Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Olympia Industries Ltd.

Retailing

Rating :

N/A

BSE: 521105 | NSE: Not Listed

Watchlist

NSE BSE

48.45

06-Feb-2025

Open
High
Low
Previous Close

48.06
48.50
45.45
48.06

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

606
0.29
74.66
34.11

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

22.28
20.24
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

74.87
N/A
0.53

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.43
7.30
-16.59

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.76
-
10.99

PAT CAGR (%)

10 Years
5 Years
3 Years

-16.10
18.37
15.71

P:E (Median)

8 Years
5 Years
3 Years

32.90
35.23
44.83

P:BV (Average)

8 Years
5 Years
3 Years

0.83
0.84
1.05

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.54
12.55
13.08

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 59.49 57.85 2.83% 82.32 41.12 100.19% 74.98 36.99 102.70% 53.10 50.00 6.20%
Expenses 57.72 56.21 2.69% 80.43 39.50 103.62% 73.19 35.42 106.63% 51.46 48.48 6.15%
EBITDA 1.77 1.64 7.93% 1.89 1.61 17.39% 1.79 1.56 14.74% 1.64 1.52 7.89%
EBIDTM 2.98% 2.83% 2.30% 3.92% 2.38% 4.23% 3.09% 3.05%
Other Income 0.19 0.09 111.11% 0.16 0.12 33.33% 0.12 0.09 33.33% 0.16 0.06 166.67%
Interest 1.31 1.07 22.43% 1.37 1.15 19.13% 1.27 1.11 14.41% 1.12 1.00 12.00%
Depreciation 0.21 0.28 -25.00% 0.21 0.31 -32.26% 0.22 0.28 -21.43% 0.29 0.26 11.54%
PBT 0.44 0.38 15.79% 0.48 0.28 71.43% 0.42 0.26 61.54% 0.40 0.32 25.00%
Tax 0.15 0.13 15.38% 0.15 0.12 25.00% 0.13 0.08 62.50% 0.21 -0.02 -
PAT 0.29 0.25 16.00% 0.33 0.16 106.25% 0.29 0.18 61.11% 0.20 0.34 -41.18%
PATM 0.48% 0.43% 0.40% 0.39% 0.39% 0.50% 0.37% 0.67%
EPS 0.48 0.41 17.07% 0.54 0.27 100.00% 0.49 0.31 58.06% 0.33 0.56 -41.07%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 269.89 189.05 377.95 325.81 139.46 132.92 127.68 177.68 246.44 188.23 122.54 Net Sales Growth 45.13% -49.98% 16.00% 133.62% 4.92% 4.10% -28.14% -27.90% 30.92% 53.61% Cost Of Goods Sold 239.78 162.12 350.69 298.98 113.18 110.02 101.25 141.31 209.51 147.29 103.51 Gross Profit 30.11 26.94 27.26 26.82 26.28 22.90 26.43 36.37 36.93 40.93 19.02 GP Margin 11.16% 14.25% 7.21% 8.23% 18.84% 17.23% 20.70% 20.47% 14.99% 21.74% 15.52% Total Expenditure 262.80 182.60 372.72 321.98 137.00 134.12 127.30 174.13 238.40 182.86 117.12 Power & Fuel Cost - 0.28 0.30 0.30 0.27 0.31 0.33 0.25 0.14 0.10 0.04 % Of Sales - 0.15% 0.08% 0.09% 0.19% 0.23% 0.26% 0.14% 0.06% 0.05% 0.03% Employee Cost - 7.09 7.29 7.61 7.36 10.00 9.62 8.37 6.19 3.10 0.99 % Of Sales - 3.75% 1.93% 2.34% 5.28% 7.52% 7.53% 4.71% 2.51% 1.65% 0.81% Manufacturing Exp. - 2.65 2.37 2.16 2.14 2.21 2.68 2.94 2.83 1.39 0.54 % Of Sales - 1.40% 0.63% 0.66% 1.53% 1.66% 2.10% 1.65% 1.15% 0.74% 0.44% General & Admin Exp. - 2.64 2.86 2.98 1.99 2.49 2.54 3.03 4.36 3.37 0.71 % Of Sales - 1.40% 0.76% 0.91% 1.43% 1.87% 1.99% 1.71% 1.77% 1.79% 0.58% Selling & Distn. Exp. - 6.57 8.27 8.96 11.53 8.15 9.66 15.34 14.66 22.72 9.97 % Of Sales - 3.48% 2.19% 2.75% 8.27% 6.13% 7.57% 8.63% 5.95% 12.07% 8.14% Miscellaneous Exp. - 1.25 0.94 0.99 0.53 0.93 1.22 2.89 0.72 4.88 9.97 % Of Sales - 0.66% 0.25% 0.30% 0.38% 0.70% 0.96% 1.63% 0.29% 2.59% 1.10% EBITDA 7.09 6.45 5.23 3.83 2.46 -1.20 0.38 3.55 8.04 5.37 5.42 EBITDA Margin 2.63% 3.41% 1.38% 1.18% 1.76% -0.90% 0.30% 2.00% 3.26% 2.85% 4.42% Other Income 0.63 0.47 0.45 0.66 0.87 4.93 5.07 2.72 0.44 0.48 0.21 Interest 5.07 4.45 3.29 2.22 2.09 2.29 2.60 2.13 1.25 1.06 0.49 Depreciation 0.93 1.16 1.10 0.83 0.95 0.89 0.85 1.14 0.78 0.28 0.19 PBT 1.74 1.31 1.29 1.44 0.30 0.55 2.01 3.00 6.46 4.50 4.95 Tax 0.64 0.53 0.30 0.92 0.10 0.22 0.60 1.13 2.25 1.27 0.37 Tax Rate 36.78% 40.46% 23.26% 63.89% 33.33% 40.00% 29.85% 37.67% 34.83% 32.99% 7.47% PAT 1.11 0.79 0.98 0.51 0.20 0.34 1.40 1.87 4.20 2.58 4.57 PAT before Minority Interest 1.11 0.79 0.98 0.51 0.20 0.34 1.40 1.87 4.20 2.58 4.57 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 0.41% 0.42% 0.26% 0.16% 0.14% 0.26% 1.10% 1.05% 1.70% 1.37% 3.73% PAT Growth 19.35% -19.39% 92.16% 155.00% -41.18% -75.71% -25.13% -55.48% 62.79% -43.54% EPS 1.85 1.32 1.63 0.85 0.33 0.57 2.33 3.12 7.00 4.30 7.62

