Olympia Industries Ltd

Olympia Industries Ltd

₹ 54.9 0.02%
25 Jun 12:06 p.m.
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 33.0 Cr.
  • Current Price 54.9
  • High / Low 107 / 42.3
  • Stock P/E 41.8
  • Book Value 86.2
  • Dividend Yield 0.00 %
  • ROCE 5.90 %
  • ROE 1.53 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.66 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 8.17% over past five years.
  • Company has a low return on equity of 1.38% over last 3 years.
  • Working capital days have increased from 105 days to 171 days

* 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

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
36.26 23.40 28.27 82.71 191.42 178.22 101.71 48.03 50.00 36.99 41.12 57.85 53.10
35.08 22.60 27.50 81.79 190.08 177.08 100.54 46.63 48.48 35.43 39.50 56.21 51.46
Operating Profit 1.18 0.80 0.77 0.92 1.34 1.14 1.17 1.40 1.52 1.56 1.62 1.64 1.64
OPM % 3.25% 3.42% 2.72% 1.11% 0.70% 0.64% 1.15% 2.91% 3.04% 4.22% 3.94% 2.83% 3.09%
0.17 0.10 0.12 0.12 0.32 0.11 0.11 0.18 0.06 0.09 0.12 0.09 0.17
Interest 0.57 0.50 0.50 0.60 0.62 0.58 0.75 0.97 1.00 1.11 1.15 1.07 1.12
Depreciation 0.20 0.20 0.21 0.13 0.29 0.28 0.28 0.28 0.26 0.28 0.31 0.28 0.29
Profit before tax 0.58 0.20 0.18 0.31 0.75 0.39 0.25 0.33 0.32 0.26 0.28 0.38 0.40
Tax % 15.52% 85.00% 94.44% 70.97% 49.33% 33.33% 32.00% 33.33% -6.25% 30.77% 42.86% 34.21% 52.50%
0.48 0.03 0.01 0.10 0.38 0.25 0.17 0.22 0.34 0.18 0.16 0.25 0.20
EPS in Rs 0.80 0.05 0.02 0.17 0.63 0.42 0.28 0.37 0.56 0.30 0.27 0.42 0.33
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0 7 123 187 245 178 128 133 139 326 378 189
0 6 117 182 237 174 127 134 137 322 373 183
Operating Profit -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 3 5 5 1 1 0 0
Interest 0 0 0 1 1 2 3 2 2 2 3 4
Depreciation 0 0 0 0 1 1 1 1 1 1 1 1
Profit before tax -0 0 5 4 6 3 2 1 0 1 1 1
Tax % 0% 0% 8% 33% 35% 38% 30% 40% 30% 64% 23% 40%
-0 0 5 3 4 2 1 0 0 1 1 1
EPS in Rs -0.53 1.19 15.11 7.54 8.27 3.10 2.32 0.56 0.33 0.85 1.63 1.31
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 40%
5 Years: 8%
3 Years: 11%
TTM: -50%
Compounded Profit Growth
10 Years: 8%
5 Years: -11%
3 Years: 58%
TTM: -19%
Stock Price CAGR
10 Years: %
5 Years: 34%
3 Years: 20%
1 Year: -47%
Return on Equity
10 Years: 5%
5 Years: 1%
3 Years: 1%
Last Year: 2%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 5 3 3 3 5 6 6 6 6 6 6 6
Reserves -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 2 3 13 12 23 23 18 23 27 42 50
1 2 29 29 43 8 9 12 19 52 37 36
Total Liabilities 4 7 41 58 97 79 81 79 92 129 130 139
2 2 2 2 16 16 16 15 15 15 14 13
CWIP 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
1 5 39 55 81 62 65 63 76 114 116 125
Total Assets 4 7 41 58 97 79 81 79 92 129 130 139

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0 -1 -2 -15 -2 -13 2 8 -3 -2 -12 -4
0 -0 -0 -1 -1 -1 0 0 -0 -0 -0 -0
1 2 2 17 4 12 -2 -8 3 2 12 4
Net Cash Flow 0 0 0 1 0 -1 -0 -0 -0 -0 0 -0

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 2,636 64 6 5 19 47 65 63 59 53 28 40
Inventory Days 156 112 98 97 78 129 113 152 73 79 207
Days Payable 99 90 56 66 11 19 29 53 59 35 75
Cash Conversion Cycle 2,636 120 27 46 50 113 175 148 158 67 72 171
Working Capital Days 4,583 170 24 51 31 59 85 82 93 68 75 171
ROCE % -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