S.No.

1 2
Name ONGC Hind.Oil Explor.
Exploration, Exploration,
Development & Development &
Production Production

exploration, Exploration,
development and development and
production of crude production of crude
oil, natural gas and oil and natural gas in
value added India, both onshore
products. and offshore.

CMP Rs. 71.95 72.9

Sales Rs.Cr. 360047.56 140.22
Sales Var 3Yrs % 11.99 99.36
Sales Var 5Yrs % 19.78 27.97
Sales Prev 12M Rs.Cr. 378003.8 169.43
Profit Prev 12M Rs.Cr. 4258.01 117.02
NP Prev Ann Rs.Cr. 30546.04 156.74
OP Ann Rs.Cr. 52125.35 124.64
Profit growth % -47.16 -56.83
Profit Var 3Yrs % -17.71 149.38
Profit Var 5Yrs % -1.98 31.25
FCF Prev Ann Rs.Cr. 35697.43 49.93
CF Operations PY Rs.Cr. 61457.6 167.36
Debt / Eq 0.5 0.1
P/E 5.79 14.41
ROE % 7.55 18.28
Eq Cap Rs.Cr. 6290.15 132.26
EV Rs.Cr. 190695.26 959.9
Debt Prev Ann Rs.Cr. 107741.69 12.01
No. Eq. Shares Cr. 1258.03 13.22

Multiples ONGC Hind.Oil Explor.

Enterprise Value/Sales 0.5x 6.8x
Enterprise Value/Adjusted net income 6.2x 6.1x
Enterprise Value/Cash flow assets 3.1x 5.7x
Equity/Net income 0.2x 0.8x

Valuation based on:

Sales
Net income 186.40 182.85
Cash flow from assets 143.729 265.678
Net income
 3 4 5 6
Asian Oilfield Selan Expl. Tech Aban Offshore Cairn India

Exploration &
Oilfield Services Drilling Services Exploration & Production
Production

Oilfield service Generally dealing in

Company and Oil & gas exploration Offshore Oil Drilling minerals, oils, petroleum,
reservoir imaging and production Services. gas and related by-products
company, and other activities

90 108.7 24.1 285.35

299.28 66.04 1249.88 7789.89
29.99 17.07 -17.87 -21.04
14.16 2.47 -24.76 -3.44
322.93 75.29 1134.11 7680.02
40.58 14.06 -8800.18 615.17
9.1 51.51 -5273.45 4479.6
64.79 46.67 -7365.47 2947.78
344.28 -78.38 -62.04 223.88
43.73 37.53 -48
26.73 -4.03 -23.57
3.54 85.41 -198.56 3945.75
26.93 99.53 978.29 9520.18
0 0 0 0
7.54 19.1 0 24.28
20.4 7.05 0 3.07
37.69 15.2 11.67 1875.86
262.77 99.79 122.67 49449.21
9.96 0.64 14351.32 0
3.81 1.52 5.84 187.59

Asian Oilfield Selan Expl. Tech Aban Offshore Cairn India

0.9x 1.5x 0.1x 6.3x
28.9x 1.9x 0.0x 11.0x
9.8x 1.0x 0.1x 5.2x
4.1x 0.3x 0.0x 0.4x

76.84 132.24
329.60
46.442 240.600
123.665
 7
Oil India

Exploration &
Production

Crude oil and Natural

Gas.

93.25
9490.15
8.34
4.05
10535.48
2994.61
3237.8
3213.8
83.25
16.73
7.9
5023.08
5023.08
0.47
3.53
13.2
1084.41
19364.79
15113.71
108.44

9490.15
3237.8
5023.08
3237.8