Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Odyssey Corp
Join Channel
Consolidated Standalone

Odyssey Corp

₹9.2 -0.5 | 5%

Market Cap ₹36 Cr.

Stock P/E 23.5

P/B 0.5

Current Price ₹9.2

Book Value ₹ 19.2

Face Value 5

52W High ₹12.6

Dividend Yield 0%

52W Low ₹ 5.2

Edit Ratio

Odyssey Corp Research see more...

Overview Inc. Year: 1995Industry: Finance - Investment

Odyssey Corp Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Odyssey Corp Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 20 19 26 18 18 13 8 10 5 8
Other Income 1 0 1 1 1 1 1 1 1 1
Total Income 21 19 27 18 19 14 9 11 7 9
Total Expenditure 21 18 26 18 17 16 7 9 6 10
Operating Profit 0 1 1 1 2 -2 2 2 1 -1
Interest 0 -0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 1 1 1 1 -2 2 2 1 -1
Provision for Tax 0 0 0 0 -0 0 -0 -0 -0 0
Profit After Tax 0 1 1 1 1 -2 2 2 1 -1
Adjustments -0 -1 -1 -0 -1 1 -1 -1 -0 1
Profit After Adjustments 0 1 0 0 1 -1 1 1 0 -1
Adjusted Earnings Per Share 0 0.1 0.1 0.1 0.2 -0.2 0.2 0.3 0.1 -0.2

Odyssey Corp Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 3 1 28 30 25 15 16 1 19 100 74 31
Other Income 2 4 7 9 9 4 7 4 9 4 4 4
Total Income 5 5 34 39 34 19 23 5 28 105 78 36
Total Expenditure 6 5 34 38 31 19 36 2 19 98 76 32
Operating Profit -1 -1 -0 2 3 -0 -12 3 9 6 2 4
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -1 -1 -0 2 3 -0 -13 3 9 6 1 4
Provision for Tax 0 -1 -0 0 0 0 -0 2 2 -0 0 0
Profit After Tax -1 0 -0 1 2 -0 -13 1 6 6 1 4
Adjustments 0 0 0 0 0 0 -0 -0 -0 -0 0 -1
Profit After Adjustments -1 0 -0 1 2 -0 -13 1 6 6 1 1
Adjusted Earnings Per Share -0.2 0.1 -0.1 0.4 0.5 -0.1 -3.2 0.1 1.6 1.5 0.4 0.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -26% 320% 38% 38%
Operating Profit CAGR -67% -13% 0% 0%
PAT CAGR -83% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 27% 77% 35% 3%
ROE Average 2% 7% 0% 1%
ROCE Average 2% 8% 2% 1%

Odyssey Corp Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 68 68 67 69 71 67 55 56 62 69 71
Minority's Interest -0 -0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 2 0 0
Other Non-Current Liabilities -2 -3 -3 -3 -2 -3 -3 -1 -1 -1 -1
Total Current Liabilities 3 5 33 11 17 8 5 1 0 1 2
Total Liabilities 69 71 98 78 86 73 57 57 63 69 73
Fixed Assets 1 0 0 0 1 1 1 1 2 1 1
Other Non-Current Assets 35 27 26 23 24 19 4 5 2 4 10
Total Current Assets 34 44 72 54 62 54 52 51 60 64 62
Total Assets 69 71 98 78 86 73 57 57 63 69 73

Odyssey Corp Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 0 0 0 0 0 1 0 0 0 0 1
Cash Flow from Operating Activities -2 -9 -3 -11 -7 -4 -4 -4 -4 -1 -1
Cash Flow from Investing Activities 2 9 3 11 8 2 4 4 2 3 -1
Cash Flow from Financing Activities -0 -0 -0 -0 -0 -0 -0 0 1 -1 1
Net Cash Inflow / Outflow -0 -0 0 -0 1 -1 -0 0 -0 1 -1
Closing Cash & Cash Equivalent 0 0 0 0 1 0 0 0 0 1 0

