Odyssey Corporation Ltd

₹ 12.4 2.31%

28 Jul - close price

odysseycorp.in BSE: 531996

About

Incorporated in 1995, Odyssey Corporation Ltd does trading of goods, trading in shares, selling of film rights and consultancy^[1]

Key Points

Business Overview:^[1]^[2]
Company was engaged in corporate finance and advisory services. It used to be an NBFC but it submitted application to surrender NBFC license and the same is in process to receive approval from concerned authority. At present, it is into development, global sourcing, distribution, aiding local trading & production of manufacturing & processing services, financing, managing of business activities, etc.

Website BSE

Market Cap ₹ 92.9 Cr.
Current Price ₹ 12.4
High / Low ₹ 43.0 / 9.93
Stock P/E 33.0
Book Value ₹ 23.1
Dividend Yield 0.00 %
ROCE 2.51 %
ROE 2.14 %
Face Value ₹ 5.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Stock is trading at 0.54 times its book value
Company is expected to give good quarter

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Promoter holding is low: 38.3%
Tax rate seems low
Company has a low return on equity of 2.73% over last 3 years.
Earnings include an other income of Rs.7.40 Cr.
Promoter holding has decreased over last 3 years: -5.28%
Working capital days have increased from 549 days to 824 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.

Peer comparison

Financial Services Financial Services Finance Non Banking Financial Company (NBFC)

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	18.86	25.88	17.51	17.61	13.18	8.41	10.41	5.50	8.30	1.06	0.28	13.87	13.13
	17.98	25.69	17.55	17.03	15.82	7.38	9.02	5.95	10.21	1.48	0.30	14.30	15.86
Operating Profit	0.88	0.19	-0.04	0.58	-2.64	1.03	1.39	-0.45	-1.91	-0.42	-0.02	-0.43	-2.73
OPM %	4.67%	0.73%	-0.23%	3.29%	-20.03%	12.25%	13.35%	-8.18%	-23.01%	-39.62%	-7.14%	-3.10%	-20.79%
	0.47	0.89	0.92	0.97	0.87	0.99	1.05	1.07	0.80	1.00	3.21	1.08	2.11
Interest	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.00
Depreciation	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.07	0.13	0.12	0.12	0.13
Profit before tax	1.29	1.02	0.82	1.49	-1.83	1.96	2.38	0.56	-1.18	0.45	3.07	0.53	-0.75
Tax %	0.78%	0.00%	1.22%	0.00%	2.19%	0.00%	0.00%	0.00%	4.24%	0.00%	0.33%	1.89%	61.33%
	1.28	1.02	0.81	1.49	-1.87	1.96	2.38	0.56	-1.23	0.44	3.06	0.52	-1.21
EPS in Rs	0.32	0.26	0.21	0.38	-0.47	0.50	0.60	0.14	-0.31	0.11	0.78	0.07	-0.16
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	4.58	34.15	39.31	33.96	19.01	20.44	4.59	22.51	104.52	77.84	36.50	28.34
	2.43	36.99	43.41	31.33	19.30	35.69	1.78	19.27	98.24	76.10	32.58	31.94
Operating Profit	2.15	-2.84	-4.10	2.63	-0.29	-15.25	2.81	3.24	6.28	1.74	3.92	-3.60
OPM %	46.94%	-8.32%	-10.43%	7.74%	-1.53%	-74.61%	61.22%	14.39%	6.01%	2.24%	10.74%	-12.70%
	-2.11	3.91	5.73	0.06	0.10	2.82	0.00	5.67	0.04	0.00	0.03	7.40
Interest	0.01	0.00	0.00	0.03	0.03	0.01	0.00	0.03	0.03	0.04	0.02	0.00
Depreciation	0.08	0.14	0.04	0.08	0.10	0.12	0.13	0.20	0.21	0.20	0.21	0.50
Profit before tax	-0.05	0.93	1.59	2.58	-0.32	-12.56	2.68	8.68	6.08	1.50	3.72	3.30
Tax %	-1,900.00%	-2.15%	6.29%	17.05%	3.12%	-0.08%	46.64%	25.35%	-0.33%	3.33%	1.08%	14.55%
	0.90	0.95	1.49	2.14	-0.33	-12.56	1.43	6.49	6.09	1.45	3.67	2.82
EPS in Rs	0.23	0.24	0.38	0.54	-0.08	-3.19	0.36	1.65	1.55	0.37	0.93	0.38
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	-2%
5 Years:	44%
3 Years:	-35%
TTM:	-22%

