Nifty

:

22402.40

Sensex

:

73852.94

34.40 (0.15%)
114.49 (0.16%)

Login

Nifty
Sensex

:
:

22402.40
73852.94

34.40 (0.15%)
114.49 (0.16%)

Olympia Industries Ltd.

Retailing

Rating :

49/99

BSE: 521105 | NSE: Not Listed

Watchlist

NSE BSE

59.89

23-Apr-2024

Open
High
Low
Previous Close

61.24
62.00
58.12
61.24

Volume
Traded Value (lacs)
52 Week High
52 Week Low

39
1.38
117.50
42.27

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

36.08
38.87
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

78.43
N/A
0.88

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

49.92
24.24
39.42

EBITDA CAGR (%)

10 Years
5 Years
3 Years

30.68
68.94
16.28

PAT CAGR (%)

10 Years
5 Years
3 Years

10.53
-6.89
69.85

P:E (Median)

8 Years
5 Years
3 Years

28.25
33.95
46.11

P:BV (Average)

8 Years
5 Years
3 Years

0.85
0.85
1.00

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.56
12.00
12.73

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 57.85 48.03 20.45% 41.12 101.70 -59.57% 36.99 178.22 -79.24% 50.00 191.42 -73.88%
Expenses 56.21 46.63 20.54% 39.50 100.53 -60.71% 35.42 177.08 -80.00% 48.48 190.09 -74.50%
EBITDA 1.64 1.39 17.99% 1.61 1.17 37.61% 1.56 1.14 36.84% 1.52 1.34 13.43%
EBIDTM 2.83% 2.90% 3.92% 1.15% 4.23% 0.64% 3.05% 0.70%
Other Income 0.09 0.18 -50.00% 0.12 0.11 9.09% 0.09 0.11 -18.18% 0.06 0.32 -81.25%
Interest 1.07 0.97 10.31% 1.15 0.75 53.33% 1.11 0.58 91.38% 1.00 0.63 58.73%
Depreciation 0.28 0.28 0.00% 0.31 0.28 10.71% 0.28 0.28 0.00% 0.26 0.29 -10.34%
PBT 0.38 0.33 15.15% 0.28 0.26 7.69% 0.26 0.38 -31.58% 0.32 0.75 -57.33%
Tax 0.13 0.11 18.18% 0.12 0.08 50.00% 0.08 0.13 -38.46% -0.02 0.37 -
PAT 0.25 0.22 13.64% 0.16 0.17 -5.88% 0.18 0.26 -30.77% 0.34 0.38 -10.53%
PATM 0.43% 0.46% 0.39% 0.17% 0.50% 0.14% 0.67% 0.20%
EPS 0.41 0.37 10.81% 0.27 0.29 -6.90% 0.31 0.43 -27.91% 0.56 0.63 -11.11%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 185.96 377.95 325.81 139.46 132.92 127.68 177.68 246.44 188.23 122.54 6.59 Net Sales Growth -64.20% 16.00% 133.62% 4.92% 4.10% -28.14% -27.90% 30.92% 53.61% 1759.48% Cost Of Goods Sold 159.37 350.69 298.98 113.18 110.02 101.25 141.31 209.51 147.29 103.51 4.85 Gross Profit 26.59 27.26 26.82 26.28 22.90 26.43 36.37 36.93 40.93 19.02 1.74 GP Margin 14.30% 7.21% 8.23% 18.84% 17.23% 20.70% 20.47% 14.99% 21.74% 15.52% 26.40% Total Expenditure 179.61 372.72 321.98 137.00 134.12 127.30 174.13 238.40 182.86 117.12 6.23 Power & Fuel Cost - 0.30 0.30 0.27 0.31 0.33 0.25 0.14 0.10 0.04 0.03 % Of Sales - 0.08% 0.09% 0.19% 0.23% 0.26% 0.14% 0.06% 0.05% 0.03% 0.46% Employee Cost - 7.29 7.61 7.36 10.00 9.62 8.37 6.19 3.10 0.99 0.25 % Of Sales - 1.93% 2.34% 5.28% 7.52% 7.53% 4.71% 2.51% 1.65% 0.81% 3.79% Manufacturing Exp. - 2.37 2.16 2.14 2.21 2.68 2.94 2.83 1.39 0.54 0.15 % Of Sales - 0.63% 0.66% 1.53% 1.66% 2.10% 1.65% 1.15% 0.74% 0.44% 2.28% General & Admin Exp. - 2.86 2.98 1.99 2.49 2.54 3.03 4.36 3.37 0.71 0.21 % Of Sales - 0.76% 0.91% 1.43% 1.87% 1.99% 1.71% 1.77% 1.79% 0.58% 3.19% Selling & Distn. Exp. - 8.27 8.96 11.53 8.15 9.66 15.34 14.66 22.72 9.97 0.64 % Of Sales - 2.19% 2.75% 8.27% 6.13% 7.57% 8.63% 5.95% 12.07% 8.14% 9.71% Miscellaneous Exp. - 0.94 0.99 0.53 0.93 1.22 2.89 0.72 4.88 1.35 0.64 % Of Sales - 0.25% 0.30% 0.38% 0.70% 0.96% 1.63% 0.29% 2.59% 1.10% 1.52% EBITDA 6.33 5.23 3.83 2.46 -1.20 0.38 3.55 8.04 5.37 5.42 0.36 EBITDA Margin 3.40% 1.38% 1.18% 1.76% -0.90% 0.30% 2.00% 3.26% 2.85% 4.42% 5.46% Other Income 0.36 0.45 0.66 0.87 4.93 5.07 2.72 0.44 0.48 0.21 0.20 Interest 4.33 3.29 2.22 2.09 2.29 2.60 2.13 1.25 1.06 0.49 0.00 Depreciation 1.13 1.10 0.83 0.95 0.89 0.85 1.14 0.78 0.28 0.19 0.20 PBT 1.24 1.29 1.44 0.30 0.55 2.01 3.00 6.46 4.50 4.95 0.36 Tax 0.31 0.30 0.92 0.10 0.22 0.60 1.13 2.25 1.27 0.37 0.00 Tax Rate 25.00% 23.26% 63.89% 33.33% 40.00% 29.85% 37.67% 34.83% 32.99% 7.47% 0.00% PAT 0.93 0.98 0.51 0.20 0.34 1.40 1.87 4.20 2.58 4.57 0.36 PAT before Minority Interest 0.93 0.98 0.51 0.20 0.34 1.40 1.87 4.20 2.58 4.57 0.36 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.50% 0.26% 0.16% 0.14% 0.26% 1.10% 1.05% 1.70% 1.37% 3.73% 5.46% PAT Growth -9.71% 92.16% 155.00% -41.18% -75.71% -25.13% -55.48% 62.79% -43.54% 1,169.44% EPS 1.55 1.63 0.85 0.33 0.57 2.33 3.12 7.00 4.30 7.62 0.60

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 51.18 50.16 49.57 49.30 49.02 47.95 42.23 19.59 8.56 3.25 Share Capital 6.02 6.02 6.02 6.02 6.02 6.02 5.08 3.66 3.26 3.26 Total Reserves 45.15 44.14 43.55 43.28 42.99 41.92 36.09 13.00 5.30 -0.01 Non-Current Liabilities 4.37 4.52 3.88 0.71 0.67 1.40 1.54 1.12 0.92 1.30 Secured Loans 2.28 3.48 3.28 0.00 0.03 0.12 0.12 0.17 0.00 0.00 Unsecured Loans 1.17 0.00 0.00 0.00 0.00 0.20 0.65 0.42 0.42 1.00 Long Term Provisions 0.39 0.40 0.40 0.38 0.33 0.22 0.09 0.05 0.04 0.04 Current Liabilities 74.06 74.69 38.21 29.14 31.66 29.25 53.16 37.02 31.09 2.24 Trade Payables 33.63 48.40 16.30 8.62 5.39 4.32 37.95 22.78 25.44 1.32 Other Current Liabilities 4.20 3.79 1.75 2.41 2.43 1.69 2.46 1.24 2.71 0.09 Short Term Borrowings 35.76 21.97 19.64 17.61 23.46 22.94 11.37 12.12 2.87 0.81 Short Term Provisions 0.46 0.53 0.51 0.51 0.38 0.30 1.38 0.88 0.06 0.01 Total Liabilities 129.61 129.37 91.66 79.15 81.35 78.60 96.93 57.73 40.57 6.79 Net Block 14.14 15.08 14.74 15.23 15.65 15.56 15.85 2.31 1.59 1.96 Gross Block 20.68 20.51 19.35 18.89 18.42 17.48 16.62 15.15 14.17 13.93 Accumulated Depreciation 6.54 5.43 4.61 3.66 2.77 1.92 0.78 12.85 12.57 11.97 Non Current Assets 15.86 17.28 17.80 19.88 19.80 20.37 21.07 5.30 3.81 2.02 Capital Work in Progress 0.00 0.11 0.54 0.44 0.40 1.07 0.40 0.59 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.72 2.08 2.28 2.26 1.81 1.48 0.69 0.39 0.15 0.07 Other Non Current Assets 0.00 0.00 0.24 1.95 1.95 2.27 4.14 2.01 2.07 0.00 Current Assets 113.75 112.09 73.86 59.28 61.55 58.22 75.86 52.43 36.76 4.76 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 75.56 59.67 47.03 34.09 35.87 30.19 55.54 39.46 31.62 2.07 Sundry Debtors 29.15 47.71 22.59 23.07 22.82 22.68 12.88 2.55 1.90 1.15 Cash & Bank 0.07 0.05 0.07 0.09 0.13 0.31 1.76 1.26 0.35 0.26 Other Current Assets 8.97 0.31 0.34 0.29 2.73 5.04 5.68 9.17 2.90 1.28 Short Term Loans & Adv. 8.57 4.35 3.83 1.75 2.46 4.70 5.46 5.78 1.20 0.52 Net Current Assets 39.69 37.40 35.66 30.14 29.88 28.98 22.70 15.41 5.67 2.53 Total Assets 129.61 129.37 91.66 79.16 81.35 78.59 96.93 57.73 40.57 6.78

