Nifty

:

14433.70

Sensex

:

49034.67

-161.90 (-1.11%)
-549.49 (-1.11%)

Login

Nifty
Sensex

:
:

14433.70
49034.67

-161.90 (-1.11%)
-549.49 (-1.11%)

Olympia Industries Ltd.

Retailing

Rating :

N/A

BSE: 521105 | NSE: Not Listed

Watchlist

NSE BSE

22.05

15-Jan-2021

Open
High
Low
Previous Close

22.00
22.05
21.60
21.00

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

4
0.14
22.80
7.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

13.28
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

30.80
N/A
0.37

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

62.58
-6.72
-9.22

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-33.32
-43.35

P:E (Median)

8 Years
5 Years
3 Years

15.53
15.15
8.59

P:BV (Average)

8 Years
5 Years
3 Years

0.21
0.21
0.21

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.55
12.26
9.63

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 39.16 43.26 -9.48% 5.50 25.84 -78.72% 31.27 28.54 9.57% 34.65 52.89 -34.49%
Expenses 38.16 42.96 -11.17% 6.77 24.86 -72.77% 32.07 28.05 14.33% 34.23 54.16 -36.80%
EBITDA 1.01 0.30 236.67% -1.27 0.97 - -0.80 0.49 - 0.43 -1.27 -
EBIDTM 2.57% 0.70% -23.05% 3.76% -2.55% 1.70% 1.23% -2.40%
Other Income 0.41 0.70 -41.43% 0.06 0.02 200.00% 1.61 0.82 96.34% 0.49 2.70 -81.85%
Interest 0.52 0.57 -8.77% 0.40 0.62 -35.48% 0.60 0.73 -17.81% 0.50 0.57 -12.28%
Depreciation 0.24 0.28 -14.29% 0.17 0.13 30.77% 0.20 0.14 42.86% 0.27 0.25 8.00%
PBT 0.65 0.15 333.33% -1.78 0.24 - 0.02 0.45 -95.56% 0.14 0.62 -77.42%
Tax 0.00 0.03 -100.00% 0.00 0.07 -100.00% 0.08 0.10 -20.00% 0.03 0.23 -86.96%
PAT 0.65 0.12 441.67% -1.78 0.18 - -0.07 0.35 - 0.11 0.40 -72.50%
PATM 1.66% 0.28% -32.38% 0.68% -0.21% 1.21% 0.30% 0.75%
EPS 1.09 0.20 445.00% -2.97 0.29 - -0.11 0.58 - 0.18 0.66 -72.73%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 110.58 132.92 127.68 177.68 246.44 188.23 122.54 6.59 0.09 0.26 1.03 Net Sales Growth -26.54% 4.10% -28.14% -27.90% 30.92% 53.61% 1759.48% 7222.22% -65.38% -74.76% Cost Of Goods Sold 89.35 110.02 101.25 141.31 209.51 147.29 103.51 4.85 0.00 0.00 0.47 Gross Profit 21.23 22.90 26.43 36.37 36.93 40.93 19.02 1.74 0.09 0.26 0.56 GP Margin 19.20% 17.23% 20.70% 20.47% 14.99% 21.74% 15.52% 26.40% 100% 100% 54.37% Total Expenditure 111.23 134.12 127.30 174.13 238.40 182.86 117.12 6.23 0.34 0.56 0.79 Power & Fuel Cost - 0.31 0.33 0.25 0.14 0.10 0.04 0.03 0.00 0.00 0.00 % Of Sales - 0.23% 0.26% 0.14% 0.06% 0.05% 0.03% 0.46% 0% 0% 0% Employee Cost - 10.00 9.62 8.37 6.19 3.10 0.99 0.25 0.20 0.19 0.20 % Of Sales - 7.52% 7.53% 4.71% 2.51% 1.65% 0.81% 3.79% 222.22% 73.08% 19.42% Manufacturing Exp. - 2.13 2.68 2.94 2.83 1.39 0.54 0.15 0.00 0.00 0.00 % Of Sales - 1.60% 2.10% 1.65% 1.15% 0.74% 0.44% 2.28% 0% 0% 0% General & Admin Exp. - 2.57 2.54 3.03 4.36 3.37 0.71 0.21 0.07 0.07 0.08 % Of Sales - 1.93% 1.99% 1.71% 1.77% 1.79% 0.58% 3.19% 77.78% 26.92% 7.77% Selling & Distn. Exp. - 8.15 9.66 15.34 14.66 22.72 9.97 0.64 0.00 0.26 0.00 % Of Sales - 6.13% 7.57% 8.63% 5.95% 12.07% 8.14% 9.71% 0% 100% 0% Miscellaneous Exp. - 0.93 1.22 2.89 0.72 4.88 1.35 0.10 0.07 0.03 0.00 % Of Sales - 0.70% 