Compounded Profit Growth
10 Years:	12%
5 Years:	15%
3 Years:	-23%
TTM:	-23%

Stock Price CAGR
10 Years:	16%
5 Years:	68%
3 Years:	24%
1 Year:	10%

Return on Equity
10 Years:	1%
5 Years:	5%
3 Years:	3%
Last Year:	2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	19.70	19.70	19.70	19.70	19.70	19.70	19.70	19.70	19.70	19.70	19.70	37.52
Reserves	50.77	51.72	53.21	55.35	51.65	39.06	41.32	47.71	54.52	56.25	70.46	135.68
	1.68	6.98	0.12	0.31	0.32	0.09	0.28	0.48	0.41	0.35	0.00	0.00
	3.38	26.11	10.96	16.53	8.18	5.04	0.92	0.15	0.44	0.65	3.36	11.14
Total Liabilities	75.53	104.51	83.99	91.89	79.85	63.89	62.22	68.04	75.07	76.95	93.52	184.34
	0.34	0.20	0.35	0.68	0.78	0.73	0.60	1.58	1.20	1.00	3.94	4.14
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	2.88	6.59	4.55	4.97	1.37	1.50	1.79	1.71	4.35	4.72	23.92	76.71
	72.31	97.72	79.09	86.24	77.70	61.66	59.83	64.75	69.52	71.23	65.66	103.49
Total Assets	75.53	104.51	83.99	91.89	79.85	63.89	62.22	68.04	75.07	76.95	93.52	184.34

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-8.71	-7.72	-10.96	-7.51	-3.54	-3.62	-3.82	-2.37	-1.98	-4.11	5.43	-35.29
	8.71	2.74	10.80	8.47	2.47	3.81	3.63	2.22	2.65	3.65	-4.38	-19.93
	-0.05	5.06	0.08	0.16	-0.01	-0.24	0.24	0.13	-0.11	-0.10	-0.38	57.62
Net Cash Flow	-0.05	0.07	-0.08	1.11	-1.08	-0.05	0.05	-0.02	0.57	-0.56	0.68	2.40

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	332.33	246.47	0.00	104.79	81.22	75.54	47.71	34.86	5.80	14.40	7.30	0.00
Inventory Days	53.16	5.99	53.76	31.00	91.92	13.17	44.92	58.49	30.06	25.58	16.66	67.95
Days Payable	1,059.56	338.16	116.21	215.64	197.29	99.91	432.38	1.19	0.23	0.15	0.25	2.49
Cash Conversion Cycle	-674.08	-85.69	-62.45	-79.84	-24.15	-11.20	-339.75	92.16	35.63	39.83	23.72	65.46
Working Capital Days	3,316.08	467.93	447.73	522.35	867.09	842.68	4,006.25	954.09	219.24	288.52	536.20	823.50
ROCE %	-1.11%	-3.96%	-5.47%	3.53%	-0.39%	-19.23%	4.46%	13.47%	8.74%	2.04%	4.46%	2.51%

Shareholding Pattern

Numbers in percentages

1 Recently

	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
	43.55%	43.55%	43.55%	43.55%	43.55%	43.55%	45.56%	46.26%	46.26%	38.27%	38.27%	38.27%
	0.25%	0.25%	0.25%	0.25%	0.25%	0.25%	0.25%	0.25%	0.25%	0.00%	0.00%	0.00%
	56.21%	56.19%	56.19%	56.19%	56.20%	56.20%	54.18%	53.49%	53.48%	61.73%	61.72%	61.72%
No. of Shareholders	4,559	4,471	4,493	4,352	4,623	4,749	6,349	6,217	5,597	5,608	5,647	5,668

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Jun 2025
	42.54%	44.66%	44.66%	43.94%	43.94%	43.55%	43.55%	45.56%	38.27%	38.27%
	0.00%	0.18%	0.00%	0.00%	0.00%	0.25%	0.25%	0.25%	0.00%	0.00%
	4.17%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	53.29%	55.16%	55.34%	56.06%	56.06%	56.20%	56.19%	54.18%	61.72%	61.72%
No. of Shareholders	1,515	1,619	1,581	1,597	1,669	4,759	4,493	6,349	5,647	5,668

* 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

All

Odyssey Corporation Ltd

Odyssey Corporation Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports