Indian Oil Corporation Ltd

I O C L Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Indian Oil Corporation Ltd

₹ 124 2.89%
04 Feb - close price
iocl.com BSE: 530965 NSE: IOC
About

Indian Oil Corporation Ltd is a Maharatna Company controlled by GOI[1] that has business interests straddling the entire hydrocarbon value chain - from Refining, Pipeline transportation and marketing of Petroleum products to R&D, Exploration & production, marketing of natural gas and petrochemicals. It has the leadership position in the Oil refining & petroleum marketing sector of India.[2]

Key Points

Business Segments
1) Petroleum Products (94% in Q1 FY25 vs 95% in FY22): [1] [2] IOC has a 42% market share in Petroleum Oil and Lubricants with over 60,900 touch points. It owns 11 refineries across India with a total capacity of 80.80 MMTPA (including 10.5 MMTPA of subsidiaries), possessing 31% of the total refining capacity of India. [3] The company (ex-subsidiaries) achieved a crude throughput of 73 MMT in FY24 compared to 68 MMT in FY22. The segment revenue grew by 19% between FY22 and FY24. The refinery capacity utilization was 105% in FY24 vs 97% in FY22. [4]

Website BSE NSE
  • Market Cap ₹ 1,75,753 Cr.
  • Current Price ₹ 124
  • High / Low ₹ 197 / 120
  • Stock P/E 18.1
  • Book Value ₹ 128
  • Dividend Yield 9.64 %
  • ROCE 21.1 %
  • ROE 25.7 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.97 times its book value
  • Stock is providing a good dividend yield of 9.64%.
  • Company has delivered good profit growth of 19.1% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 42.6%

Cons

* 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.

Peer comparison

Sector: Refineries Industry: Refineries

Part of BSE 500 BSE 100 BSE 200 BSE Dollex 200 BSE PSU

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
165,335 175,292 223,411 208,757 205,715 203,872 198,551 179,246 199,906 198,650 193,845 174,976 194,014
154,565 161,019 217,996 205,477 201,411 186,236 174,851 156,075 183,172 186,679 183,925 171,509 186,442
Operating Profit 10,770 14,273 5,415 3,280 4,304 17,637 23,700 23,171 16,733 11,970 9,920 3,467 7,573
OPM % 7% 8% 2% 2% 2% 9% 12% 13% 8% 6% 5% 2% 4%
1,477 717 994 1,031 1,731 1,368 970 829 1,916 1,690 1,104 2,556 1,936
Interest 1,119 1,806 1,908 1,554 2,122 1,957 1,743 1,977 1,958 2,147 2,080 2,546 2,458
Depreciation 3,112 3,292 3,158 3,283 3,451 3,288 3,476 3,610 4,686 4,094 4,103 4,065 4,284
Profit before tax 8,016 9,891 1,344 -527 462 13,759 19,450 18,413 12,005 7,420 4,841 -589 2,766
Tax % 22% 28% 34% 73% -93% 21% 24% 26% 23% 26% 23% -24% 22%
6,261 7,089 883 -910 890 10,841 14,735 13,713 9,225 5,488 3,723 -449 2,147
EPS in Rs 4.35 4.71 -0.20 -0.70 0.55 7.29 10.22 9.29 6.39 3.65 2.50 -0.12 1.50
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
461,780 488,345 449,507 346,045 355,379 421,492 528,158 483,763 363,950 589,321 841,756 776,352 761,485
447,919 471,123 438,932 324,007 321,230 379,834 492,896 467,710 324,021 541,563 811,073 700,706 728,555
Operating Profit 13,861 17,222 10,575 22,038 34,149 41,658 35,262 16,053 39,929 47,758 30,683 75,646 32,930
OPM % 3% 4% 2% 6% 10% 10% 7% 3% 11% 8% 4% 10% 4%
3,499 5,064 5,860 5,219 4,356 4,331 4,097 -7,165 4,696 4,332 5,124 5,389 7,285
Interest 7,164 5,948 4,201 3,487 3,743 3,875 4,925 5,792 2,933 5,454 7,588 7,881 9,231
Depreciation 5,692 6,360 5,219 5,698 6,806 7,664 8,506 10,273 10,941 12,348 13,181 15,866 16,546
Profit before tax 4,504 9,978 7,014 18,072 27,956 34,450 25,927 -7,177 30,751 34,289 15,038 57,288 14,438
Tax % 19% 30% 31% 31% 27% 34% 33% -74% 29% 25% 22% 25%
3,627 6,967 4,872 12,413 20,385 22,626 17,274 -1,876 21,762 25,727 11,704 43,161 10,909
EPS in Rs 3.05 4.86 3.37 8.25 13.63 15.23 12.31 -0.63 15.32 17.78 6.93 29.55 7.53
Dividend Payout % 36% 30% 33% 28% 45% 90% 49% -437% 51% 46% 42% 40%
Compounded Sales Growth
10 Years: 5%
5 Years: 8%
3 Years: 29%
TTM: -3%
Compounded Profit Growth
10 Years: 22%
5 Years: 19%
3 Years: 24%
TTM: -79%
Stock Price CAGR
10 Years: 9%
5 Years: 10%
3 Years: 15%
1 Year: -33%
Return on Equity
10 Years: 16%
5 Years: 16%
3 Years: 18%
Last Year: 26%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 2,428 2,428 2,428 2,370 4,739 9,479 9,181 9,181 9,181 9,181 13,772 13,772 13,772
Reserves 60,609 65,485 66,404 87,610 97,357 104,395 103,288 86,217 102,657 124,354 125,949 169,645 167,594
89,671 94,916 64,893 58,552 63,271 65,650 96,765 129,790 116,649 132,020 148,977 132,628 163,401
89,170 103,124 100,158 83,184 108,352 116,336 126,128 104,773 126,658 145,327 153,298 166,639 165,544
Total Liabilities 241,878 265,953 233,883 231,715 273,719 295,860 335,363 329,962 355,145 410,882 441,995 482,683 510,310
66,774 72,554 76,781 100,033 115,958 124,053 132,494 147,022 157,085 160,514 180,048 195,998 202,737
CWIP 27,240 38,061 40,378 26,219 16,778 19,130 28,281 32,845 36,291 47,469 51,133 61,032 66,316
Investments 17,351 15,895 16,069 31,185 43,687 44,806 44,112 35,571 44,717 52,352 52,190 65,542 70,178
130,514 139,443 100,655 74,278 97,295 107,871 130,476 114,524 117,053 150,546 158,624 160,111 171,079
Total Assets 241,878 265,953 233,883 231,715 273,719 295,860 335,363 329,962 355,145 410,882 441,995 482,683 510,310

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
9,340 24,195 46,092 25,624 28,216 29,115 12,747 7,146 49,650 25,747 29,644 71,099
-9,294 -18,594 -10,215 -13,610 -17,684 -17,119 -22,569 -29,101 -22,935 -21,294 -28,030 -31,464
352 -3,116 -38,283 -11,890 -10,937 -12,007 10,436 22,456 -27,369 -4,058 -1,794 -39,385
Net Cash Flow 398 2,485 -2,406 124 -405 -11 614 502 -653 395 -180 250

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 10 9 6 8 9 9 11 10 14 12 7 6
Inventory Days 59 61 46 54 87 77 64 59 111 84 59 70
Days Payable 30 34 29 31 41 40 34 24 49 37 27 34
Cash Conversion Cycle 39 36 23 31 55 46 41 45 76 59 40 42
Working Capital Days 43 31 5 2 -11 -3 9 7 -2 9 8 3
ROCE % 8% 9% 6% 14% 20% 22% 16% 5% 15% 16% 8% 21%

Shareholding Pattern

Numbers in percentages

Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
51.50% 51.50% 51.50% 51.50% 51.50% 51.50% 51.50% 51.50% 51.50% 51.50% 51.50% 51.50%
8.36% 8.19% 7.22% 7.01% 6.91% 7.56% 7.84% 8.84% 8.49% 7.79% 7.90% 7.43%
11.32% 11.50% 11.24% 11.54% 11.92% 11.55% 10.70% 9.90% 10.23% 10.04% 10.43% 10.08%
0.11% 0.11% 19.60% 19.60% 19.60% 19.60% 19.60% 19.60% 19.57% 19.57% 19.57% 19.57%
28.71% 28.69% 10.42% 10.34% 10.06% 9.77% 10.36% 10.13% 10.18% 11.07% 10.59% 11.39%
No. of Shareholders 13,35,44314,84,84717,99,11718,17,77518,27,30317,91,34919,72,34020,65,51424,28,56127,29,16527,81,74630,82,717

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls