Nifty

:

22475.85

Sensex

:

73878.15

-172.35 (-0.76%)
-732.96 (-0.98%)

Login

Nifty
Sensex

:
:

22475.85
73878.15

-172.35 (-0.76%)
-732.96 (-0.98%)

Olympic Cards Ltd.

Printing And Publishing

Rating :

N/A

BSE: 534190 | NSE: Not Listed

Watchlist

NSE BSE

3.19

03-May-2024

Open
High
Low
Previous Close

3.19
3.19
3.19
3.35

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

12
0.06
5.08
2.36

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5.46
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

31.07
N/A
1.42

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-12.36
-18.38
19.33

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-9.86

PAT CAGR (%)

10 Years
5 Years
3 Years

-
2.11
-8.69

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.60
0.60
0.66

EV:EBITDA (Average)

8 Years
5 Years
3 Years

32.95
48.47
59.37

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 2.98 2.97 0.34% 3.33 3.77 -11.67% 2.74 3.60 -23.89% 3.66 2.75 33.09%
Expenses 3.44 3.40 1.18% 3.58 4.08 -12.25% 3.43 3.89 -11.83% 4.08 3.23 26.32%
EBITDA -0.46 -0.43 - -0.24 -0.31 - -0.68 -0.29 - -0.42 -0.48 -
EBIDTM -15.34% -14.49% -7.23% -8.17% -24.94% -7.92% -11.60% -17.54%
Other Income 0.03 0.97 -96.91% 0.09 0.53 -83.02% 1.76 0.51 245.10% 0.61 0.58 5.17%
Interest 0.66 0.95 -30.53% 0.60 0.75 -20.00% 0.73 1.32 -44.70% 0.73 0.84 -13.10%
Depreciation 0.39 0.42 -7.14% 0.38 0.43 -11.63% 0.38 0.43 -11.63% 0.42 0.45 -6.67%
PBT -1.48 -0.83 - -1.13 -0.96 - -0.03 -1.52 - -0.97 -1.19 -
Tax -0.29 -0.01 - -0.02 -0.01 - 0.55 -0.02 - 0.01 0.03 -66.67%
PAT -1.19 -0.83 - -1.10 -0.95 - -0.58 -1.50 - -0.98 -1.22 -
PATM -39.98% -27.74% -33.14% -25.08% -21.22% -41.64% -26.67% -44.54%
EPS -0.73 -0.51 - -0.68 -0.58 - -0.36 -0.92 - -0.60 -0.75 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 12.71 14.00 6.86 8.24 31.46 38.66 45.98 52.85 54.14 54.50 52.39 Net Sales Growth -2.90% 104.08% -16.75% -73.81% -18.62% -15.92% -13.00% -2.38% -0.66% 4.03% Cost Of Goods Sold 10.92 11.81 5.64 6.07 24.16 25.65 30.67 33.80 35.07 34.88 35.02 Gross Profit 1.79 2.19 1.23 2.18 7.29 13.01 15.31 19.06 19.06 19.61 17.37 GP Margin 14.07% 15.64% 17.93% 26.46% 23.17% 33.65% 33.30% 36.06% 35.21% 35.98% 33.16% Total Expenditure 14.53 15.44 9.18 10.66 31.97 34.68 41.06 44.45 47.18 47.35 45.40 Power & Fuel Cost - 0.41 0.33 0.29 0.78 1.00 1.13 1.07 1.10 0.99 0.69 % Of Sales - 2.93% 4.81% 3.52% 2.48% 2.59% 2.46% 2.02% 2.03% 1.82% 1.32% Employee Cost - 1.50 1.58 1.36 2.65 3.44 3.96 3.30 3.16 3.41 3.55 % Of Sales - 10.71% 23.03% 16.50% 8.42% 8.90% 8.61% 6.24% 5.84% 6.26% 6.78% Manufacturing Exp. - 0.20 0.16 0.23 0.72 1.73 2.54 2.74 3.49 3.45 2.12 % Of Sales - 1.43% 2.33% 2.79% 2.29% 4.47% 5.52% 5.18% 6.45% 6.33% 4.05% General & Admin Exp. - 1.33 1.29 1.26 1.33 1.86 2.27 2.56 2.59 2.57 2.52 % Of Sales - 9.50% 18.80% 15.29% 4.23% 4.81% 4.94% 4.84% 4.78% 4.72% 4.81% Selling & Distn. Exp. - 0.07 0.05 0.10 0.06 0.33 0.47 0.87 1.73 1.99 1.52 % Of Sales - 0.50% 0.73% 1.21% 0.19% 0.85% 1.02% 1.65% 3.20% 3.65% 2.90% Miscellaneous Exp. - 0.12 0.14 1.37 2.28 0.66 0.01 0.11 0.02 0.04 1.52 % Of Sales - 0.86% 2.04% 16.63% 7.25% 1.71% 0.02% 0.21% 0.04% 0.07% -0.02% EBITDA -1.80 -1.44 -2.32 -2.42 -0.51 3.98 4.92 8.40 6.96 7.15 6.99 EBITDA Margin -14.16% -10.29% -33.82% -29.37% -1.62% 10.29% 10.70% 15.89% 12.86% 13.12% 13.34% Other Income 2.49 2.62 2.19 2.33 1.77 0.72 1.27 0.88 0.46 0.58 1.43 Interest 2.72 3.75 3.74 3.72 4.34 5.28 5.94 6.13 6.14 4.39 3.15 Depreciation 1.57 1.69 1.79 2.31 2.92 3.22 3.18 3.17 3.13 2.87 0.81 PBT -3.61 -4.27 -5.66 -6.12 -6.01 -3.80 -2.93 -0.01 -1.85 0.46 4.45 Tax 0.25 -0.03 -0.07 -0.55 -0.62 0.01 -1.41 1.68 1.23 0.33 1.29 Tax Rate -6.93% 0.70% 1.24% 8.99% 10.32% -0.26% 48.12% -16800.00% -66.49% 71.74% 32.74% PAT -3.85 -4.24 -5.59 -5.57 -5.39 -3.82 -1.52 -1.69 -3.08 0.13 2.65 PAT before Minority Interest -3.85 -4.24 -5.59 -5.57 -5.39 -3.82 -1.52 -1.69 -3.08 0.13 2.65 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 -30.29% -30.29% -81.49% -67.60% -17.13% -9.88% -3.31% -3.20% -5.69% 0.24% 5.06% PAT Growth 0.00% - - - - - - - - -95.09% EPS -2.36 -2.60 -3.43 -3.42 -3.31 -2.34 -0.93 -1.04 -1.89 0.08 1.63

