Nifty
:
25461.00
Sensex
:
83432.89
55.70 (0.22%)
193.42 (0.23%)
Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Odyssey Corporation Ltd.

Finance - Investment

Rating :
51/99

BSE: 531996 | NSE: Not Listed

NSE BSE
13.87
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  13.87
  •  13.87
  •  13.87
  •  13.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8510
  •  118033
  •  13.87
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 104.09
  • 62.26
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 99.64
  • N/A
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.27%
  • 9.28%
  • 49.40%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.67
  • 127.09
  • -31.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -100.00
  • -100.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.47
  • 44.84
  • -16.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.50
  • 19.70
  • 27.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.41
  • 0.52
  • 0.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.98
  • 12.79
  • 18.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
13.13
8.30
58.19%
13.87
5.50
152.18%
0.28
10.41
-97.31%
1.06
8.41
-87.40%
Expenses
16.01
10.23
56.50%
14.34
5.97
140.20%
0.32
9.02
-96.45%
1.51
7.39
-79.57%
EBITDA
-2.87
-1.93
-
-0.47
-0.47
-
-0.04
1.38
-
-0.45
1.02
-
EBIDTM
-21.88%
-23.24%
-3.40%
-8.57%
-12.86%
13.28%
-42.36%
12.12%
Other Income
2.72
0.80
240.00%
1.16
1.06
9.43%
4.46
1.05
324.76%
1.00
0.99
1.01%
Interest
-0.22
0.08
-
0.33
0.01
3,200.00%
0.03
0.01
200.00%
0.00
0.01
-100.00%
Depreciation
0.15
0.07
114.29%
0.13
0.05
160.00%
0.13
0.05
160.00%
0.13
0.05
160.00%
PBT
-0.08
-1.27
-
0.24
0.54
-55.56%
4.26
2.38
78.99%
0.42
1.95
-78.46%
Tax
0.60
0.05
1,100.00%
-0.03
0.00
-
0.27
0.00
0
0.00
0.00
0
PAT
-0.68
-1.32
-
0.26
0.54
-51.85%
4.00
2.38
68.07%
0.41
1.96
-79.08%
PATM
-5.17%
-15.94%
1.88%
9.86%
1,426.79%
22.87%
38.96%
23.27%
EPS
-0.03
-0.16
-
0.02
0.06
-66.67%
0.50
0.26
92.31%
0.05
0.22
-77.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
28.34
32.61
74.19
100.25
19.07
0.54
16.30
15.14
24.65
30.33
27.62
Net Sales Growth
-13.12%
-56.05%
-26.00%
425.69%
3431.48%
-96.69%
7.66%
-38.58%
-18.73%
9.81%
 
