Olympia Industries Ltd

Olympia Industri Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Olympia Industries Ltd

₹ 61.4 1.10%
25 Apr - close price
olympiaindustriesltd.com BSE: 521105
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.

Website BSE
  • Market Cap ₹ 37.0 Cr.
  • Current Price ₹ 61.4
  • High / Low ₹ 118 / 42.3
  • Stock P/E 39.8
  • Book Value ₹ 85.5
  • Dividend Yield 0.00 %
  • ROCE 5.38 %
  • ROE 1.93 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.72 times its book value
  • Debtor days have improved from 46.9 to 28.2 days.
  • Company's median sales growth is 16.0% of last 10 years

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 1.01% over last 3 years.

* 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.

Peer comparison

Sector: E-Commerce/App based Aggregator Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
58.53 36.26 23.40 28.27 82.71 191.42 178.22 101.71 48.03 50.00 36.99 41.12 57.85
56.99 35.08 22.60 27.50 81.79 190.08 177.08 100.54 46.63 48.48 35.43 39.50 56.21
Operating Profit 1.54 1.18 0.80 0.77 0.92 1.34 1.14 1.17 1.40 1.52 1.56 1.62 1.64
OPM % 2.63% 3.25% 3.42% 2.72% 1.11% 0.70% 0.64% 1.15% 2.91% 3.04% 4.22% 3.94% 2.83%
0.24 0.17 0.10 0.12 0.12 0.32 0.11 0.11 0.18 0.06 0.09 0.12 0.09
Interest 0.60 0.57 0.50 0.50 0.60 0.62 0.58 0.75 0.97 1.00 1.11 1.15 1.07
Depreciation 0.34 0.20 0.20 0.21 0.13 0.29 0.28 0.28 0.28 0.26 0.28 0.31 0.28
Profit before tax 0.84 0.58 0.20 0.18 0.31 0.75 0.39 0.25 0.33 0.32 0.26 0.28 0.38
Tax % 0.00% 15.52% 85.00% 94.44% 70.97% 49.33% 33.33% 32.00% 33.33% -6.25% 30.77% 42.86% 34.21%
0.85 0.48 0.03 0.01 0.10 0.38 0.25 0.17 0.22 0.34 0.18 0.16 0.25
EPS in Rs 1.41 0.80 0.05 0.02 0.17 0.63 0.42 0.28 0.37 0.56 0.30 0.27 0.42
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0 0 7 123 187 245 178 128 133 139 326 378 186
0 0 6 117 182 237 174 127 134 137 322 373 180
Operating Profit -0 -0 0 5 5 8 4 0 -1 2 4 5 6
OPM % -278% 5% 4% 3% 3% 2% 0% -1% 2% 1% 1% 3%
0 0 0 0 -0 0 3 5 5 1 1 0 0
Interest 0 0 0 0 1 1 2 3 2 2 2 3 4
Depreciation 0 0 0 0 0 1 1 1 1 1 1 1 1
Profit before tax -0 -0 0 5 4 6 3 2 1 0 1 1 1
Tax % 0% 0% 0% 8% 33% 35% 38% 30% 40% 30% 64% 23%
-0 -0 0 5 3 4 2 1 0 0 1 1 1
EPS in Rs -0.81 -0.53 1.19 15.11 7.54 8.27 3.10 2.32 0.56 0.33 0.85 1.63 1.55
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 130%
5 Years: 16%
3 Years: 42%
TTM: -64%
Compounded Profit Growth
10 Years: 19%
5 Years: -12%
3 Years: 42%
TTM: -9%
Stock Price CAGR
10 Years: %
5 Years: 24%
3 Years: 23%
1 Year: -34%
Return on Equity
10 Years: 5%
5 Years: 1%
3 Years: 1%
Last Year: 2%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 5 5 3 3 3 5 6 6 6 6 6 6 6
Reserves -4 -3 -0 5 13 37 42 43 43 44 44 45 46
Preference Capital 0 0 0 0 0 0 0 0 0 0 0 0
1 0 2 3 13 12 23 23 18 23 27 42 42
1 1 2 29 29 43 8 9 12 19 52 37 52
Total Liabilities 3 4 7 41 58 97 79 81 79 92 129 130 146
2 2 2 2 2 16 16 16 15 15 15 14 14
CWIP 0 0 0 0 1 0 1 0 0 1 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
1 1 5 39 55 81 62 65 63 76 114 116 133
Total Assets 3 4 7 41 58 97 79 81 79 92 129 130 146

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-0 -0 -1 -2 -15 -2 -13 2 8 -3 -2 -12
0 0 -0 -0 -1 -1 -1 0 0 -0 -0 -0
0 1 2 2 17 4 12 -2 -8 3 2 12
Net Cash Flow -0 0 0 0 1 0 -1 -0 -0 -0 -0 0

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 2,636 64 6 5 19 47 65 63 59 53 28
Inventory Days 156 112 98 97 78 129 113 152 73 79
Days Payable 99 90 56 66 11 19 29 53 59 35
Cash Conversion Cycle 2,636 120 27 46 50 113 175 148 158 67 72
Working Capital Days 4,583 170 24 51 31 59 85 82 93 68 75
ROCE % -15% -9% 9% 64% 27% 18% 8% 6% 4% 3% 5% 5%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
71.86% 71.86% 71.86% 71.86% 71.86% 71.85% 71.85% 71.85% 71.85% 71.85% 71.85% 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% 28.10% 28.09% 28.09% 28.09% 28.09% 28.09% 28.10%
No. of Shareholders 15,12515,11015,22215,22415,22215,19715,16715,21315,10615,05815,09915,155

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

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

Documents

Announcements

Annual reports

Credit ratings