0.96% 1.63% 0.29% 2.59% 1.10% 1.52% 77.78% 11.54% 3.88% EBITDA -0.63 -1.20 0.38 3.55 8.04 5.37 5.42 0.36 -0.25 -0.30 0.24 EBITDA Margin -0.57% -0.90% 0.30% 2.00% 3.26% 2.85% 4.42% 5.46% -277.78% -115.38% 23.30% Other Income 2.57 4.93 5.07 2.72 0.44 0.48 0.21 0.20 0.18 0.10 0.01 Interest 2.02 2.29 2.60 2.13 1.25 1.06 0.49 0.00 0.00 0.00 0.00 Depreciation 0.88 0.89 0.85 1.14 0.78 0.28 0.19 0.20 0.21 0.22 0.24 PBT -0.97 0.55 2.01 3.00 6.46 4.50 4.95 0.36 -0.28 -0.42 0.00 Tax 0.11 0.22 0.60 1.13 2.25 1.27 0.37 0.00 0.00 0.00 0.00 Tax Rate -11.34% 40.00% 29.85% 37.67% 34.83% 32.99% 7.47% 0.00% 0.00% 0.00% 0.00% PAT -1.09 0.34 1.40 1.87 4.20 2.58 4.57 0.36 -0.28 -0.42 0.00 PAT before Minority Interest -1.09 0.34 1.40 1.87 4.20 2.58 4.57 0.36 -0.28 -0.42 0.00 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 -0.99% 0.26% 1.10% 1.05% 1.70% 1.37% 3.73% 5.46% -311.11% -161.54% 0% PAT Growth -203.81% -75.71% -25.13% -55.48% 62.79% -43.54% 1,169.44% - - - EPS -1.82 0.57 2.33 3.12 7.00 4.30 7.62 0.60 -0.47 -0.70 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 49.30 49.02 47.95 42.23 19.59 8.56 3.25 2.84 1.95 -0.07 Share Capital 6.02 6.02 6.02 5.08 3.66 3.26 3.26 5.55 5.55 5.55 Total Reserves 43.28 42.99 41.92 36.09 13.00 5.30 -0.01 -3.87 -3.60 -5.61 Non-Current Liabilities 0.71 0.67 1.40 1.54 1.12 0.92 1.30 0.63 1.17 3.45 Secured Loans 0.00 0.03 0.12 0.12 0.17 0.00 0.00 0.00 0.02 0.03 Unsecured Loans 0.00 0.00 0.20 0.65 0.42 0.42 1.00 0.34 0.84 3.07 Long Term Provisions 0.38 0.33 0.22 0.09 0.05 0.04 0.04 0.04 0.04 0.03 Current Liabilities 29.14 31.66 29.25 53.16 37.02 31.09 2.24 0.04 0.05 0.50 Trade Payables 8.62 5.39 4.32 37.95 22.78 25.44 1.32 0.02 0.02 0.48 Other Current Liabilities 2.41 2.43 1.69 2.46 1.24 2.71 0.09 0.02 0.02 0.02 Short Term Borrowings 17.61 23.46 22.94 11.37 12.12 2.87 0.81 0.00 0.00 0.00 Short Term Provisions 0.51 0.38 0.30 1.38 0.88 0.06 0.01 0.00 0.00 0.00 Total Liabilities 79.15 81.35 78.60 96.93 57.73 40.57 6.79 3.51 3.17 3.88 Net Block 15.23 15.65 15.56 15.85 2.31 1.59 1.96 2.08 2.28 2.51 Gross Block 18.89 18.42 17.48 16.62 15.15 14.17 13.93 13.84 13.84 13.84 Accumulated Depreciation 3.66 2.77 1.92 0.78 12.85 12.57 11.97 11.77 11.56 11.34 Non Current Assets 19.88 19.80 20.37 21.07 5.30 3.81 2.02 2.16 2.37 2.60 Capital Work in Progress 0.44 0.40 1.07 0.40 0.59 0.00 0.00 0.00 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. 2.26 1.81 1.48 0.69 0.39 0.15 0.07 0.09 0.09 0.09 Other Non Current Assets 1.95 1.95 2.27 4.14 2.01 2.07 0.00 0.00 0.00 0.00 Current Assets 59.28 61.55 58.22 75.86 52.43 36.76 4.76 1.35 0.80 1.28 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 34.09 35.87 30.19 55.54 39.46 31.62 2.07 0.00 0.00 0.00 Sundry Debtors 23.07 22.82 22.68 12.88 2.55 1.90 1.15 0.65 0.66 1.22 Cash & Bank 0.09 0.13 0.31 1.76 1.26 0.35 0.26 0.16 0.01 0.02 Other Current Assets 2.04 0.27 0.34 0.22 9.17 2.90 1.28 0.54 0.12 0.05 Short Term Loans & Adv. 1.75 2.46 4.70 5.46 5.78 1.20 0.52 0.54 0.12 0.05 Net Current Assets 30.14 29.88 28.98 22.70 15.41 5.67 2.53 1.31 0.75 0.78 Total Assets 79.16 81.35 78.59 96.93 57.73 40.57 6.78 3.51 3.17 3.88

