equitymaster.comFalseFalseOLYMPIA INDUSTRIES |
|
Price History |
Price | Rs | 44.2 | | % ch | % | 2.2 |
Mkt Cap | Rs m | 266 | | No. of
shares | m | 6.02 |
Vol | '000 | 2.0 | | % ch week | % | -3.4 |
P/E | X | 28.7 | | % ch 1-mth | % | -25.4 |
P/CF | X | 12.7 | | % ch 12-mth | % | -49.9 |
EPS (TTM) | Rs | 1.5 | | 52 week H/L | Rs | 117.5/42.3 |
(As on Mar 28, 2024 03:31:00 PM) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 123 | 25 | 59 | 62 | 158 |
Low | Rs | 23 | 9 | 7 | 22 | 31 |
Sales per share (Unadj.) | Rs | 212.1 | 220.8 | 231.7 | 541.2 | 627.8 |
Earnings per share (Unadj.) | Rs | 2.3 | 0.6 | 0.3 | 0.9 | 1.6 |
Diluted earnings per share | Rs | 2.3 | 0.6 | 0.3 | 0.9 | 1.6 |
Cash flow per share (Unadj.) | Rs | 3.7 | 2.0 | 1.9 | 2.2 | 3.5 |
Dividends per share (Unadj.) | Rs | 0 | 0 | 0 | 0 | 0 |
Adj. dividends per share | Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Avg Dividend yield | % | 0 | 0 | 0 | 0 | 0 |
Book value per share (Unadj.) | Rs | 81.4 | 81.9 | 82.3 | 83.3 | 85.0 |
Adj. book value per share | Rs | 81.4 | 81.9 | 82.3 | 83.3 | 85.0 |
Shares outstanding (eoy) | m | 6.02 | 6.02 | 6.02 | 6.02 | 6.02 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 |
Avg P/E ratio | x | 31.4 | 30.1 | 97.6 | 49.2 | 57.6 |
P/CF ratio (eoy) | x | 19.5 | 8.3 | 17.2 | 18.9 | 27.2 |
Price / Book Value ratio | x | 0.9 | 0.2 | 0.4 | 0.5 | 1.1 |
Dividend payout | % | 0 | 0 | 0 | 0 | 0 |
Avg Mkt Cap | Rs m | 440 | 102 | 198 | 253 | 568 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 96 | 100 | 74 | 76 | 73 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 1,277 | 1,329 | 1,395 | 3,258 | 3,780 |
Other income | Rs m | 51 | 49 | 9 | 7 | 5 |
Total revenues | Rs m | 1,328 | 1,378 | 1,403 | 3,265 | 3,784 |
Gross profit | Rs m | 4 | -12 | 25 | 38 | 52 |
Depreciation | Rs m | 9 | 9 | 9 | 8 | 11 |
Interest | Rs m | 26 | 23 | 21 | 22 | 33 |
Profit before tax | Rs m | 20 | 6 | 3 | 14 | 13 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 6 | 2 | 1 | 9 | 3 |
Profit after tax | Rs m | 14 | 3 | 2 | 5 | 10 |
Gross profit margin | % | 0.3 | -0.9 | 1.8 | 1.2 | 1.4 |
Effective tax rate | % | 30.1 | 39.0 | 32.0 | 64.2 | 23.4 |
Net profit margin | % | 1.1 | 0.3 | 0.1 | 0.2 | 0.3 |
BALANCE SHEET DATA |
Current assets | Rs m | 615 | 593 | 739 | 1,121 | 1,137 |
Current liabilities | Rs m | 317 | 291 | 382 | 747 | 741 |
Net working cap to sales | % | 23.4 | 22.7 | 25.6 | 11.5 | 10.5 |
Current ratio | x | 1.9 | 2.0 | 1.9 | 1.5 | 1.5 |
Inventory Days | Days | 11 | 12 | 7 | 2 | 2 |
Debtors Days | Days | 65,242,288 | 63,339,649 | 591 | 535 | 282 |
Net fixed assets | Rs m | 198 | 199 | 178 | 173 | 159 |
Share capital | Rs m | 60 | 60 | 60 | 60 | 60 |
"Free" reserves | Rs m | 430 | 433 | 436 | 441 | 452 |
Net worth | Rs m | 490 | 493 | 496 | 502 | 512 |
Long term debt | Rs m | 0 | 0 | 33 | 35 | 34 |
Total assets | Rs m | 813 | 792 | 917 | 1,294 | 1,296 |
Interest coverage | x | 1.8 | 1.2 | 1.1 | 1.6 | 1.4 |
Debt to equity ratio | x | 0 | 0 | 0.1 | 0.1 | 0.1 |
Sales to assets ratio | x | 1.6 | 1.7 | 1.5 | 2.5 | 2.9 |
Return on assets | % | 4.9 | 3.3 | 2.5 | 2.1 | 3.3 |
Return on equity | % | 2.9 | 0.7 | 0.4 | 1.0 | 1.9 |
Return on capital | % | 9.4 | 5.8 | 4.5 | 6.8 | 8.4 |
Exports to sales | % | 0 | 0 | 0 | 0 | 0 |
Imports to sales | % | 0.4 | 0.6 | 0.7 | 0.9 | 1.0 |
Exports (fob) | Rs m | 0 | 0 | 0 | 0 | 0 |
Imports (cif) | Rs m | 5 | 8 | 10 | 28 | 38 |
Fx inflow | Rs m | 0 | 0 | 0 | 8 | 18 |
Fx outflow | Rs m | 5 | 8 | 10 | 28 | 38 |
Net fx | Rs m | -5 | -8 | -10 | -20 | -20 |
CASH FLOW |
From Operations | Rs m | 21 | 81 | -30 | -15 | -116 |
From Investments | Rs m | 1 | 1 | -3 | -4 | -0 |
From Financial Activity | Rs m | -24 | -81 | 32 | 19 | 117 |
Net Cashflow | Rs m | -2 | -0 | -0 | -0 | 0 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 71.9% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 0.1% |
FIIs: | 0.0% |
ADR/GDR: | 0.0% |
Free float: | 28.1% |
Shareholders: | 15,099 |
Pledged promoter(s) holding: | 7.7% |
|
Company Information |
REGD OFF: | C 205 Synthofine Industrial Estate, Behind Virwani Industrial Estate, Goregaon (East), Mumbai - 400063 |
E-MAIL: | info@olympiaindustriesltd.com |
WEB: | www.olympiaindustriesltd.com |
TELEPHONE: | 022-42026868 |
FAX: | |
SECTOR: | RETAIL |
GROUP: | Private sector |
TR AGENT: | Purva Shareregistry (India) Pvt Ltd, Gala No 9, Shiv Shakti Industrial Estate Sitaram Mill Comp., J R Boricha Marg Lower Parel [E] |
CHM: | Navin Pansari |
COMP SEC: | Radhika Jharolla |
YEAR OF INC: | 1987 |
BSE CODE: | 521105 |
FV (Rs): | 10 |
DIV YIELD (%): | - |