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -11.61 -1.51 -2.98 8.05 2.07 -12.61 -2.47 -14.52 -1.85 -1.35 PBT 1.29 1.44 0.30 0.55 2.01 3.00 6.81 3.85 4.95 0.36 Adjustment 4.23 2.72 2.74 2.61 2.73 2.61 1.48 1.12 0.64 0.19 Changes in Working Capital -17.12 -5.67 -6.02 4.89 -2.22 -15.75 -8.91 -18.24 -7.28 -1.89 Cash after chg. in Working capital -11.61 -1.51 -2.98 8.05 2.52 -10.14 -0.62 -13.27 -1.69 -1.35 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 -0.45 -2.46 -1.84 -1.25 -0.17 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.02 -0.41 -0.27 0.05 0.11 -0.87 -0.77 -1.36 -0.24 -0.07 Net Fixed Assets -0.06 -0.73 -0.56 -0.51 -0.27 -1.53 -1.28 -1.57 -0.24 -0.09 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.04 0.32 0.29 0.56 0.38 0.66 0.51 0.21 0.00 0.02 Cash from Financing Activity 11.65 1.90 3.23 -8.15 -2.37 12.18 3.57 16.79 2.18 1.53 Net Cash Inflow / Outflow 0.02 -0.02 -0.02 -0.04 -0.18 -1.29 0.34 0.91 0.09 0.11 Opening Cash & Equivalents 0.05 0.07 0.09 0.13 0.31 1.60 1.26 0.35 0.26 0.16 Closing Cash & Equivalent 0.07 0.05 0.07 0.09 0.13 0.31 1.60 1.26 0.35 0.26

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 66.98 64.67 63.06 62.12 61.14 57.78 55.19 47.97 27.54 9.96 ROA 0.76% 0.46% 0.24% 0.42% 1.75% 2.13% 5.44% 5.24% 19.31% 6.98% ROE 2.48% 1.34% 0.54% 0.91% 3.92% 5.96% 18.91% 20.83% 80.65% 16.15% ROCE 6.18% 5.77% 4.11% 4.93% 7.78% 10.33% 20.97% 22.27% 64.28% 8.83% Fixed Asset Turnover 18.35 16.35 7.29 7.13 7.11 10.42 15.51 12.84 8.72 0.47 Receivable days 37.12 39.38 59.75 63.01 65.04 36.53 11.43 4.31 4.54 49.87 Inventory Days 65.30 59.77 106.15 96.05 94.41 88.05 70.35 68.91 50.16 114.42 Payable days 42.69 39.49 40.18 23.23 13.62 53.56 44.30 48.19 33.73 29.90 Cash Conversion Cycle 59.73 59.66 125.72 135.83 145.83 71.02 37.47 25.03 20.97 134.39 Total Debt/Equity 1.04 0.69 0.60 0.47 0.64 0.67 0.43 0.76 0.38 0.56 Interest Cover 1.39 1.65 1.14 1.24 1.77 2.41 6.15 4.62 11.10 79.42

Top Investors:

meenakshi kanoongo

Annual Reports:

News Update:

Olympia Industries - Quarterly Results
9th Feb 2024, 18:22 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback