Osia Hyper Retail Ltd
₹ 28.4
4.98%
12 Sep
- close price
- Market Cap ₹ 468 Cr.
- Current Price ₹ 28.4
- High / Low ₹ 50.4 / 11.3
- Stock P/E 22.4
- Book Value ₹ 23.8
- Dividend Yield 0.00 %
- ROCE 14.9 %
- ROE 6.60 %
- Face Value ₹ 1.00
Pros
- Stock is trading at 1.19 times its book value
- Company has delivered good profit growth of 18.5% CAGR over last 5 years
- Company's median sales growth is 48.8% 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 8.57% over last 3 years.
- Debtor days have increased from 27.8 to 40.2 days.
- Company's cost of borrowing seems high
- Promoter holding has decreased over last 3 years: -10.6%
- Working capital days have increased from 93.9 days to 136 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
Consumer Discretionary Consumer Services Retailing Diversified Retail
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2014 6m | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0 | 19 | 53 | 95 | 141 | 230 | 341 | 316 | 590 | 732 | 1,143 | 1,427 | 1,429 | |
0 | 19 | 51 | 92 | 130 | 214 | 326 | 300 | 565 | 693 | 1,076 | 1,355 | 1,359 | |
Operating Profit | 0 | 0 | 2 | 4 | 11 | 17 | 16 | 16 | 25 | 39 | 67 | 72 | 70 |
OPM % | 0% | 2% | 4% | 4% | 8% | 7% | 5% | 5% | 4% | 5% | 6% | 5% | 5% |
0 | 0 | 0 | 0 | 1 | 1 | 3 | 1 | 2 | 5 | 6 | 6 | 6 | |
Interest | 0 | 0 | 1 | 2 | 2 | 4 | 3 | 6 | 9 | 22 | 34 | 41 | 38 |
Depreciation | 0 | 0 | 1 | 1 | 1 | 2 | 3 | 4 | 6 | 8 | 10 | 11 | 11 |
Profit before tax | 0 | 0 | 1 | 1 | 8 | 12 | 12 | 8 | 12 | 13 | 29 | 26 | 26 |
Tax % | 25% | 31% | 38% | 31% | 30% | 30% | 31% | 27% | 29% | 37% | 24% | ||
0 | 0 | 0 | 1 | 6 | 8 | 8 | 5 | 9 | 10 | 18 | 20 | 21 | |
EPS in Rs | 0.00 | 0.04 | 0.15 | 0.29 | 0.94 | 1.16 | 0.89 | 0.57 | 0.95 | 0.92 | 1.38 | 1.19 | 1.45 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 54% |
5 Years: | 33% |
3 Years: | 34% |
TTM: | 13% |
Compounded Profit Growth | |
---|---|
10 Years: | 69% |
5 Years: | 19% |
3 Years: | 27% |
TTM: | -2% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 14% |
3 Years: | -4% |
1 Year: | -31% |
Return on Equity | |
---|---|
10 Years: | 11% |
5 Years: | 9% |
3 Years: | 9% |
Last Year: | 7% |
Balance Sheet
Figures in Rs. Crores
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 | 0.01 | 2 | 2 | 2 | 4 | 4 | 6 | 6 | 6 | 10 | 13 | 16 |
Reserves | 0 | 0 | 0 | 4 | 16 | 24 | 71 | 76 | 85 | 103 | 186 | 376 |
0 | 1 | 12 | 20 | 23 | 42 | 35 | 52 | 78 | 124 | 124 | 182 | |
0 | 3 | 12 | 24 | 35 | 66 | 92 | 127 | 212 | 198 | 224 | 265 | |
Total Liabilities | 0 | 6 | 27 | 50 | 78 | 137 | 204 | 262 | 381 | 435 | 548 | 839 |
0 | 1 | 6 | 8 | 20 | 25 | 25 | 35 | 54 | 65 | 72 | 68 | |
CWIP | 0 | 0 | 0 | 7 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 5 | 20 | 34 | 57 | 112 | 179 | 227 | 328 | 370 | 476 | 771 | |
Total Assets | 0 | 6 | 27 | 50 | 78 | 137 | 204 | 262 | 381 | 435 | 548 | 839 |
Cash Flows
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0 | 0 | -3 | 2 | 3 | 3 | -13 | -7 | 8 | 0 | 9 | -230 | |
0 | 0 | -6 | -10 | -9 | -8 | -7 | -14 | -25 | -20 | -17 | -7 | |
0 | 0 | 11 | 8 | 7 | 5 | 22 | 21 | 15 | 35 | 34 | 201 | |
Net Cash Flow | 0 | 0 | 1 | 0 | 1 | -1 | 2 | -0 | -2 | 15 | 26 | -37 |
Ratios
Figures in Rs. Crores
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 | 0 | 2 | 1 | 2 | 1 | 3 | 2 | 32 | 26 | 21 | 22 | 40 |
Inventory Days | 0 | 83 | 154 | 144 | 171 | 200 | 207 | 248 | 185 | 173 | 107 | 139 |
Days Payable | 69 | 98 | 102 | 107 | 122 | 115 | 138 | 97 | 52 | 37 | 25 | |
Cash Conversion Cycle | 0 | 15 | 57 | 44 | 65 | 81 | 94 | 141 | 114 | 142 | 92 | 154 |
Working Capital Days | 9 | 13 | 6 | 1 | 17 | 29 | 48 | 77 | 89 | 81 | 65 | 136 |
ROCE % | 26% | 16% | 16% | 30% | 28% | 16% | 11% | 14% | 18% | 22% | 15% |
Documents
Announcements
-
Copy of Newspaper Publication
10 September 2025 - AGM on 30 Sep 2025 in Ahmedabad; notice published 09 Sep; e-voting 27–29 Sep; cut-off 23 Sep.
-
Shareholders meeting
10 September 2025 - Annual Report and AGM on 30 Sep 2025; e-voting 27–29 Sep; FY25 revenue Rs142,712.67 lakh, PAT Rs1,951.53 lakh
-
Copy of Newspaper Publication
2 September 2025 - Notice of EGM, e-voting details, cut-off date and book closure published August 31, 2025.
-
Change in Auditors
2 September 2025 - Appointed M/s. Bhumika Ranpura & Associates as secretarial auditor for FY 2024-25 on 30-Aug-2025.
-
Shareholders meeting
30 August 2025 - EGM Sept 22, 2025: increase authorised capital to Rs500 crore; QIP Rs200 crore; preferential Rs100 crore; warrants Rs350 crore.
Business Overview:[1]
OHL is a retail chain network in Gujarat and Jhansi. It works on a 50:50 split between food and non-food division. Company offers 3 Lac+ wide range of products from apparel to
general merchandise like FMCG, plastics, home and decor, handloom and handicrafts, crockery, cutlery, home appliances, home & kitchenware,
innerwear & lingerie, toys, bags and luggage, stationary, furniture, etc.