Olympic Cards Ltd

Olympic Cards Ltd

₹ 4.17 3.22%
01 Mar 12:36 p.m.
About

Incorporated in 1992, Olympic Cards Ltd is engaged in manufacturing and trading and supplying cards for all occasions, including paper/board based products

Key Points

Product Portfolio:[1]
Wedding Invitation Cards, Greeting Cards,
Visiting Cards, Office Envelopes, Cloth-lined Covers, Student Notebooks, Account Books, Files, etc. Company is also involved in the
trading of items like Screen-Offset Inks.

  • Market Cap 6.80 Cr.
  • Current Price 4.17
  • High / Low 5.08 / 2.36
  • Stock P/E
  • Book Value 3.09
  • Dividend Yield 0.00 %
  • ROCE -0.95 %
  • ROE -46.7 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Debtor days have improved from 108 to 52.2 days.

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -21.1% over past five years.
  • Company has a low return on equity of -33.2% 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.

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
2.81 3.15 0.86 0.98 2.28 2.75 3.60 3.77 2.97 3.66 2.74 3.33 2.98
3.43 2.93 1.26 1.72 2.97 3.20 3.88 4.08 3.40 4.09 3.42 3.57 3.44
Operating Profit -0.62 0.22 -0.40 -0.74 -0.69 -0.45 -0.28 -0.31 -0.43 -0.43 -0.68 -0.24 -0.46
OPM % -22.06% 6.98% -46.51% -75.51% -30.26% -16.36% -7.78% -8.22% -14.48% -11.75% -24.82% -7.21% -15.44%
0.62 -0.79 0.55 0.55 0.51 0.54 0.51 0.53 0.97 0.61 1.76 0.09 0.04
Interest 0.94 1.01 0.71 0.76 1.43 0.84 1.32 0.75 0.95 0.73 0.73 0.60 0.66
Depreciation 0.56 0.56 0.45 0.45 0.45 0.45 0.43 0.43 0.42 0.42 0.38 0.38 0.39
Profit before tax -1.50 -2.14 -1.01 -1.40 -2.06 -1.20 -1.52 -0.96 -0.83 -0.97 -0.03 -1.13 -1.47
Tax % 2.00% 22.90% 0.99% 5.71% 0.49% -2.50% 1.32% 1.04% 1.20% -1.03% -1,833.33% 1.77% 19.73%
-1.47 -1.64 -1.00 -1.32 -2.04 -1.22 -1.50 -0.94 -0.82 -0.97 -0.58 -1.10 -1.19
EPS in Rs -0.90 -1.01 -0.61 -0.81 -1.25 -0.75 -0.92 -0.58 -0.50 -0.59 -0.36 -0.67 -0.73
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
42.38 46.56 51.36 53.26 52.99 52.49 45.80 38.53 31.45 8.23 6.84 13.99 12.71
35.89 41.07 44.38 46.12 46.01 43.97 40.88 33.89 29.69 9.29 9.01 15.32 14.52
Operating Profit 6.49 5.49 6.98 7.14 6.98 8.52 4.92 4.64 1.76 -1.06 -2.17 -1.33 -1.81
OPM % 15.31% 11.79% 13.59% 13.41% 13.17% 16.23% 10.74% 12.04% 5.60% -12.88% -31.73% -9.51% -14.24%
-0.25 1.70 0.92 0.58 0.44 0.77 1.27 0.06 -0.51 0.97 2.05 2.50 2.50
Interest 2.08 2.54 3.15 4.39 6.14 6.13 5.94 5.28 4.34 3.72 3.74 3.75 2.72
Depreciation 0.59 0.64 0.81 2.87 3.13 3.17 3.18 3.22 2.92 2.31 1.79 1.69 1.57
Profit before tax 3.57 4.01 3.94 0.46 -1.85 -0.01 -2.93 -3.80 -6.01 -6.12 -5.65 -4.27 -3.60
Tax % 33.33% 34.41% 32.74% 71.74% -66.49% -16,800.00% 48.12% -0.26% 10.32% 8.99% 1.24% 0.70%
2.38 2.63 2.65 0.13 -3.08 -1.69 -1.52 -3.82 -5.39 -5.57 -5.58 -4.24 -3.84
EPS in Rs 1.46 1.61 1.62 0.08 -1.89 -1.04 -0.93 -2.34 -3.30 -3.42 -3.42 -2.60 -2.35
Dividend Payout % 20.56% 37.21% 43.08% 627.31% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -11%
5 Years: -21%
3 Years: -24%
TTM: -3%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 1%
TTM: 14%
Stock Price CAGR
10 Years: -17%
5 Years: -4%
3 Years: 16%
1 Year: 48%
Return on Equity
10 Years: -8%
5 Years: -22%
3 Years: -33%
Last Year: -47%

