Olympia Industries Ltd

₹ 110 4.71%
05 Dec - close price
About

Incorporated in 1987, Olympia Industries Ltd is engaged in Marketing, Selling and Online Distribution of products through e-commerce on Amazon, 1 MG, Flipkart, Paytm, etc.

Key Points

Business Overview:[1]
In addition to Brand Store Management, B2B Ecommerce, B2C Ecommerce, General Trade & Modern Trade, company has started to be engaged in D2C Ecommerce.

  • Market Cap 66.2 Cr.
  • Current Price 110
  • High / Low 110 / 28.4
  • Stock P/E 73.6
  • Book Value 84.0
  • Dividend Yield 0.00 %
  • ROCE 4.54 %
  • ROE 0.66 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter
  • Company's working capital requirements have reduced from 72.5 days to 41.9 days

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 0.59% over last 3 years.
  • Company might be capitalizing the interest cost

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
43.26 34.65 31.27 5.50 39.16 58.53 36.26 23.40 28.27 82.71 191.42 178.22 101.71
42.96 34.23 32.06 6.77 38.15 56.99 35.08 22.60 27.50 81.79 190.08 177.08 100.54
Operating Profit 0.30 0.42 -0.79 -1.27 1.01 1.54 1.18 0.80 0.77 0.92 1.34 1.14 1.17
OPM % 0.69% 1.21% -2.53% -23.09% 2.58% 2.63% 3.25% 3.42% 2.72% 1.11% 0.70% 0.64% 1.15%
0.70 0.49 1.61 0.06 0.40 0.24 0.17 0.10 0.12 0.12 0.32 0.11 0.11
Interest 0.57 0.50 0.60 0.40 0.52 0.60 0.57 0.50 0.50 0.60 0.62 0.58 0.75
Depreciation 0.28 0.27 0.20 0.17 0.24 0.34 0.20 0.20 0.21 0.13 0.29 0.28 0.28
Profit before tax 0.15 0.14 0.02 -1.78 0.65 0.84 0.58 0.20 0.18 0.31 0.75 0.39 0.25
Tax % 20.00% 28.57% 400.00% -0.00% -0.00% -0.00% 15.52% 85.00% 94.44% 70.97% 49.33% 33.33% 32.00%
Net Profit 0.12 0.11 -0.07 -1.78 0.65 0.85 0.48 0.03 0.01 0.10 0.38 0.25 0.17
EPS in Rs 0.20 0.18 -0.12 -2.96 1.08 1.41 0.80 0.05 0.02 0.17 0.63 0.42 0.28
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
1 -0 0 7 123 187 245 178 128 133 139 326 554
1 0 0 6 117 182 237 174 127 134 137 322 549
Operating Profit 0 -0 -0 0 5 5 8 4 0 -1 2 4 5
OPM % 23% -278% 5% 4% 3% 3% 2% 0% -1% 2% 1% 1%
0 0 0 0 0 -0 0 3 5 5 1 1 1
Interest -0 -0 -0 -0 0 1 1 2 3 2 2 2 3
Depreciation 0 0 0 0 0 0 1 1 1 1 1 1 1
Profit before tax -0 -0 -0 0 5 4 6 3 2 1 0 1 2
Tax % -0% -0% -0% 8% 33% 35% 38% 30% 40% 30% 64%
Net Profit -0 -0 -0 0 5 3 4 2 1 0 0 1 1
EPS in Rs -0.00 -0.81 -0.53 1.19 15.11 7.54 8.27 3.10 2.32 0.56 0.33 0.85 1.50
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years: %
5 Years: 6%
3 Years: 37%
TTM: 278%
Compounded Profit Growth
10 Years: 11%
5 Years: -40%
3 Years: -38%
TTM: -34%
Stock Price CAGR
10 Years: %
5 Years: -17%
3 Years: 105%
1 Year: 179%
Return on Equity
10 Years: 5%
5 Years: 2%
3 Years: 1%
Last Year: 1%

Balance Sheet

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
6 6 6 3 3 4 5 6 6 6 6 6 6
Reserves -6 -4 -4 -0 5 13 36 42 43 43 44 44 45
3 1 0 2 3 13 12 23 23 18 23 27 41
1 1 2 2 29 29 44 8 9 12 19 52 44
Total Liabilities 4 3 4 7 41 58 97 79 81 79 92 129 136
3 2 2 2 2 2 16 16 16 15 15 15 15
CWIP -0 -0 -0 -0 -0 1 0 1 0 0 1 0 -0
Investments -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0
1 1 1 5 39 55 81 62 65 63 76 114 121
Total Assets 4 3 4 7 41 58 97 79 81 79 92 129 136

Cash Flows

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
0 -0 -0 -1 -2 -15 -2 -13 2 8 -3 -2
0 0 -0 -0 -0 -1 -1 -1 0 0 -0 -0
-0 0 1 2 2 17 4 12 -2 -8 3 2
Net Cash Flow 0 -0 0 0 0 1 0 -1 -0 -0 -0 -0

Ratios

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 437 2,636 64 6 5 19 47 65 63 59 53
Inventory Days -0 156 112 98 97 78 129 113 152 73
Days Payable 99 90 56 66 11 19 29 53 59
Cash Conversion Cycle 437 2,636 120 27 46 50 113 175 148 158 67
Working Capital Days 272 4,583 170 24 51 31 59 85 82 93 42
ROCE % -0% -15% -12% 10% 64% 27% 19% 8% 6% 4% 3% 5%

Shareholding Pattern

Numbers in percentages

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
71.86 71.86 71.86 71.86 71.86 71.86 71.86 71.86 71.86 71.86 71.86 71.85
0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05
28.09 28.09 28.09 28.09 28.09 28.09 28.09 28.09 28.09 28.09 28.09 28.10

* The XBRL reporting format changed from Sep'2022 onwards. The new format added details about banks and foreign portfolio investors. These were not available earlier.
The sudden increase in FII or DII might be because of these changes.

Please click on the line-items to see the names of individual entities.

Documents