MoneyWorks4Me

Otis Elevator Company (I) Ltd (OTIS)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 504130 NSE: OTIS Engineering - Industrial Equipments | Small Cap | Otis Elevator Co (I) Share Price

BSE Share Price
Not Listed

Otis Elevator Company (I) Ltd (OTIS)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 504130 NSE: OTIS Engineering - Industrial Equipments | Small Cap | Otis Elevator Co (I) Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹376 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹124
TTM Sales
₹1,947 Cr.
Book Value per Share
₹10
P/E Ratio
2.56
Industry PE
58.3
Price to Book (P/B)
31.80
Price to Sales (P/S)
0.19
EV/EBITDA
-0.72
Dividend Yield
INF%
Profitability Efficiency
Return on Equity (ROE)
67.37%
Return on Capital Employed (ROCE)
83.50%
Return on Assets (ROA)
7.73%
Operating Profit Margin
9.6%
Net Profit Margin
7.52%
Gross Profit Margin
11.7%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
13.87%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-3.33%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-10.58%
Asset Quality
Promoter Holding
98.24%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
-
Equity
₹11.8 Cr.
Face Value
₹10
All Time Low / High
₹166.80 / 505.00

Otis Elevator Company (I) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
ROCE % 22%13.6%35%20.4%22.9%36.5%61.1%116.3%86.5%81.7%-
Value Creation
Index
0.60.01.50.50.61.63.47.35.24.8-

Growth Parameters

Sales 1,0289731,0331,0461,2421,4121,6981,7611,7041,9401,940
Sales YoY Gr.--5.4%6.2%1.2%18.8%13.7%20.3%3.7%-3.2%13.9%-
Adj EPS 87.660.3148.8111.2122.5157.9147.2158.3143.9129.7124.5
YoY Gr.--31.2%146.9%-25.2%10.2%28.8%-6.8%7.5%-9.1%-9.9%-
BVPS (₹) 583.8592.3745.2792.9797.9518.8183.1208.1193.8183.1100.8
Adj Net
Profit
10371.1176131145186174187170153147
Cash Flow from Ops. -3.97351.763.491.914075123216192-
Debt/CF from Ops. 0000000000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 7.3%9.3%4.6%13.9%
Adj EPS 4.5%1.1%-4.1%-9.9%
BVPS-12.1%-25.5%0%-5.5%
Share Price - - - -

Key Financial Parameters

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
Return on
Equity %
16.110.322.314.415.323.740.574.865.461.887.7
Op. Profit
Mgn %
6.33.211.310.18.913.210.514.811.39.713.7
Net Profit
Mgn %
10.17.31712.611.713.210.210.6107.97.6
Debt to
Equity
0000000000-
Working Cap
Days
1882202803764444413112652502400
Cash Conv.
Cycle
426574725524132633210

Valuation of Otis Elevator Co (I) - Consolidated

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Sales1,061.811,058.491,256.641,424.891,706.831,767.261,710.091,947.28
Operating Expenses + 946.13961.471,154.071,250.251,517.691,498.541,525.261,768.60
Manufacturing Costs109.48117.88154.93164.11177.48217.20175.02220.26
Material Costs364.62434.87583.39603.06824.61770.85840.64998.69
Employee Cost 240.71255.68275.32305.62322.67368.23357.87391.78
Other Costs 231.32153.04140.43177.46192.93142.26151.73157.87
Operating Profit 115.6897.02102.57174.64189.14268.72184.83178.68
Operating Profit Margin (%) 10.9%9.2%8.2%12.3%11.1%15.2%10.8%9.2%
Other Income + 119.08108.16126.32121.6484.8354.2469.2953.55
Exceptional Items 27.460000000
Interest 2.580.920.721.373.057.853.984.09
Depreciation 17.7213.7612.809.741228.5528.8029.54
Profit Before Tax 241.92190.50215.37285.17258.92286.56221.34198.60
Tax 72.6263.7376.70107.0486.86104.1957.5952.18
Profit After Tax 169.30126.77138.67178.13172.06182.37163.75146.42
PAT Margin (%) 15.9%12.0%11.0%12.5%10.1%10.3%9.6%7.5%
Adjusted EPS (₹)146.6108.7119.0149.9146.0154.4138.7124.0
Dividend Payout Ratio (%)10.20%87.40%302.60%150.10%274.10%68%108.20%189.60%
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22

Equity and Liabilities

Shareholders Fund + 871.15933.80938.50607.26209.76240.89223.89210.76
Share Capital 11.8111.8111.8111.8111.8111.8111.8111.81
Reserves 859.34921.99926.69595.45197.95229.08212.08198.95
Debt +1.13111.161000
Long Term Debt00000000
Short Term Debt1.13111.161000
Minority Interest0-0.15000000
Trade Payables111.72170.48207.97314.33356.87361.19364.71490.73
Others Liabilities 1,266.811,210.021,354.911,393.721,136.601,161.841,173.421,322.48
Total Liabilities 2,250.812,315.152,502.382,316.471,704.231,763.921,762.022,023.97

Fixed Assets

Net Fixed Assets +77.4871.5663.3459.1376.76108.4588.0978.55
Gross Block168.6685.2689.6894.27122.84182.42189.80203.82
Accumulated Depreciation91.1813.7026.3435.1446.0873.97101.71125.27
CWIP 2.8500.2611.893.370.220.913.47
Investments 1.552.994.403.290000
Inventories92.5096.40105.19131.54202.13253.24158.67247.74
Trade Receivables285.58324.63327.92298.26331.04367.27401.17418.55
Cash Equivalents flag 1,039.301,072.05519.21722.61244.06477.47513.71543.12
Others Assets 751.55747.521,482.061,089.75846.87557.27599.47732.54
Total Assets 2,250.812,315.152,502.382,316.471,704.231,763.921,762.022,023.97
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Cash Flow From Operating Activity + 53.7062.9191.63157.7175.59125.20217.49193.19
PBT 214.46191.99216.79284.05259.23286.56221.34198.60
Adjustment -37.42-35.02-76.70-43.34-2.369.88-0.29-0.20
Changes in Working Capital -58.5713.0669.39-4.13-86.04-118.6529.7667.59
Tax Paid -62.85-107.12-117.85-78.87-95.24-52.59-33.32-72.80
Cash Flow From Investing Activity + 170.4847.27-508.03555.3414.26273.7512.1311
Capex -3.02-4.04-3.24-18.31-19.89-6.18-7.37-8.13
Net Investments 00004.30000
Others 173.5051.31-504.79573.6529.85279.9319.5019.13
Cash Flow From Financing Activity + -47.36-78.20-136.48-510.48-569.59-168.07-194.99-175.10
Net Proceeds from Shares 00000000
Net Proceeds from Borrowing 00000000
Interest Paid 1-0.11-0.13-0.13-1.06-1.4700
Dividend Paid -41.33-64.74-112.01-423.81-471.44-123.15-176.73-159.13
Others -7.02-13.35-24.34-86.54-97.09-43.45-18.26-15.97
Net Cash Flow 176.8231.98-552.88202.57-479.74230.8834.6329.09
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Ratios
ROE (%)19.4314.0514.8123.0542.1280.9470.4667.37
ROCE (%)28.0321.1522.9336.5661.76120.2588.4283.5
Asset Turnover Ratio0.480.470.530.590.851.020.971.03
PAT to CFO Conversion(x)0.320.50.660.890.440.691.331.32
Working Capital Days
Receivable Days96.6010392.7079.9067.3072.108276.80
Inventory Days31.3031.9028.6030.2035.70474438.10
Payable Days111.80118.40118.40158.10148.60170157.60156.30

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Otis Elevator Company (I) Ltd FAQs

The current trading price of Otis Elevator Co (I) on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Otis Elevator Co (I) stood at ₹375.5 Cr

The latest P/E ratio of Otis Elevator Co (I) as of 31-Dec-1969 is 2.56.

The latest P/B ratio of Otis Elevator Co (I) as of 31-Dec-1969 is 3.15.

The 52-week high of Otis Elevator Co (I) is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Otis Elevator Co (I) is ₹1,940 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Otis Elevator Company (I) Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now