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 6.73 10.97 16.56 22.13 27.52 31.34 32.85 34.54 37.95 39.22 Share Capital 16.31 16.31 16.31 16.31 16.31 16.31 16.31 16.31 16.31 16.31 Total Reserves -9.58 -5.34 0.25 5.82 11.21 15.03 16.54 18.23 21.64 22.91 Non-Current Liabilities 19.10 15.63 23.54 22.69 30.07 35.37 42.62 42.60 34.70 28.88 Secured Loans 16.62 13.12 20.95 19.55 25.24 30.44 18.91 38.25 31.83 26.89 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 17.48 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 31.14 36.49 27.46 28.62 32.44 31.70 26.34 26.14 32.11 23.40 Trade Payables 8.44 7.89 9.09 11.33 12.58 13.37 11.00 11.23 15.22 8.38 Other Current Liabilities 10.12 15.10 8.68 6.17 10.20 7.95 6.95 5.16 5.30 4.57 Short Term Borrowings 11.53 12.70 8.02 7.61 7.87 8.82 7.78 9.07 5.93 4.44 Short Term Provisions 1.05 0.79 1.67 3.51 1.78 1.56 0.61 0.69 5.66 6.00 Total Liabilities 56.97 63.09 67.56 73.44 90.03 98.41 101.81 103.28 104.76 91.50 Net Block 23.61 25.48 27.46 33.29 42.57 46.80 48.40 49.96 53.42 48.21 Gross Block 46.56 47.05 47.24 53.30 63.20 64.45 51.50 53.09 53.42 53.04 Accumulated Depreciation 22.95 21.57 19.78 20.02 20.63 17.65 3.10 3.13 0.00 4.84 Non Current Assets 24.64 26.51 28.13 34.04 43.56 48.18 49.73 51.14 56.60 52.27 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.88 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. 1.03 1.03 0.67 0.75 0.99 1.39 1.33 1.18 3.18 3.18 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 32.33 36.59 39.43 39.40 46.47 50.23 52.09 52.14 48.15 39.23 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 28.99 32.92 34.09 35.75 44.00 47.73 49.68 49.65 41.89 29.63 Sundry Debtors 2.00 2.12 3.58 2.43 1.57 0.68 1.10 0.63 0.13 0.13 Cash & Bank 0.52 0.66 1.07 0.65 0.34 1.12 0.53 0.92 0.51 4.08 Other Current Assets 0.82 0.00 0.09 0.09 0.57 0.70 0.78 0.94 5.63 5.38 Short Term Loans & Adv. 0.82 0.88 0.60 0.48 0.46 0.26 0.30 0.32 4.71 5.08 Net Current Assets 1.19 0.10 11.97 10.78 14.03 18.52 25.75 25.99 16.04 15.83 Total Assets 56.97 63.10 67.56 73.44 90.03 98.41 101.82 103.28 104.75 91.50

