Share Price

Alert Data

Quarterly Price

Peer Comparison

Orient Bell Quarterly Results

Orient Bell Profit & Loss

Growth Rates

Orient Bell Balance Sheet

Orient Bell Cash Flow

Orient Bell Ratios

Orient Bell Shareholding Pattern

Orient Bell News

Top Unlisted Companies & InstaBuy Companies

Merino Industries

IPO

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

Please Login!

Error!