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 51.92 51.18 50.16 49.57 49.30 49.02 47.95 42.23 19.59 8.56 Share Capital 6.02 6.02 6.02 6.02 6.02 6.02 6.02 5.08 3.66 3.26 Total Reserves 45.89 45.15 44.14 43.55 43.28 42.99 41.92 36.09 13.00 5.30 Non-Current Liabilities 1.79 4.37 4.52 3.88 0.71 0.67 1.40 1.54 1.12 0.92 Secured Loans 0.93 2.28 3.48 3.28 0.00 0.03 0.12 0.12 0.17 0.00 Unsecured Loans 0.00 1.17 0.00 0.00 0.00 0.00 0.20 0.65 0.42 0.42 Long Term Provisions 0.41 0.39 0.40 0.40 0.38 0.33 0.22 0.09 0.05 0.04 Current Liabilities 84.66 74.06 74.69 38.21 29.14 31.66 29.25 53.16 37.02 31.09 Trade Payables 33.51 33.63 48.40 16.30 8.62 5.39 4.32 37.95 22.78 25.44 Other Current Liabilities 3.54 4.20 3.79 1.75 2.41 2.43 1.69 2.46 1.24 2.71 Short Term Borrowings 47.05 35.76 21.97 19.64 17.61 23.46 22.94 11.37 12.12 2.87 Short Term Provisions 0.55 0.46 0.53 0.51 0.51 0.38 0.30 1.38 0.88 0.06 Total Liabilities 138.37 129.61 129.37 91.66 79.15 81.35 78.60 96.93 57.73 40.57 Net Block 13.16 14.14 15.08 14.74 15.23 15.65 15.56 15.85 2.31 1.59 Gross Block 20.85 20.68 20.51 19.35 18.89 18.42 17.48 16.62 15.15 14.17 Accumulated Depreciation 7.69 6.54 5.43 4.61 3.66 2.77 1.92 0.78 12.85 12.57 Non Current Assets 14.44 15.86 17.28 17.80 19.88 19.80 20.37 21.07 5.30 3.81 Capital Work in Progress 0.01 0.00 0.11 0.54 0.44 0.40 1.07 0.40 0.59 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. 1.27 1.72 2.08 2.28 2.26 1.81 1.48 0.69 0.39 0.15 Other Non Current Assets 0.00 0.00 0.00 0.24 1.95 1.95 2.27 4.14 2.01 2.07 Current Assets 123.92 113.75 112.09 73.86 59.28 61.55 58.22 75.86 52.43 36.76 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 91.74 75.56 59.67 47.03 34.09 35.87 30.19 55.54 39.46 31.62 Sundry Debtors 20.63 29.15 47.71 22.59 23.07 22.82 22.68 12.88 2.55 1.90 Cash & Bank 0.05 0.07 0.05 0.07 0.09 0.13 0.31 1.76 1.26 0.35 Other Current Assets 11.50 0.40 0.31 0.34 2.04 2.73 5.04 5.68 9.17 2.90 Short Term Loans & Adv. 10.85 8.57 4.35 3.83 1.75 2.46 4.70 5.46 5.78 1.20 Net Current Assets 39.27 39.69 37.40 35.66 30.14 29.88 28.98 22.70 15.41 5.67 Total Assets 138.36 129.61 129.37 91.66 79.16 81.35 78.59 96.93 57.73 40.57

