Nifty

:

25149.85

Sensex

:

82500.47

-205.40 (-0.81%)
-689.81 (-0.83%)

Login

Nifty
Sensex

:
:

25149.85
82500.47

-205.40 (-0.81%)
-689.81 (-0.83%)

Olympia Industries Ltd.

Retailing

Rating :

N/A

BSE: 521105 | NSE: Not Listed

Watchlist

NSE BSE

39.15

11-Jul-2025

Open
High
Low
Previous Close

38.3
39.87
38.3
38.99

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

1442
55942
39.87
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

23.58
18.20
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

80.23
N/A
0.55

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.14
15.16
-9.25

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.19
24.47
7.04

PAT CAGR (%)

10 Years
5 Years
3 Years

-6.62
45.41
9.88

P:E (Median)

8 Years
5 Years
3 Years

32.01
34.98
44.72

P:BV (Average)

8 Years
5 Years
3 Years

0.82
0.85
1.05

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.34
12.58
13.06

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 65.68 53.10 23.69% 59.49 57.85 2.83% 82.32 41.12 100.19% 74.98 36.99 102.70%
Expenses 63.85 51.46 24.08% 57.72 56.21 2.69% 80.43 39.50 103.62% 73.19 35.42 106.63%
EBITDA 1.83 1.64 11.59% 1.77 1.64 7.93% 1.89 1.61 17.39% 1.79 1.56 14.74%
EBIDTM 2.78% 3.09% 2.98% 2.83% 2.30% 3.92% 2.38% 4.23%
Other Income 0.15 0.16 -6.25% 0.19 0.09 111.11% 0.16 0.12 33.33% 0.12 0.09 33.33%
Interest 1.33 1.12 18.75% 1.31 1.07 22.43% 1.37 1.15 19.13% 1.27 1.11 14.41%
Depreciation 0.22 0.29 -24.14% 0.21 0.28 -25.00% 0.21 0.31 -32.26% 0.22 0.28 -21.43%
PBT 0.43 0.40 7.50% 0.44 0.38 15.79% 0.48 0.28 71.43% 0.42 0.26 61.54%
Tax 0.04 0.21 -80.95% 0.15 0.13 15.38% 0.15 0.12 25.00% 0.13 0.08 62.50%
PAT 0.39 0.20 95.00% 0.29 0.25 16.00% 0.33 0.16 106.25% 0.29 0.18 61.11%
PATM 0.60% 0.37% 0.48% 0.43% 0.40% 0.39% 0.39% 0.50%
EPS 0.65 0.33 96.97% 0.48 0.41 17.07% 0.54 0.27 100.00% 0.49 0.31 58.06%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 282.47 189.05 377.95 325.81 139.46 132.92 127.68 177.68 246.44 188.23 Net Sales Growth - 49.42% -49.98% 16.00% 133.62% 4.92% 4.10% -28.14% -27.90% 30.92% Cost Of Goods Sold - 250.19 162.12 350.69 298.98 113.18 110.02 101.25 141.31 209.51 147.29 Gross Profit - 32.29 26.94 27.26 26.82 26.28 22.90 26.43 36.37 36.93 40.93 GP Margin - 11.43% 14.25% 7.21% 8.23% 18.84% 17.23% 20.70% 20.47% 14.99% 21.74% Total Expenditure - 275.12 182.60 372.72 321.98 137.00 134.12 127.30 174.13 238.40 182.86 Power & Fuel Cost - 0.22 0.28 0.30 0.30 0.27 0.31 0.33 0.25 0.14 0.10 % Of Sales - 0.08% 0.15% 0.08% 0.09% 0.19% 0.23% 0.26% 0.14% 0.06% 0.05% Employee Cost - 8.13 7.09 7.29 7.61 7.36 10.00 9.62 8.37 6.19 3.10 % Of Sales - 2.88% 3.75% 1.93% 2.34% 5.28% 7.52% 7.53% 4.71% 2.51% 1.65% Manufacturing Exp. - 4.37 2.65 2.37 2.16 2.14 2.21 2.68 2.94 2.83 1.39 % Of Sales - 1.55% 1.40% 0.63% 0.66% 1.53% 1.66% 2.10% 1.65% 1.15% 0.74% General & Admin Exp. - 2.87 2.64 2.86 2.98 1.99 2.49 2.54 3.03 4.36 3.37 % Of Sales - 1.02% 1.40% 0.76% 0.91% 1.43% 1.87% 1.99% 1.71% 1.77% 1.79% Selling & Distn. Exp. - 8.57 6.57 8.27 8.96 11.53 8.15 9.66 15.34 14.66 22.72 % Of Sales - 3.03% 3.48% 2.19% 2.75% 8.27% 6.13% 7.57% 8.63% 5.95% 12.07% Miscellaneous Exp. - 0.77 1.25 0.94 0.99 0.53 0.93 1.22 2.89 0.72 22.72 % Of Sales - 0.27% 0.66% 0.25% 0.30% 0.38% 0.70% 0.96% 1.63% 0.29% 2.59% EBITDA - 7.35 6.45 5.23 3.83 2.46 -1.20 0.38 3.55 8.04 5.37 EBITDA Margin - 2.60% 3.41% 1.38% 1.18% 1.76% -0.90% 0.30% 2.00% 3.26% 2.85% Other Income - 0.62 0.47 0.45 0.66 0.87 4.93 5.07 2.72 0.44 0.48 Interest - 5.35 4.45 3.29 2.22 2.09 2.29 2.60 2.13 1.25 1.06 Depreciation - 0.86 1.16 1.10 0.83 0.95 0.89 0.85 1.14 0.78 0.28 PBT - 1.76 1.31 1.29 1.44 0.30 0.55 2.01 3.00 6.46 4.50 Tax - 0.47 0.53 0.30 0.92 0.10 0.22 0.60 1.13 2.25 1.27 Tax Rate - 26.70% 40.46% 23.26% 63.89% 33.33% 40.00% 29.85% 37.67% 34.83% 32.99% PAT - 1.30 0.79 0.98 0.51 0.20 0.34 1.40 1.87 4.20 2.58 PAT before Minority Interest - 1.30 0.79 0.98 0.51 0.20 0.34 1.40 1.87 4.20 2.58 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 0.46% 0.42% 0.26% 0.16% 0.14% 0.26% 1.10% 1.05% 1.70% 1.37% PAT Growth - 64.56% -19.39% 92.16% 155.00% -41.18% -75.71% -25.13% -55.48% 62.79% EPS - 2.17 1.32 1.63 0.85 0.33 0.57 2.33 3.12 7.00 4.30

