Orient Bell Limited (ORIENTBELL.NS)
INR 327.95
(-0.41%)
INR 327.95
(-0.41%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 378.3 Million | 343.5 Million | 561.85 Million | 185.96 Million | 645.01 Million | 409.57 Million |
| Net Income | 9.2 Million | 298.8 Million | 351.38 Million | 114.32 Million | 29.21 Million | 137.13 Million |
| Depreciation & Amortization | 214.2 Million | 211 Million | 206.15 Million | 205.65 Million | 205.85 Million | 165.21 Million |
| Deferred income taxes | - | -103.32 Million | -28.21 Million | 4.87 Million | -21.18 Million | -28.52 Million |
| Stock-based compensation | 21.91 Million | 41.92 Million | 34.91 Million | 8.56 Million | 15.17 Million | 11.3 Million |
| Change in working capital | 143.9 Million | -122 Million | -25.82 Million | -188.84 Million | 356.71 Million | 45.31 Million |
| Other non-cash items | 350.3 Million | 17.1 Million | 23.44 Million | 41.39 Million | 59.23 Million | 79.13 Million |
| Investing Cash Flow | -631.5 Million | -209.9 Million | -247.56 Million | 50.78 Million | -39.55 Million | -556.37 Million |
| Investments in PPE | -642.3 Million | -602.6 Million | -279.95 Million | -89.49 Million | -47.3 Million | -579.78 Million |
| Acquisitions | 10.8 Million | 9.12 Million | 14.66 Million | 130.98 Million | 3.28 Million | 19.38 Million |
| Investment purchases | - | -386.68 Million | - | - | - | - |
| Sales/Maturities of investments | - | 377.56 Million | - | - | - | - |
| Other Investing Activities | 12.1 Million | 392.7 Million | 17.72 Million | 9.29 Million | 4.46 Million | 4.03 Million |
| Financing Cash Flow | 353.8 Million | -133.6 Million | -289.58 Million | -230.31 Million | -605.37 Million | 145.29 Million |
| Debt repayment | -391.3 Million | -75 Million | -225 Million | -150.22 Million | -498.21 Million | -240.64 Million |
| Dividends payments | -14.49 Million | -14.44 Million | -7.22 Million | -243 Thousand | -8.78 Million | -8.58 Million |
| Common Stock Repurchased | - | 75 Million | 225 Million | 150.22 Million | 498.21 Million | - |
| Common Stock Issuance | 1 Million | 600 Thousand | 770 Thousand | 695 Thousand | 355 Thousand | - |
| Other Financing Activities | -19.1 Million | -119.8 Million | -283.12 Million | -230.76 Million | -596.95 Million | 394.53 Million |
| Accounts receivables | -202 Million | -79.22 Million | -109.18 Million | -73.58 Million | 295.11 Million | 93.49 Million |
| Accounts payables | 320.1 Million | 117.89 Million | 78.91 Million | 210.92 Million | 12.64 Million | -83.52 Million |
| Inventory | -29 Million | -174.5 Million | -95.18 Million | 186.95 Million | 48.36 Million | 30.73 Million |
| Other working capital | 54.8 Million | 13.82 Million | 99.62 Million | -513.14 Million | 589 Thousand | 4.6 Million |
| Cash at beginning of period | 32.97 Million | 32.3 Million | 7.58 Million | 1.14 Million | 1.06 Million | 2.56 Million |
| Cash at end of period | 133.6 Million | 32.3 Million | 32.28 Million | 7.58 Million | 1.14 Million | 1.06 Million |
| Capital Expenditure | -642.3 Million | -602.6 Million | -279.95 Million | -89.49 Million | -47.3 Million | -579.78 Million |
| Effect of forex changes on cash | - | - | - | - | -1000.00 | - |
| Net cash flow / Change in cash | 100.62 Million | - | 24.7 Million | 6.44 Million | 81 Thousand | -1.5 Million |
| Free Cash Flow | -264 Million | -259.1 Million | 281.89 Million | 96.47 Million | 597.7 Million | -170.2 Million |
| Breakdown | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -18.7 Million | 9.2 Million | 49.22 Million | -33.6 Million | 6.9 Million | -13.1 Million |
| Depreciation & Amortization | - | 214.2 Million | - | 55 Million | 50.4 Million | 53.8 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | 21.91 Million | 21.91 Million | - | - | - |
| Change in working capital | - | 143.9 Million | - | - | - | - |
| Other non-cash items | 18.7 Million | 350.3 Million | -71.13 Million | 33.6 Million | -6.9 Million | 13.1 Million |
| Investing Cash Flow | - | -631.5 Million | - | - | - | - |
| Investments in PPE | - | -642.3 Million | - | - | - | - |
| Acquisitions | - | 10.8 Million | - | - | - | - |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | - | 12.1 Million | - | - | - | - |
| Financing Cash Flow | - | 353.8 Million | - | - | - | - |
| Debt repayment | - | -391.3 Million | - | - | - | - |
| Dividends payments | - | -14.49 Million | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | 1 Million | - | - | - | - |
| Other Financing Activities | - | -19.1 Million | - | - | - | - |
| Accounts receivables | - | -202 Million | - | - | - | - |
| Accounts payables | - | 320.1 Million | - | - | - | - |
| Inventory | - | -29 Million | - | - | - | - |
| Other working capital | - | 54.8 Million | - | - | - | - |
| Cash at beginning of period | - | 32.97 Million | - | 83 Million | -17.8 Million | 32.97 Million |
| Cash at end of period | - | 133.6 Million | - | 193 Million | 83 Million | 140.57 Million |
| Capital Expenditure | - | -642.3 Million | - | - | - | - |
| Effect of forex changes on cash | - | - | - | - | - | - |
| Net cash flow / Change in cash | - | 100.62 Million | - | 110 Million | 100.8 Million | 107.6 Million |
| Free Cash Flow | - | -264 Million | - | 110 Million | 100.8 Million | 107.6 Million |
WDH
060250
BDWBF
JWNG
VRX
EVO