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -3.89 -11.61 -1.51 -2.98 8.05 2.07 -12.61 -2.47 -14.52 -1.85 PBT 1.31 1.29 1.44 0.30 0.55 2.01 3.00 6.81 3.85 4.95 Adjustment 5.51 4.23 2.72 2.74 2.61 2.73 2.61 1.48 1.12 0.64 Changes in Working Capital -10.71 -17.12 -5.67 -6.02 4.89 -2.22 -15.75 -8.91 -18.24 -7.28 Cash after chg. in Working capital -3.89 -11.61 -1.51 -2.98 8.05 2.52 -10.14 -0.62 -13.27 -1.69 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 -0.45 -2.46 -1.84 -1.25 -0.17 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 -0.13 -0.02 -0.41 -0.27 0.05 0.11 -0.87 -0.77 -1.36 -0.24 Net Fixed Assets -0.18 -0.06 -0.73 -0.56 -0.51 -0.27 -1.53 -1.28 -1.57 -0.24 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.05 0.04 0.32 0.29 0.56 0.38 0.66 0.51 0.21 0.00 Cash from Financing Activity 4.00 11.65 1.90 3.23 -8.15 -2.37 12.18 3.57 16.79 2.18 Net Cash Inflow / Outflow -0.02 0.02 -0.02 -0.02 -0.04 -0.18 -1.29 0.34 0.91 0.09 Opening Cash & Equivalents 0.07 0.05 0.07 0.09 0.13 0.31 1.60 1.26 0.35 0.26 Closing Cash & Equivalent 0.05 0.07 0.05 0.07 0.09 0.13 0.31 1.60 1.26 0.35

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 68.84 66.98 64.67 63.06 62.12 61.14 57.78 55.19 47.97 27.54 ROA 0.59% 0.76% 0.46% 0.24% 0.42% 1.75% 2.13% 5.44% 5.24% 19.31% ROE 1.93% 2.48% 1.34% 0.54% 0.91% 3.92% 5.96% 18.91% 20.83% 80.65% ROCE 6.63% 6.18% 5.77% 4.11% 4.93% 7.78% 10.33% 20.97% 22.27% 64.28% Fixed Asset Turnover 9.10 18.35 16.35 7.29 7.13 7.11 10.42 15.51 12.84 8.72 Receivable days 48.06 37.12 39.38 59.75 63.01 65.04 36.53 11.43 4.31 4.54 Inventory Days 161.51 65.30 59.77 106.15 96.05 94.41 88.05 70.35 68.91 50.16 Payable days 75.59 42.69 39.49 40.18 23.23 13.62 53.56 44.30 48.19 33.73 Cash Conversion Cycle 133.98 59.73 59.66 125.72 135.83 145.83 71.02 37.47 25.03 20.97 Total Debt/Equity 1.21 1.04 0.69 0.60 0.47 0.64 0.67 0.43 0.76 0.38 Interest Cover 1.29 1.39 1.65 1.14 1.24 1.77 2.41 6.15 4.62 11.10

Top Investors:

Annual Reports:

News Update:

Olympia Industries - Quarterly Results
12th Feb 2025, 17:34 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