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 53.23 51.92 51.18 50.16 49.57 49.30 49.02 47.95 42.23 19.59 Share Capital 6.02 6.02 6.02 6.02 6.02 6.02 6.02 6.02 5.08 3.66 Total Reserves 47.20 45.89 45.15 44.14 43.55 43.28 42.99 41.92 36.09 13.00 Non-Current Liabilities 1.69 1.79 4.37 4.52 3.88 0.71 0.67 1.40 1.54 1.12 Secured Loans 0.25 0.93 2.28 3.48 3.28 0.00 0.03 0.12 0.12 0.17 Unsecured Loans 0.64 0.00 1.17 0.00 0.00 0.00 0.00 0.20 0.65 0.42 Long Term Provisions 0.54 0.41 0.39 0.40 0.40 0.38 0.33 0.22 0.09 0.05 Current Liabilities 88.22 84.66 74.06 74.69 38.21 29.14 31.66 29.25 53.16 37.02 Trade Payables 29.34 33.51 33.63 48.40 16.30 8.62 5.39 4.32 37.95 22.78 Other Current Liabilities 3.50 3.54 4.20 3.79 1.75 2.41 2.43 1.69 2.46 1.24 Short Term Borrowings 54.85 47.05 35.76 21.97 19.64 17.61 23.46 22.94 11.37 12.12 Short Term Provisions 0.54 0.55 0.46 0.53 0.51 0.51 0.38 0.30 1.38 0.88 Total Liabilities 143.14 138.37 129.61 129.37 91.66 79.15 81.35 78.60 96.93 57.73 Net Block 12.80 13.16 14.14 15.08 14.74 15.23 15.65 15.56 15.85 2.31 Gross Block 21.35 20.85 20.68 20.51 19.35 18.89 18.42 17.48 16.62 15.15 Accumulated Depreciation 8.55 7.69 6.54 5.43 4.61 3.66 2.77 1.92 0.78 12.85 Non Current Assets 13.60 14.44 15.86 17.28 17.80 19.88 19.80 20.37 21.07 5.30 Capital Work in Progress 0.01 0.01 0.00 0.11 0.54 0.44 0.40 1.07 0.40 0.59 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. 0.79 1.27 1.72 2.08 2.28 2.26 1.81 1.48 0.69 0.39 Other Non Current Assets 0.00 0.00 0.00 0.00 0.24 1.95 1.95 2.27 4.14 2.01 Current Assets 129.54 123.92 113.75 112.09 73.86 59.28 61.55 58.22 75.86 52.43 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 85.73 91.74 75.56 59.67 47.03 34.09 35.87 30.19 55.54 39.46 Sundry Debtors 41.44 20.63 29.15 47.71 22.59 23.07 22.82 22.68 12.88 2.55 Cash & Bank 0.02 0.05 0.07 0.05 0.07 0.09 0.13 0.31 1.76 1.26 Other Current Assets 2.35 0.65 0.40 0.31 4.17 2.04 2.73 5.04 5.68 9.17 Short Term Loans & Adv. 2.09 10.85 8.57 4.35 3.83 1.75 2.46 4.70 5.46 5.78 Net Current Assets 41.32 39.27 39.69 37.40 35.66 30.14 29.88 28.98 22.70 15.41 Total Assets 143.14 138.36 129.61 129.37 91.66 79.16 81.35 78.59 96.93 57.73

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -0.67 -3.89 -11.61 -1.51 -2.98 8.05 2.07 -12.61 -2.47 -14.52 PBT 1.76 1.31 1.29 1.44 0.30 0.55 2.01 3.00 6.81 3.85 Adjustment 6.02 5.51 4.23 2.72 2.74 2.61 2.73 2.61 1.48 1.12 Changes in Working Capital -8.45 -10.71 -17.12 -5.67 -6.02 4.89 -2.22 -15.75 -8.91 -18.24 Cash after chg. in Working capital -0.67 -3.89 -11.61 -1.51 -2.98 8.05 2.52 -10.14 -0.62 -13.27 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 0.00 0.00 -0.45 -2.46 -1.84 -1.25 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 -0.41 -0.13 -0.02 -0.41 -0.27 0.05 0.11 -0.87 -0.77 -1.36 Net Fixed Assets -0.50 -0.18 -0.06 -0.73 -0.56 -0.51 -0.27 -1.53 -1.28 -1.57 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.09 0.05 0.04 0.32 0.29 0.56 0.38 0.66 0.51 0.21 Cash from Financing Activity 1.05 4.00 11.65 1.90 3.23 -8.15 -2.37 12.18 3.57 16.79 Net Cash Inflow / Outflow -0.03 -0.02 0.02 -0.02 -0.02 -0.04 -0.18 -1.29 0.34 0.91 Opening Cash & Equivalents 0.05 0.07 0.05 0.07 0.09 0.13 0.31 1.60 1.26 0.35 Closing Cash & Equivalent 0.02 0.05 0.07 0.05 0.07 0.09 0.13 0.31 1.60 1.26

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 71.64 68.84 66.98 64.67 63.06 62.12 61.14 57.78 55.19 47.97 ROA 0.92% 0.59% 0.76% 0.46% 0.24% 0.42% 1.75% 2.13% 5.44% 5.24% ROE 3.06% 1.93% 2.48% 1.34% 0.54% 0.91% 3.92% 5.96% 18.91% 20.83% ROCE 7.43% 6.63% 6.18% 5.77% 4.11% 4.93% 7.78% 10.33% 20.97% 22.27% Fixed Asset Turnover 13.39 9.10 18.35 16.35 7.29 7.13 7.11 10.42 15.51 12.84 Receivable days 40.10 48.06 37.12 39.38 59.75 63.01 65.04 36.53 11.43 4.31 Inventory Days 114.66 161.51 65.30 59.77 106.15 96.05 94.41 88.05 70.35 68.91 Payable days 45.85 75.59 42.69 39.49 40.18 23.23 13.62 53.56 44.30 48.19 Cash Conversion Cycle 108.92 133.98 59.73 59.66 125.72 135.83 145.83 71.02 37.47 25.03 Total Debt/Equity 1.31 1.21 1.04 0.69 0.60 0.47 0.64 0.67 0.43 0.76 Interest Cover 1.33 1.29 1.39 1.65 1.14 1.24 1.77 2.41 6.15 4.62

Top Investors:

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