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 16.31 16.31 16.31 16.31 16.31 16.31 16.31 16.31 16.31 16.31 16.31 16.31 16.31
Reserves 19.91 21.32 22.91 21.64 18.23 16.54 15.03 11.21 5.82 0.25 -5.34 -9.58 -11.27
17.88 17.56 32.76 40.32 51.23 49.08 45.65 38.94 30.58 34.42 35.22 33.63 26.41
12.17 13.35 19.52 26.49 17.51 19.89 21.42 23.57 20.73 16.58 16.90 16.61 22.07
Total Liabilities 66.27 68.54 91.50 104.76 103.28 101.82 98.41 90.03 73.44 67.56 63.09 56.97 53.52
12.05 15.89 48.21 53.42 49.96 48.40 46.80 42.57 33.29 27.46 25.48 23.61 20.85
CWIP 1.16 3.20 0.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
53.06 49.45 42.41 51.34 53.32 53.42 51.61 47.46 40.15 40.10 37.61 33.36 32.67
Total Assets 66.27 68.54 91.50 104.76 103.28 101.82 98.41 90.03 73.44 67.56 63.09 56.97 53.52

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
0.43 5.95 7.13 2.73 -2.52 10.17 12.90 10.37 6.41 -0.03 6.28 1.13
-1.02 -6.52 -30.81 -7.65 0.23 -1.50 -1.56 0.38 5.27 2.31 0.16 0.10
21.87 -4.19 10.63 1.34 2.70 -9.06 -10.75 -11.53 -11.36 -1.85 -6.85 -1.36
Net Cash Flow 21.28 -4.76 -13.05 -3.58 0.42 -0.39 0.59 -0.78 0.31 0.43 -0.41 -0.14

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 1.03 0.94 0.92 0.89 4.34 7.65 5.42 14.87 28.20 158.77 113.13 52.18
Inventory Days 255.34 255.15 287.25 400.99 467.79 495.71 524.90 587.20 525.52 1,997.25 2,111.74 892.19
Days Payable 72.96 61.21 81.24 145.69 105.81 109.76 147.03 167.89 166.55 532.56 506.12 259.75
Cash Conversion Cycle 183.42 194.88 206.93 256.19 366.32 393.60 383.29 434.19 387.17 1,623.46 1,718.74 684.62
Working Capital Days 132.29 129.04 115.06 147.07 235.23 229.47 209.04 204.24 205.89 839.10 647.82 318.30
ROCE % 16.49% 12.92% 11.95% 6.46% 5.25% 7.20% 3.79% 2.96% -0.96% -2.24% -3.73% -0.95%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
60.77% 60.77% 60.77% 60.77% 60.77% 60.77% 60.77% 60.77% 60.77% 60.77% 60.77% 60.77%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.04% 0.00% 0.00% 0.00%
39.23% 39.23% 39.23% 39.23% 39.23% 39.23% 39.22% 39.21% 39.18% 39.23% 39.23% 39.23%
No. of Shareholders 1,7521,7831,8862,2712,7812,8202,8702,8872,8902,8582,8302,911

* 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