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 8.05 2.07 -12.61 -2.47 -14.52 -1.85 -1.35 -0.67 -0.31 0.23 PBT 0.55 2.01 3.00 6.81 3.85 4.95 0.36 -0.28 -0.42 0.00 Adjustment 2.61 2.73 2.61 1.48 1.12 0.64 0.19 0.03 0.13 0.24 Changes in Working Capital 4.89 -2.22 -15.75 -8.91 -18.24 -7.28 -1.89 -0.42 -0.02 -0.01 Cash after chg. in Working capital 8.05 2.52 -10.14 -0.62 -13.27 -1.69 -1.35 -0.67 -0.31 0.23 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 -0.45 -2.46 -1.84 -1.25 -0.17 0.00 0.00 0.00 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 0.05 0.11 -0.87 -0.77 -1.36 -0.24 -0.07 0.18 0.09 0.01 Net Fixed Assets -0.51 -0.27 -1.53 -1.28 -1.57 -0.24 -0.09 0.00 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.56 0.38 0.66 0.51 0.21 0.00 0.02 0.18 0.09 0.01 Cash from Financing Activity -8.15 -2.37 12.18 3.57 16.79 2.18 1.53 0.63 0.21 -0.22 Net Cash Inflow / Outflow -0.04 -0.18 -1.29 0.34 0.91 0.09 0.11 0.14 -0.01 0.02 Opening Cash & Equivalents 0.13 0.31 1.60 1.26 0.35 0.26 0.16 0.01 0.02 0.00 Closing Cash & Equivalent 0.09 0.13 0.31 1.60 1.26 0.35 0.26 0.16 0.01 0.02

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 62.12 61.14 57.78 55.19 47.97 27.54 9.96 2.71 3.23 -0.57 ROA 0.42% 1.75% 2.13% 5.44% 5.24% 19.31% 6.98% -8.28% -12.04% 0.11% ROE 0.91% 3.92% 5.96% 18.91% 20.83% 80.65% 16.15% -17.55% -60.17% 0.00% ROCE 4.93% 7.78% 10.33% 20.97% 22.27% 64.28% 8.83% -9.23% -14.51% 0.13% Fixed Asset Turnover 7.13 7.11 10.42 15.51 12.84 8.72 0.47 0.01 0.02 0.07 Receivable days 63.01 65.04 36.53 11.43 4.31 4.54 49.87 2622.99 1311.19 309.85 Inventory Days 96.05 94.41 88.05 70.35 68.91 50.16 114.42 0.00 0.00 0.00 Payable days 19.70 13.62 53.56 44.30 48.19 33.73 29.90 18.75 135.61 101.54 Cash Conversion Cycle 139.35 145.83 71.02 37.47 25.03 20.97 134.39 2604.24 1175.59 208.31 Total Debt/Equity 0.47 0.64 0.67 0.43 0.76 0.38 0.56 0.20 0.44 -47.58 Interest Cover 1.24 1.77 2.41 6.15 4.62 11.10 79.42 0.00 0.00 67.43

Top Investors:

meenakshi kanoongo

mangal keshav capital ltd

foregin collaborators

Annual Reports:

News Update:

No Latest News!

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