Search
You're invited to try out the new version of Value Research Online. Click here to begin: https://beta.valueresearchonline.com

Oberoi Realty

Sector: Construction | Industry: Real Estate
R 556.90 25.10  | 4.72% 28.96% 30.67 20,230.83
NSE Price: Sep 23, 15:59 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
NSE Sep 23, 15:59 556.90 25.10 4.72% 538.00 531.80 477,506 536.90 - 562.00
BSE Sep 23, 16:01 554.90 24.25 4.57% 554.75 530.65 23,772 531.50 - 562.00
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
SUBSCRIBE TO THE VALUE RESEARCH STOCK INSIGHT NEWSLETTER
TTM Mar-19 Mar-18 Mar-17 Mar-16 Mar-15 Mar-14
Income StatementR Cr
Operating Revenue2,297.492,582.501,265.401,113.621,416.01 922.67798.45
Other Income86.4878.7526.5857.8176.24 53.9864.99
Total Income2,383.972,661.251,291.981,171.431,492.25 976.64863.44
Total Expenditure1,368.621,427.12590.14554.06773.18 445.32369.14
Operating Profit1,015.351,234.13701.84617.36719.07 531.33494.30
Interest38.3319.366.865.576.83 1.762.74
PBDT977.021,214.77694.97611.79712.24 529.57491.56
Depreciation44.5244.0449.0749.5049.00 40.3427.19
PBT & Exceptional Items932.501,170.73645.91562.30663.24 489.22464.38
Exceptional Items0.00---- --
Profit before Tax932.501,170.73645.91562.30663.24 489.22464.38
Provision for Tax279.96360.69190.72186.85229.28 172.10153.31
Profit after Tax652.54810.04455.18375.45433.96 317.12311.06
Minority Interest0.00---- --
Share of Associate7.056.903.623.141.60 --
Consolidated Profit659.59816.93458.80378.59435.56 317.12311.06
 
LiabilitiesR Cr
Share Capital363.60363.60339.60339.54339.30 328.24328.23
Total Reserves7,665.577,665.575,752.775,386.435,001.82 4,306.054,068.16
Shareholder's Funds8,029.178,029.176,092.375,725.965,341.13 4,634.294,396.39
Minority Interest----- --
Long Term Borrowings588.51588.51678.64749.38349.43 729.9275.00
Other Non Current Liabilities204.49173.66115.2679.9154.75 110.14110.54
Current Liabilities2,306.372,306.363,301.401,904.181,738.45 1,645.62905.10
Total Debt*-1,585.841,694.06868.64473.45 901.5676.06
Total Liabilities11,128.5411,097.7110,187.688,459.437,483.76 7,119.965,487.03
 
AssetsR Cr
Net Block197.80196.87208.61229.58246.58 1,280.15931.17
Non Current Investments3,463.633,463.643,174.292,317.152,107.07 0.010.01
Other Non-Current Assets481.39451.48371.63358.24291.80 1,274.931,675.37
Current Investments338.84338.8413.49222.5274.46 -49.63
Cash and Bank425.31425.31116.72345.79311.87 293.68499.74
Other Current Assets6,221.576,221.576,302.934,986.164,451.98 4,271.182,331.12
Net Current Assets4,679.354,679.353,131.753,650.283,099.85 2,919.241,975.39
Miscellaneous Exp. Not Written Off----- --
Total Assets11,128.5411,097.7110,187.688,459.437,483.76 7,119.965,487.03
 
Cash FlowR Cr
From Operations-145.56-202.21173.83453.09 -938.23-517.31
From Investing Activities--645.77-591.87-559.10-120.82 -88.10714.88
From Finance Activities-838.95651.00335.28-204.23 693.61-0.77
Net Inflow/Outflow-338.74-143.08-49.99128.04 -332.72196.79
 
Key Ratios
Adjusted EPS (Rs)18.1422.4713.5111.1512.84 9.669.48
Adjusted Book Value (Rs)224.97220.82179.40168.64157.41 141.19133.94
Dividend per Share (Rs)-2.002.002.002.00 2.002.00
Cash Flow per Share (Rs)-4.00-5.955.1213.35 -28.58-15.76
Debt to Equity0.070.200.280.150.09 0.190.02
Current Ratio3.033.031.952.922.78 2.773.18
ROCE (%)-13.689.089.1511.81 9.8110.82
RONW (%)9.2411.477.706.788.70 7.027.27
Operating Margin (%)44.1947.7955.4655.4450.78 57.5961.91
Net Margin (%)27.3730.4435.2332.0529.08 32.4736.03
Revenue Growth (%)21.37104.0913.63-21.3653.47 15.56-23.78
Net Profit Growth (%)-3.0277.9621.24-13.4836.84 1.95-38.38
EPS Growth (%)-6.1566.3021.16-13.1432.87 1.95-38.38
Book Value Growth (%)-31.796.407.2115.25 5.415.63
 
Market Cues
Close Price (Rs)531.80528.30510.25368.45241.50 284.35215.85
High Price (Rs)641.70610.00574.40396.40328.00 334.00284.40
Low Price (Rs)351.35351.35335.30230.00209.25 197.55153.15
Market Cap (Rs Cr)20,230.8319,172.7517,267.0812,489.818,202.67 9,298.987,112.82
Price / Earnings30.6723.4737.6432.9918.83 29.3222.87
Price / Book Value2.472.392.832.181.54 2.011.62
Dividend Yield (%)0.360.380.390.540.83 0.710.92
TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
*Total Debt is long term borrowings plus short term borrowings plus current maturities of long term borrowings.
Essential checks
Altman Z-Score
5.74
Piotroski F-Score
6
Modified C-Score
2
5-Years Price to Earnings
29.25
5-Years Price to Book
2.36
Earnings Yield
EBIT / Enterprise value
4.83%
PEG
Price / Earnings to growth ratio
1.54
Related Stocks
  Current Price   Chng %
Brigade Enterprises R201.65 +3.86%
DLF R167.70 -0.36%
Godrej Properties R1,015.30 +5.62%
Indiabulls Real Estate R59.25 -0.67%
NBCC India R39.30 +4.80%
Omaxe R193.20 +0.39%
Phoenix Mills R729.90 +1.86%
Prestige Estates Projects R304.80 +0.79%
Sobha R538.90 +6.83%
Sunteck Realty R454.55 +5.13%
As on Sep 23, 15:59