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

  • Home
  • /
  • Olympic Cards
Join Channel
Consolidated Standalone

Olympic Cards

₹3.4 0.2 | 5%

Market Cap ₹5 Cr.

Stock P/E -1.5

P/B 1.4

Current Price ₹3.4

Book Value ₹ 2.4

Face Value 10

52W High ₹5.1

Dividend Yield 0%

52W Low ₹ 2.4

Edit Ratio

Olympic Cards Research see more...

Overview Inc. Year: 1992Industry: Printing And Publishing

Olympic Cards Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Olympic Cards Quarterly Results

#(Fig in Cr.) Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Jun 2023 Sep 2023 Dec 2023
Net Sales 1 1 2 3 4 4 3 3 3 3
Other Income 1 1 1 1 1 1 1 2 0 0
Total Income 1 2 3 3 4 4 4 5 3 3
Total Expenditure 1 2 3 3 4 4 3 3 4 3
Operating Profit 0 -0 -0 0 0 0 1 1 -0 -0
Interest 1 1 1 1 1 1 1 1 1 1
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 -1 -1 -2 -1 -2 -1 -1 -0 -1 -1
Provision for Tax -0 -0 -0 0 -0 -0 -0 1 -0 -0
Profit After Tax -1 -1 -2 -1 -1 -1 -1 -1 -1 -1
Adjustments 0 0 0 0 0 0 0 -0 0 0
Profit After Adjustments -1 -1 -2 -1 -1 -1 -1 -1 -1 -1
Adjusted Earnings Per Share -0.6 -0.8 -1.3 -0.8 -0.9 -0.6 -0.5 -0.4 -0.7 -0.7

Olympic Cards 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 47 52 54 54 53 46 39 31 8 7 14 12
Other Income 2 1 1 0 1 1 1 2 2 2 3 3
Total Income 50 54 55 55 54 47 39 33 11 9 17 15
Total Expenditure 42 45 47 47 44 41 35 32 11 9 15 13
Operating Profit 8 8 8 7 9 6 5 1 -0 -0 1 2
Interest 3 3 4 6 6 6 5 4 4 4 4 4
Depreciation 1 1 3 3 3 3 3 3 2 2 2 0
Exceptional Income / Expenses -1 -1 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 4 4 0 -2 -0 -3 -4 -6 -6 -6 -4 -3
Provision for Tax 1 1 0 1 2 -1 0 -1 -1 -0 -0 1
Profit After Tax 3 3 0 -3 -2 -2 -4 -5 -6 -6 -4 -4
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 3 3 0 -3 -2 -2 -4 -5 -6 -6 -4 -4
Adjusted Earnings Per Share 1.6 1.6 0.1 -1.9 -1 -0.9 -2.3 -3.3 -3.4 -3.4 -2.6 -2.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 100% -23% -21% -11%
Operating Profit CAGR 0% 0% -30% -19%
PAT CAGR 0% 0% 0% NAN%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 7% 4% -10% -17%
ROE Average -48% -39% -30% -14%
ROCE Average -1% -3% -2% 3%

Olympic Cards 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 38 39 38 35 33 31 28 22 17 11 7
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 13 27 32 38 36 30 25 20 21 13 17
Other Non-Current Liabilities 1 2 3 4 6 5 5 3 3 3 2
Total Current Liabilities 16 23 32 26 26 32 32 29 27 36 31
Total Liabilities 69 91 105 103 102 98 90 73 68 63 57
Fixed Assets 19 48 53 50 48 47 43 33 27 25 24
Other Non-Current Assets 3 4 3 1 1 1 1 1 1 1 1
Total Current Assets 47 39 48 52 52 50 46 39 39 37 32
Total Assets 69 91 105 103 102 98 90 73 68 63 57

Olympic Cards 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 22 17 4 1 1 1 1 0 1 1 1
Cash Flow from Operating Activities 6 7 3 -3 10 13 10 6 -0 6 1
Cash Flow from Investing Activities -7 -31 -8 0 -2 -2 0 5 2 0 0
Cash Flow from Financing Activities -4 11 1 3 -9 -11 -12 -11 -2 -7 -1
Net Cash Inflow / Outflow -5 -13 -4 0 -0 1 -1 0 0 -0 -0
Closing Cash & Cash Equivalent 17 4 1 1 1 1 0 1 1 1 1

Olympic Cards 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) 1.61 1.63 0.08 -1.89 -1.03 -0.93 -2.34 -3.3 -3.42 -3.43 -2.6
CEPS(Rs) 2.01 2.12 1.84 0.03 0.91 1.02 -0.36 -1.51 -2 -2.33 -1.56
DPS(Rs) 0.6 0.7 0.5 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 23.08 24.05 23.27 21.18 20.14 19.21 16.87 13.57 10.15 6.73 4.13
Core EBITDA Margin(%) 11.56 13.33 13.12 12.86 15.9 10.71 10.3 -1.64 -29.28 -33.78 -10.33
EBIT Margin(%) 13.8 13.54 8.91 7.92 11.57 6.56 3.81 -5.33 -29.06 -27.99 -3.75
Pre Tax Margin(%) 8.45 7.52 0.85 -3.42 -0.02 -6.36 -9.84 -19.11 -74.24 -82.44 -30.53
PAT Margin (%) 5.54 5.06 0.25 -5.69 -3.19 -3.3 -9.87 -17.13 -67.55 -81.41 -30.3
Cash Profit Margin (%) 6.89 6.61 5.51 0.09 2.81 3.61 -1.53 -7.84 -39.5 -55.37 -18.2
ROA(%) 3.9 3.31 0.14 -2.96 -1.64 -1.52 -4.05 -6.59 -7.9 -8.55 -7.07
ROE(%) 7.12 6.9 0.35 -8.5 -5 -4.73 -12.97 -21.71 -28.79 -40.59 -47.92
ROCE(%) 11.99 11.15 6.47 5.23 7.29 3.79 2.05 -2.81 -4.62 -3.95 -1.21
Receivable days 0.94 0.87 0.86 2.55 5.97 7.08 10.64 23.22 132.96 151.55 53.73
Inventory Days 183.17 189.5 239.53 308.59 342.98 386.63 432.98 462.64 1545.84 1781.56 807.14
Payable days 68.17 74.66 123.48 137.62 120.01 145 184.63 180.61 614.21 549.69 252.31
PER(x) 36.7 16.97 250.7 0 0 0 0 0 0 0 0
Price/Book(x) 2.57 1.15 0.89 0.83 0.9 0.4 0.3 0.37 0.25 0.49 0.74
Dividend Yield(%) 1.01 2.54 2.41 0 0 0 0 0 0 0 0
EV/Net Sales(x) 2.04 1.41 1.35 1.46 1.48 1.24 1.21 1.21 4.54 5.82 2.72
EV/Core EBITDA(x) 12.59 8.76 9.53 10.63 8.42 9.22 9.99 30.56 -450.73 -299.15 32.57
Net Sales Growth(%) 9.99 10.34 4.03 -0.66 -2.37 -13 -15.91 -18.64 -73.79 -16.75 103.92
EBIT Growth(%) 16.07 8.22 -31.52 -11.7 42.63 -50.71 -51.15 -213.78 -42.97 19.81 72.71
PAT Growth(%) 10.51 0.82 -94.91 -2383.07 45.28 10.01 -151.48 -41.23 -3.33 -0.33 24.1
EPS Growth(%) 10.51 0.82 -94.91 -2383.03 45.28 10.01 -151.48 -41.23 -3.33 -0.33 24.1
Debt/Equity(x) 0.47 0.84 1.06 1.48 1.49 1.46 1.42 1.38 2.08 3.21 5
Current Ratio(x) 2.85 1.68 1.5 1.99 1.98 1.58 1.43 1.38 1.44 1 1.04
Quick Ratio(x) 1.34 0.41 0.2 0.1 0.09 0.08 0.08 0.13 0.19 0.1 0.11
Interest Cover(x) 2.58 2.25 1.11 0.7 1 0.51 0.28 -0.39 -0.64 -0.51 -0.14
Total Debt/Mcap(x) 0.18 0.73 1.19 1.8 1.65 3.64 4.69 3.72 8.44 6.54 6.74

Olympic Cards Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 60.77 60.77 60.77 60.77 60.77 60.77 60.77 60.77 60.77 60.77
FII 0 0 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0.04 0 0 0 0
Public 39.23 39.23 39.23 39.23 39.23 39.19 39.23 39.23 39.23 39.23
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 549.69 to 252.31days.

Cons

  • Company has a low return on equity of -39% 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.

Olympic Cards News

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!