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 1.13 6.27 -0.03 6.41 10.37 12.90 10.17 -2.52 2.73 7.13 PBT -4.27 -5.66 -6.12 -6.01 -3.80 -2.93 -0.01 -1.85 0.46 3.94 Adjustment 5.46 5.52 7.19 8.38 9.14 9.10 9.19 9.28 7.26 3.94 Changes in Working Capital -0.06 6.41 -1.09 4.03 5.03 6.72 0.99 -9.95 -4.43 0.00 Cash after chg. in Working capital 1.13 6.27 -0.03 6.41 10.37 12.90 10.17 -2.52 3.30 7.87 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 0.00 0.00 -0.56 -0.74 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 0.10 0.15 2.31 5.27 0.38 -1.56 -1.50 0.23 -7.65 -30.81 Net Fixed Assets 0.49 0.19 6.06 9.90 1.25 -12.95 1.59 0.33 0.50 -30.77 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.39 -0.04 -3.75 -4.63 -0.87 11.39 -3.09 -0.10 -8.15 -0.04 Cash from Financing Activity -1.36 -6.83 -1.85 -11.36 -11.53 -10.75 -9.06 2.70 1.34 10.63 Net Cash Inflow / Outflow -0.14 -0.41 0.43 0.31 -0.78 0.59 -0.39 0.42 -3.58 -13.05 Opening Cash & Equivalents 0.66 1.07 0.65 0.34 1.12 0.53 0.92 0.51 4.08 17.13 Closing Cash & Equivalent 0.52 0.66 1.07 0.65 0.34 1.12 0.53 0.92 0.51 4.08

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 4.13 6.73 10.15 13.57 16.87 19.21 20.14 21.18 23.27 24.05 ROA -7.07% -8.55% -7.90% -6.59% -4.05% -1.52% -1.64% -2.96% 0.14% 3.31% ROE -47.92% -40.59% -28.79% -21.71% -12.97% -4.73% -5.00% -8.50% 0.35% 6.90% ROCE -1.21% -3.95% -4.62% -2.81% 2.05% 3.79% 7.29% 5.23% 6.47% 11.15% Fixed Asset Turnover 0.30 0.15 0.16 0.54 0.61 0.79 1.01 1.02 1.02 1.38 Receivable days 53.73 151.55 132.96 23.22 10.64 7.08 5.97 2.55 0.86 0.87 Inventory Days 807.14 1781.56 1545.84 462.64 432.98 386.63 342.98 308.59 239.53 189.50 Payable days 252.31 549.69 614.21 180.61 148.36 93.86 91.86 83.77 87.09 46.95 Cash Conversion Cycle 608.57 1383.42 1064.59 305.26 295.25 299.85 257.09 227.36 153.29 143.43 Total Debt/Equity 5.00 3.21 2.08 1.38 1.42 1.46 1.49 1.48 1.06 0.84 Interest Cover -0.14 -0.51 -0.64 -0.39 0.28 0.51 1.00 0.70 1.11 2.25

Top Investors:

surekha chaudhary

sri investment and finance private limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

Olympic Cards - Quarterly Results
14th Feb 2024, 17:32 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