Odyssey Corp Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) -0.24 0.07 -0.1 0.37 0.54 -0.09 -3.19 0.14 1.6 1.53 0.37
CEPS(Rs) -0.21 0.1 -0.06 0.39 0.56 -0.06 -3.16 0.18 1.65 1.59 0.42
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 17.15 17.23 17.13 17.5 18.04 17.1 13.9 14.25 15.83 17.55 17.99
Core EBITDA Margin(%) -127.02 -798.25 -24.72 -24.26 -27.23 -27.58 -119.06 -231.65 -1.94 1.85 -2.6
EBIT Margin(%) -35.19 -113.3 -1.56 5.17 10.52 -2.07 -77.1 495.45 44.82 6.05 2.07
Pre Tax Margin(%) -35.7 -114.79 -1.56 5.16 10.41 -2.24 -77.18 494.91 44.66 6.01 2.02
PAT Margin (%) -36.64 49.47 -1.48 4.84 8.63 -2.32 -77.13 103.21 33.15 6.03 1.94
Cash Profit Margin (%) -32.79 66.26 -0.92 5.02 8.95 -1.65 -76.37 127.84 34.19 6.24 2.21
ROA(%) -1.34 0.41 -0.48 1.67 2.6 -0.44 -19.3 0.98 10.55 9.11 2.03
ROE(%) -1.39 0.42 -0.6 2.15 3.04 -0.51 -20.59 1.01 10.67 9.2 2.06
ROCE(%) -1.33 -0.95 -0.6 2.19 3.69 -0.45 -20.51 4.81 14.19 9.08 2.16
Receivable days 777.09 3460.17 188.5 138.73 72.18 168.39 94.64 1628.49 26.29 6.92 11.63
Inventory Days 182.03 357.07 4.06 31.8 52.36 72.38 49.37 247.05 29.09 19.91 32.47
Payable days 252.93 1016.5 188.94 202.92 180.48 290.72 131.65 1588.74 8.23 0.23 0.22
PER(x) 0 203.55 0 6.6 5.56 0 0 0 0.88 4.68 18.98
Price/Book(x) 2.4 0.86 0.23 0.14 0.17 0.08 0.13 0 0.09 0.41 0.39
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 63.05 105.03 0.81 0.32 0.44 0.38 0.43 36.83 0.37 0.28 0.39
EV/Core EBITDA(x) -201.11 -108.84 -80.17 6.04 4.1 -26.77 -0.56 7.08 0.82 4.47 16.84
Net Sales Growth(%) -90.23 -77.69 4709.95 9.81 -18.75 -38.56 7.61 -96.68 3427.04 425.82 -26
EBIT Growth(%) 67.26 28.16 33.9 464.73 65.32 -112.09 -3907.55 121.32 219.08 -29.01 -74.73
PAT Growth(%) 52.66 130.13 -243.59 460.27 44.67 -116.49 -3483.95 104.44 1032.94 -4.34 -76.15
EPS Growth(%) 52.81 130.73 -239.72 465.82 44.34 -116.43 -3497.31 104.43 1028.2 -3.98 -76.12
Debt/Equity(x) 0 0.02 0.1 0 0 0 0 0 0.03 0.01 0.03
Current Ratio(x) 11.83 8.11 2.18 4.93 3.69 6.33 10.08 50.88 206.2 108.87 27.84
Quick Ratio(x) 11.49 8.08 2.17 4.51 3.55 5.89 9.95 50.79 196.06 95.26 25.51
Interest Cover(x) -68.99 -76.09 -483.17 501.28 94.96 -12.44 -935.55 914 270.44 164.41 40.24
Total Debt/Mcap(x) 0 0.03 0.45 0.01 0.03 0.06 0.01 0 0.3 0.01 0.07

Odyssey Corp Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 43.94 43.55 43.55 43.55 43.55 43.55 43.55 43.55 43.55 45.56
FII 0 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25
DII 0 0 0 0 0 0 0 0 0 0
Public 56.06 56.2 56.2 56.2 56.2 56.2 56.2 56.2 56.2 54.19
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.5 times its book value
  • Debtor days have improved from 0.23 to 0.22days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 45.56%.
  • Company has a low return on equity of 7% over the 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.

Odyssey Corp News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!