ORIENTAL AROMATICS LTD
OAL · General/Diversified · NSE
₹299
Current Market Price
Fair Value (DCF)
₹131
Margin of Safety
-56.4%
Updated 2d ago
YieldIQ Score
20/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
30%
ROE
—
Debt/Equity
0.60
WACC
11.1%
Market Cap
₹1,008 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.4%
Return on capital employed
EV / EBITDA
22.7×
Enterprise multiple
Debt / EBITDA
5.7×
Leverage vs earnings
Interest Coverage
2.9×
EBIT covers interest
Current Ratio
1.68×
Short-term liquidity
Asset Turnover
0.81×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹299.49
Bear case
₹69.08
MoS -333.5%
Base case
₹130.66
MoS -129.2%
Bull case
₹212.27
MoS -41.1%
Ratio Trends
OAL · last 6 annual periods
ROE
5.2%
ROCE
9.4%
Operating Margin
—
Debt / Equity
0.53×
PE
993.0×
EV / EBITDA
23.0×
Historical Financials
OAL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹709 Cr | ₹869 Cr | ₹195 Cr | ₹216 Cr | ₹923 Cr | +6.8% |
| EBITDA | — | ₹96.2 Cr | ₹59.3 Cr | ₹53.4 Cr | ₹95.8 Cr | -0.1% |
| EBIT | ₹139 Cr | ₹79.9 Cr | ₹5.0 Cr | ₹17.5 Cr | — | -40.4% |
| PAT | ₹102 Cr | ₹53.3 Cr | ₹1.2 Cr | ₹10.1 Cr | ₹34.3 Cr | -23.8% |
| EPS (diluted) | ₹30.29 | ₹15.84 | ₹0.00 | ₹0.00 | — | — |
| CFO | ₹17.3 Cr | ₹-0.8 Cr | ₹-22.3 Cr | ₹145 Cr | ₹-34.3 Cr | — |
| CapEx | — | — | — | — | ₹-87.0 Cr | — |
| FCF | — | — | — | — | ₹-121 Cr | — |
| Total Assets | — | ₹865 Cr | ₹986 Cr | ₹995 Cr | ₹1145 Cr | +7.3% |
| Total Debt | — | — | ₹197 Cr | ₹152 Cr | ₹353 Cr | +15.7% |
| Shareholders' Equity | — | — | ₹625 Cr | ₹632 Cr | ₹663 Cr | +1.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
OAL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AVTNPL AVTNPL | — | — | Pending | 9.5% | — |
| SHREEPUSHK SHREEPUSHK | — | — | Pending | 10.9% | — |
| EXCELINDUS EXCEL INDUSTRIES LTD | +1.2% | 54 | Fairly valued | 5.4% | — |
| PAUSHAKLTD PAUSHAKLTD | — | — | Pending | 10.6% | — |
| PLATIND PLATIND | — | — | Pending | 3.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for OAL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of OAL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for OAL →
Compare
Head-to-head with peers
Compare OAL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse OALNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.