Cost Of Goods Sold
27.87
29.79
74.48
96.89
18.41
0.65
18.01
14.93
26.49
32.79
28.01
Gross Profit
0.47
2.81
-0.30
3.36
0.66
-0.11
-1.72
0.21
-1.85
-2.46
-0.39
GP Margin
1.65%
8.62%
-0.40%
3.35%
3.46%
-20.37%
-10.55%
1.39%
-7.51%
-8.11%
-1.41%
Total Expenditure
32.18
32.61
76.11
98.40
19.44
1.79
35.70
19.32
31.36
37.69
34.45
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
-
0.57
0.51
0.44
0.32
0.34
0.40
0.35
0.18
0.11
0.13
% Of Sales
-
1.75%
0.69%
0.44%
1.68%
62.96%
2.45%
2.31%
0.73%
0.36%
0.47%
Manufacturing Exp.
-
0.06
0.06
0.06
0.05
0.05
0.07
0.11
0.06
0.05
0.00
% Of Sales
-
0.18%
0.08%
0.06%
0.26%
9.26%
0.43%
0.73%
0.24%
0.16%
0%
General & Admin Exp.
-
0.44
0.38
0.26
0.53
0.32
0.27
0.50
0.41
0.31
6.31
% Of Sales
-
1.35%
0.51%
0.26%
2.78%
59.26%
1.66%
3.30%
1.66%
1.02%
22.85%
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.
-
1.74
0.69
0.75
0.14
0.42
16.94
3.43
4.21
4.43
0.00
% Of Sales
-
5.34%
0.93%
0.75%
0.73%
77.78%
103.93%
22.66%
17.08%
14.61%
0%
EBITDA
-3.83
0.00
-1.92
1.85
-0.37
-1.25
-19.40
-4.18
-6.71
-7.36
-6.83
EBITDA Margin
-13.51%
0%
-2.59%
1.85%
-1.94%
-231.48%
-119.02%
-27.61%
-27.22%
-24.27%
-24.73%
Other Income
9.34
3.92
3.66
4.43
9.11
4.06
6.96
3.96
9.38
8.98
6.55
Interest
0.14
0.10
0.04
0.04
0.03
0.00
0.01
0.03
0.03
0.00
0.00
Depreciation
0.54
0.21
0.20
0.21
0.20
0.13
0.12
0.10
0.08
0.05
0.15
PBT
4.84
3.60
1.50
6.03
8.51
2.68
-12.58
-0.34
2.57
1.57
-0.43
Tax
0.84
0.05
0.05
-0.02
2.19
2.12
-0.01
0.01
0.44
0.10
-0.02
Tax Rate
17.36%
1.39%
3.33%
-0.33%
25.73%
79.10%
0.08%
-2.94%
17.12%
6.37%
4.65%
PAT
3.99
3.57
1.44
6.04
6.29
0.56
-12.57
-0.35
2.13
1.47
-0.41
PAT before Minority Interest
2.07
3.55
1.44
6.05
6.32
0.56
-12.57
-0.35
2.13
1.47
-0.41
Minority Interest
-1.92
0.02
0.00
-0.01
-0.03
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.08%
10.95%
1.94%
6.02%
32.98%
103.70%
-77.12%
-2.31%
8.64%
4.85%
-1.48%
PAT Growth
12.08%
147.92%
-76.16%
-3.97%
1,023.21%
-
-
-
44.90%
-
 
EPS
0.53
0.48
0.19
0.81
0.84
0.07
-1.68
-0.05
0.28
0.20
-0.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
84.97
70.87
69.15
62.37
56.15
54.76
67.36
71.07
68.94
67.48
Share Capital
19.70
19.70
19.70
19.70
19.70
19.70
19.70
19.70
19.70
19.70
Total Reserves
65.27
51.17
49.45
42.67
36.45
35.06
47.66
51.37
49.25
47.78
Non-Current Liabilities
2.97
-0.31
-0.37
0.67
-0.66
-2.83
-2.74
-1.91
-2.42
-2.57
Secured Loans
0.00
0.30
0.35
0.41
0.00
0.02
0.09
0.17
0.08
0.00
Unsecured Loans
0.00
0.00
0.00
1.21
0.26
0.00
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
4.60
2.24
0.59
0.29
1.01
5.20
8.48
16.73
11.04
33.13
Trade Payables
0.02
0.03
0.07
0.06
0.77
4.93
8.07
15.72
10.48
25.98
Other Current Liabilities
4.58
2.21
0.52
0.23
0.24
0.27
0.41
0.14
0.08
0.01
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.98
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.87
0.48
0.16
Total Liabilities
92.54
72.80
69.37
63.33
56.50
57.13
73.10
85.89
77.56
98.04
Net Block
3.94
1.00
1.20
1.58
0.60
0.73
0.78
0.68
0.35
0.20
Gross Block
5.13
2.42
2.42
2.68
1.61
1.61
1.54
1.33
0.92
0.73
Accumulated Depreciation
1.19
1.42
1.22
1.10
1.01
0.88
0.75
0.65
0.57
0.53
Non Current Assets
32.03
10.55
5.52
3.27
5.11
4.78
19.44
24.23
23.08
25.78
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
28.09
4.70
4.32
1.69
1.76
1.47
1.34
4.94
4.52
6.56
Long Term Loans & Adv.
0.00
4.85
0.00
0.00
0.04
0.28
15.03
18.61
18.20
19.02
Other Non Current Assets
0.00
0.00
0.00
0.00
2.72
2.29
2.28
0.00
0.00
0.00
Current Assets
60.50
62.24
63.84
60.07
51.39
52.34
53.65
61.66
54.50
72.26
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.36
5.22
7.98
2.95
0.08
0.65
3.76
2.25
4.83
0.46
Sundry Debtors
0.73
3.07
1.66
2.15
0.60
4.23
4.23
9.75
0.00
23.06
Cash & Bank
0.74
0.06
0.62
0.05
0.07
0.02
0.07
1.16
0.05
0.13
Other Current Assets
57.68
0.00
0.00
0.07
50.64
47.45
45.60
48.50
49.62
48.61
Short Term Loans & Adv.
57.68
53.89
53.58
54.85
50.64
47.45
45.60
48.50
49.62
48.59
Net Current Assets
55.91
60.01
63.26
59.78
50.38
47.15
45.18
44.93
43.45
39.13
Total Assets
92.53
72.79
69.36
63.34
56.50
57.12
73.09
85.89
77.58
98.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Cash From Operating Activity
8.54
-0.75
-0.78
-3.56
-3.82
-3.62
-3.55
-7.33
-10.88
-8.71
PBT
3.60
1.50
6.03
8.51
2.68
-12.58
-0.34
2.57
1.57
-0.66
Adjustment
-3.57
-3.41
-3.90
-3.22
-3.55
-3.91
-3.08
-9.19
-8.92
-1.81
Changes in Working Capital
8.51
1.47
-2.79
-8.86
-2.92
12.87
-0.14
-0.70
-3.51
-6.25
Cash after chg. in Working capital
8.54
-0.45
-0.66
-3.56
-3.79
-3.62
-3.55
-7.33
-10.86
-8.72
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
-0.31
-0.11
0.00
-0.03
0.00
0.00
0.00
-0.02
0.01
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
-8.57
-1.20
2.65
2.22
3.63
3.81
2.47
8.47
10.80
8.71
Net Fixed Assets
-2.71
0.00
0.26
-1.07
0.00
-0.07
-0.21
-0.41
-0.19
0.17
Net Investments
-19.20
-0.37
-2.64
0.08
-0.29
-0.13
3.60
-0.42
-1.67
6.68
Others
13.34
-0.83
5.03
3.21
3.92
4.01
-0.92
9.30
12.66
1.86
Cash from Financing Activity
0.71
1.40
-1.30
1.33
0.24
-0.24
-0.01
-0.02
0.00
-0.05
Net Cash Inflow / Outflow
0.68
-0.56
0.57
-0.02
0.04
-0.05
-1.09
1.11
-0.08
-0.05
Opening Cash & Equivalents
0.06
0.62
0.05
0.07
0.02
0.07
1.16
0.05
0.13
0.11
Closing Cash & Equivalent
0.74
0.06
0.62
0.05
0.07
0.02
0.07
1.16
0.05
0.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
21.57
17.99
17.55
15.83
14.25
13.90
17.10
18.04
17.50
17.13
ROA
4.30%
2.03%
9.11%
10.55%
0.98%
-19.30%
-0.44%
2.60%
1.67%
-0.48%
ROE
4.56%
2.06%
9.20%
10.67%
1.01%
-20.59%
-0.51%
3.04%
2.15%
-0.60%
ROCE
4.62%
2.16%
9.08%
14.19%
4.81%
-20.51%
-0.45%
3.69%
2.19%
-0.60%
Fixed Asset Turnover
8.64
30.67
39.29
8.89
0.34
10.37
10.57
21.88
36.75
37.97
Receivable days
21.25
11.63
6.92
26.29
1628.49
94.64
168.39
72.18
138.73
188.50
Inventory Days
36.80
32.47
19.91
29.09
247.05
49.37
72.38
52.36
31.80
4.06
Payable days
0.28
0.22
0.23
8.23
1588.74
153.07
255.23
196.99
177.94
185.08
Cash Conversion Cycle
57.78
43.88
26.60
47.14
286.80
-9.06
-14.46
-72.45
-7.41
7.48
Total Debt/Equity
0.03
0.03
0.01
0.03
0.00
0.00
0.00
0.00
0.00
0.10
Interest Cover
35.81
40.24
164.41
270.44
914.00
-935.55
-12.44
94.96
501.28
-483.17

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

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.