Nifty
:
25966.40
Sensex
:
84929.36
150.85 (0.58%)
447.55 (0.53%)
Nifty
Sensex
:
:
25966.40
84929.36
150.85 (0.58%)
447.55 (0.53%)

Odyssey Corporation Ltd.

Finance - Investment

Rating :
38/99

BSE: 531996 | NSE: Not Listed

NSE BSE
8.24
19-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  8.59
  •  8.59
  •  8
  •  8.01
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22860
  •  183817
  •  8.59
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 61.84
  • 66.71
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 71.83
  • N/A
  • 0.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.27%
  • 9.76%
  • 48.31%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.68
  • 8.25
  • -27.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.32
  • 59.59
  • 14.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.82
  • -9.83
  • 37.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.82
  • 22.58
  • 30.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.43
  • 0.53
  • 0.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.52
  • 13.24
  • 19.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
12.19
0.28
4,253.57%
7.84
1.06
639.62%
13.13
8.30
58.19%
13.87
5.50
152.18%
Expenses
12.60
0.32
3,837.50%
7.13
1.51
372.19%
16.01
10.23
56.50%
14.34
5.97
140.20%
EBITDA
-0.40
-0.04
-
0.71
-0.45
-
-2.87
-1.93
-
-0.47
-0.47
-
EBIDTM
-3.32%
-12.86%
9.00%
-42.36%
-21.88%
-23.24%
-3.40%
-8.57%
Other Income
2.06
4.46
-53.81%
1.55
1.00
55.00%
2.72
0.80
240.00%
1.16
1.06
9.43%
Interest
0.00
0.03
-100.00%
0.00
0.00
0
-0.22
0.08
-
0.33
0.01
3,200.00%
Depreciation
0.16
0.13
23.08%
0.16
0.13
23.08%
0.15
0.07
114.29%
0.13
0.05
160.00%
PBT
1.50
4.26
-64.79%
2.09
0.42
397.62%
-0.08
-1.27
-
0.24
0.54
-55.56%
Tax
0.38
0.27
40.74%
0.53
0.00
0
0.60
0.05
1,100.00%
-0.03
0.00
-
PAT
1.12
4.00
-72.00%
1.56
0.41
280.49%
-0.68
-1.32
-
0.26
0.54
-51.85%
PATM
9.22%
1,426.79%
19.91%
38.96%
-5.17%
-15.94%
1.88%
9.86%
EPS
0.06
0.50
-88.00%
0.08
0.05
60.00%
-0.03
-0.16
-
0.02
0.06
-66.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
47.03
28.34
32.61
74.19
100.25
19.07
0.54
16.30
15.14
24.65
30.33
Net Sales Growth
210.63%
-13.09%
-56.05%
-26.00%
425.69%
3431.48%
-96.69%
7.66%
-38.58%
-18.73%
 
Cost Of Goods Sold
44.20
27.87
29.79
74.48
96.89
18.41
0.65
18.01
14.93
26.49
32.79
Gross Profit
2.83
0.47
2.81
-0.30
3.36
0.66
-0.11
-1.72
0.21
-1.85
-2.46
GP Margin
6.03%
1.66%
8.62%
-0.40%
3.35%
3.46%
-20.37%
-10.55%
1.39%
-7.51%
-8.11%
Total Expenditure
50.08
32.17
32.61
76.11
98.40
19.44
1.79
35.70
19.32
31.36
37.69
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
0.72
0.57
0.51
0.44
0.32
0.34
0.40
0.35
0.18
0.11
% Of Sales
-
2.54%
1.75%
0.69%
0.44%
1.68%
62.96%
2.45%
2.31%
0.73%
0.36%
Manufacturing Exp.
-
0.43
0.44
0.06
0.06
0.05
0.05
0.07
0.11
0.06
0.05
% Of Sales
-
1.52%
1.35%
0.08%
0.06%
0.26%
9.26%
0.43%
0.73%
0.24%
0.16%
General & Admin Exp.
-
1.19
0.55
0.38
0.26
0.53
0.32
0.27
0.50
0.41
0.31
% Of Sales
-
4.20%
1.69%
0.51%
0.26%
2.78%
59.26%
1.66%
3.30%
1.66%
1.02%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.97
1.26
0.69
0.75
0.14
0.42
16.94
3.43
4.21
0.00
% Of Sales
-
6.95%
3.86%
0.93%
0.75%
0.73%
77.78%
103.93%
22.66%
17.08%
14.61%
EBITDA
-3.03
-3.83
0.00
-1.92
1.85
-0.37
-1.25
-19.40
-4.18
-6.71
-7.36
EBITDA Margin
-6.44%
-13.51%
0%
-2.59%
1.85%
-1.94%
-231.48%
-119.02%
-27.61%
-27.22%
-24.27%
Other Income
7.49
9.33
3.92
3.66
4.43
9.11
4.06
6.96
3.96
9.38
8.98
Interest
0.11
0.14
0.10
0.04
0.04
0.03
0.00
0.01
0.03
0.03
0.00
Depreciation
0.60
0.53
0.21
0.20
0.21
0.20
0.13
0.12
0.10
0.08
0.05
PBT
3.75
4.83
3.60
1.50
6.03
8.51
2.68
-12.58
-0.34
2.57
1.57
Tax
1.48
0.84
0.05
0.05
-0.02
2.19
2.12
-0.01
0.01
0.44
0.10
Tax Rate
39.47%
17.39%
1.39%
3.33%
-0.33%
25.73%
79.10%
0.08%
-2.94%
17.12%
6.37%
PAT
2.26
3.75
3.57
1.44
6.04
6.29
0.56
-12.57
-0.35
2.13
1.47
PAT before Minority Interest
0.93
3.99
3.55
1.44
6.05
6.32
0.56
-12.57
-0.35
2.13
1.47
Minority Interest
-1.33
-0.24
0.02
0.00
-0.01
-0.03
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.81%
13.23%
10.95%
1.94%
6.02%
32.98%
103.70%
-77.12%
-2.31%
8.64%
4.85%
PAT Growth
-37.74%
5.04%
147.92%
-76.16%
-3.97%
1,023.21%
-
-
-
44.90%
 
EPS
0.30
0.50
0.48
0.19
0.81
0.84
0.07
-1.68
-0.05
0.28
0.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
169.03
84.97
70.87
69.15
62.37
56.15
54.76
67.36
71.07
68.94
Share Capital
37.52
19.70
19.70
19.70
19.70
19.70
19.70
19.70
19.70
19.70
Total Reserves
123.81
65.27
51.17
49.45
42.67
36.45
35.06
47.66
51.37
49.25
Non-Current Liabilities
10.60
2.97
-0.31
-0.37
0.67
-0.66
-2.83
-2.74
-1.91
-2.42
Secured Loans
0.00
0.00
0.30
0.35
0.41
0.00
0.02
0.09
0.17
0.08
Unsecured Loans
0.00
0.00
0.00
0.00
1.21
0.26
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
9.39
4.60
2.24
0.59
0.29
1.01
5.20
8.48
16.73
11.04
Trade Payables
0.25
0.08
0.03
0.07
0.06
0.77
4.93
8.07
15.72
10.48
Other Current Liabilities
9.14
4.51
2.21
0.52
0.23
0.24
0.27
0.41
0.14
0.08
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.87
0.48
Total Liabilities
189.17
92.54
72.80
69.37
63.33
56.50
57.13
73.10
85.89
77.56
Net Block
4.85
3.94
1.00
1.20
1.58
0.60
0.73
0.78
0.68
0.35
Gross Block
6.57
5.13
2.42
2.42
2.68
1.61
1.61
1.54
1.33
0.92
Accumulated Depreciation
1.72
1.19
1.42
1.22
1.10
1.01
0.88
0.75
0.65
0.57
Non Current Assets
85.73
32.03
10.55
5.52
3.27
5.11
4.78
19.44
24.23
23.08
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
80.88
28.09
4.70
4.32
1.69
1.76
1.47
1.34
4.94
4.52
Long Term Loans & Adv.
0.00
0.00
4.85
0.00
0.00
0.04
0.28
15.03
18.61
18.20
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
2.72
2.29
2.28
0.00
0.00
Current Assets
103.43
60.50
62.24
63.84
60.07
51.39
52.34
53.65
61.66
54.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
5.20
1.36
5.22
7.98
2.95
0.08
0.65
3.76
2.25
4.83
Sundry Debtors
0.00
0.73
3.07
1.66
2.15
0.60
4.23
4.23
9.75
0.00
Cash & Bank
11.80
0.74
0.06
0.62
0.05
0.07
0.02
0.07
1.16
0.05
Other Current Assets
86.44
0.00
0.00
0.00
54.92
50.64
47.45
45.60
48.50
49.62
Short Term Loans & Adv.
86.44
57.68
53.89
53.58
54.85
50.64
47.45
45.60
48.50
49.62
Net Current Assets
94.05
55.91
60.01
63.26
59.78
50.38
47.15
45.18
44.93
43.45
Total Assets
189.16
92.53
72.79
69.36
63.34
56.50
57.12
73.09
85.89
77.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-31.12
8.54
-0.75
-0.78
-3.56
-3.82
-3.62
-3.55
-7.33
-10.88
PBT
4.83
3.60
1.50
6.03
8.51
2.68
-12.58
-0.34
2.57
1.57
Adjustment
-3.37
-3.57
-3.41
-3.90
-3.22
-3.55
-3.91
-3.08
-9.19
-8.92
Changes in Working Capital
-31.77
8.51
1.47
-2.79
-8.86
-2.92
12.87
-0.14
-0.70
-3.51
Cash after chg. in Working capital
-30.30
8.54
-0.45
-0.66
-3.56
-3.79
-3.62
-3.55
-7.33
-10.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.82
0.00
-0.31
-0.11
0.00
-0.03
0.00
0.00
0.00
-0.02
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
-19.98
-8.57
-1.20
2.65
2.22
3.63
3.81
2.47
8.47
10.80
Net Fixed Assets
-0.70
-2.71
0.00
0.26
-1.07
0.00
-0.07
-0.21
-0.41
-0.19
Net Investments
-52.79
-19.20
-0.37
-2.64
0.08
-0.29
-0.13
3.60
-0.42
-1.67
Others
33.51
13.34
-0.83
5.03
3.21
3.92
4.01
-0.92
9.30
12.66
Cash from Financing Activity
62.16
0.71
1.40
-1.30
1.33
0.24
-0.24
-0.01
-0.02
0.00
Net Cash Inflow / Outflow
11.06
0.68
-0.56
0.57
-0.02
0.04
-0.05
-1.09
1.11
-0.08
Opening Cash & Equivalents
0.74
0.06
0.62
0.05
0.07
0.02
0.07
1.16
0.05
0.13
Closing Cash & Equivalent
11.80
0.74
0.06
0.62
0.05
0.07
0.02
0.07
1.16
0.05

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
21.50
21.57
17.99
17.55
15.83
14.25
13.90
17.10
18.04
17.50
ROA
2.83%
4.30%
2.03%
9.11%
10.55%
0.98%
-19.30%
-0.44%
2.60%
1.67%
ROE
3.24%
4.56%
2.06%
9.20%
10.67%
1.01%
-20.59%
-0.51%
3.04%
2.15%
ROCE
3.76%
4.62%
2.16%
9.08%
14.19%
4.81%
-20.51%
-0.45%
3.69%
2.19%
Fixed Asset Turnover
4.84
8.64
30.67
39.29
8.89
0.34
10.37
10.57
21.88
36.75
Receivable days
0.00
21.25
11.63
6.92
26.29
1628.49
94.64
168.39
72.18
138.73
Inventory Days
42.24
36.80
32.47
19.91
29.09
247.05
49.37
72.38
52.36
31.80
Payable days
2.19
0.67
0.22
0.23
8.23
1588.74
153.07
255.23
196.99
177.94
Cash Conversion Cycle
40.06
57.38
43.88
26.60
47.14
286.80
-9.06
-14.46
-72.45
-7.41
Total Debt/Equity
0.05
0.03
0.03
0.01
0.03
0.00
0.00
0.00
0.00
0.00
Interest Cover
36.18
35.81
40.24
164.41
270.44
914.00
-935.55
-12.44
94.96
501.28

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

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.