Odyssey Corporation Ltd

₹ 21.2 1.97%

25 Apr 4:01 p.m.

odysseycorp.in BSE: 531996

About

Incorporated in 1995, Odyssey Corporation Ltd does trading of goods, trading in shares, selling of film rights and consultancy^[1]

Key Points

Business Overview:^[1]^[2]
Company was engaged in corporate finance and advisory services. It used to be an NBFC but it submitted application to surrender NBFC license and the same is in process to receive approval from concerned authority. At present, it is into development, global sourcing, distribution, aiding local trading & production of manufacturing & processing services, financing, managing of business activities, etc.

Website BSE

Market Cap ₹ 159 Cr.
Current Price ₹ 21.2
High / Low ₹ 43.0 / 7.80
Stock P/E 108
Book Value ₹ 13.8
Dividend Yield 0.00 %
ROCE 4.58 %
ROE 4.53 %
Face Value ₹ 5.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Company is expected to give good quarter

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Promoter holding is low: 38.3%
Tax rate seems low
Company has a low return on equity of 5.21% over last 3 years.
Earnings include an other income of Rs.7.42 Cr.
Promoter holding has decreased over last 3 years: -5.28%
Working capital days have increased from 362 days to 578 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

Sector: Finance Industry: Finance & Investments

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
	20.13	18.86	25.88	17.51	17.61	13.18	8.41	10.41	5.50	8.30	1.06	0.28	13.87
	20.66	18.00	25.69	17.55	17.04	15.83	7.39	9.02	5.97	10.22	1.51	0.32	14.34
Operating Profit	-0.53	0.86	0.19	-0.04	0.57	-2.65	1.02	1.39	-0.47	-1.92	-0.45	-0.04	-0.47
OPM %	-2.63%	4.56%	0.73%	-0.23%	3.24%	-20.11%	12.13%	13.35%	-8.55%	-23.13%	-42.45%	-14.29%	-3.39%
	1.02	0.47	0.89	0.92	0.97	0.88	0.99	1.05	1.07	0.80	1.00	4.46	1.16
Interest	0.01	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.08	0.00	0.03	0.33
Depreciation	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.07	0.13	0.12	0.13
Profit before tax	0.43	1.28	1.02	0.82	1.48	-1.83	1.95	2.38	0.54	-1.27	0.42	4.27	0.23
Tax %	0.00%	0.78%	0.00%	1.22%	0.00%	2.19%	0.00%	0.00%	0.00%	3.94%	0.00%	6.32%	-13.04%
	0.43	1.27	1.02	0.80	1.49	-1.87	1.95	2.38	0.54	-1.32	0.41	3.99	0.26
EPS in Rs	0.05	0.14	0.11	0.09	0.16	-0.21	0.22	0.26	0.06	-0.15	0.05	0.45	0.02
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	2.57	-0.73	34.15	39.31	33.96	19.01	20.34	4.59	22.51	104.52	77.84	36.50	23.51
	4.41	1.48	38.38	43.42	31.28	19.32	35.69	1.79	19.44	98.28	76.12	32.62	26.39
Operating Profit	-1.84	-2.21	-4.23	-4.11	2.68	-0.31	-15.35	2.80	3.07	6.24	1.72	3.88	-2.88
OPM %	-71.60%		-12.39%	-10.46%	7.89%	-1.63%	-75.47%	61.00%	13.64%	5.97%	2.21%	10.63%	-12.25%
	1.03	1.66	3.95	5.73	0.00	0.10	2.91	0.01	5.67	0.04	0.01	0.03	7.42
Interest	0.01	0.01	0.00	0.00	0.03	0.03	0.01	0.00	0.03	0.04	0.04	0.10	0.44
Depreciation	0.10	0.10	0.15	0.05	0.08	0.10	0.12	0.13	0.20	0.21	0.20	0.21	0.45
Profit before tax	-0.92	-0.66	-0.43	1.57	2.57	-0.34	-12.57	2.68	8.51	6.03	1.49	3.60	3.65
Tax %	2.17%	-143.94%	-4.65%	6.37%	17.12%	2.94%	-0.08%	79.10%	25.85%	-0.33%	3.36%	1.11%
	-0.94	0.29	-0.41	1.47	2.13	-0.35	-12.57	0.56	6.32	6.05	1.44	3.56	3.34
EPS in Rs	-0.24	0.07	-0.10	0.37	0.54	-0.09	-3.19	0.14	1.60	1.53	0.37	0.91	0.37
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	%
5 Years:	12%
3 Years:	17%
TTM:	-37%

Compounded Profit Growth
10 Years:	25%
5 Years:	18%
3 Years:	-17%
TTM:	12%

Stock Price CAGR
10 Years:	18%
5 Years:	82%
3 Years:	42%
1 Year:	125%

Return on Equity
10 Years:	0%
5 Years:	5%
3 Years:	5%
Last Year:	5%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	19.70	19.70	19.70	19.70	19.70	19.70	19.70	19.70	19.70	19.70	19.70	19.70	19.70
Reserves	47.91	48.20	47.78	49.25	51.55	47.66	35.06	36.45	42.67	49.45	51.17	65.27	83.81
	0.07	1.68	6.98	0.12	0.30	0.32	0.09	0.28	1.68	0.41	1.85	2.67	8.79
	2.80	3.68	26.14	11.00	15.73	8.24	5.12	0.99	0.23	0.52	0.69	4.89	10.19
Total Liabilities	70.48	73.26	100.60	80.07	87.28	75.92	59.97	57.42	64.28	70.08	73.41	92.53	122.49
	0.56	0.34	0.20	0.35	0.68	0.78	0.73	0.60	1.58	1.20	1.00	3.94	3.70
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.60
Investments	9.53	2.86	6.56	4.52	5.16	1.34	1.47	1.76	1.69	4.32	4.70	28.09	53.97
	60.39	70.06	93.84	75.20	81.44	73.80	57.77	55.06	61.01	64.56	67.71	60.50	64.22
Total Assets	70.48	73.26	100.60	80.07	87.28	75.92	59.97	57.42	64.28	70.08	73.41	92.53	122.49

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	-1.87	-1.87	-2.66	-10.88	-7.33	-3.55	-3.49	-3.82	-3.56	-0.78	-0.75	8.54
	1.68	1.68	2.74	10.80	8.47	2.47	3.68	3.63	2.22	2.65	-1.20	-8.57
	-0.04	-0.04	0.00	0.00	-0.02	-0.01	-0.24	0.24	1.33	-1.30	1.40	0.71
Net Cash Flow	-0.23	-0.23	0.07	-0.08	1.11	-1.09	-0.05	0.04	-0.02	0.57	-0.56	0.68

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	768.35	-2,735.00	246.47	0.00	104.79	81.22	75.91	47.71	34.86	5.80	14.40	7.30
Inventory Days	97.80	53.16	5.99	53.76	31.00	91.92	13.17	44.92	58.49	30.06	25.58	16.66
Days Payable	275.26	1,070.19	338.55	116.66	214.67	197.29	99.91	432.38	1.19	0.26	0.15	0.25
Cash Conversion Cycle	590.89	-3,752.04	-86.08	-62.89	-78.88	-24.15	-10.83	-339.75	92.16	35.60	39.83	23.72
Working Capital Days	4,368.64	19,905.00	491.44	403.07	482.37	865.94	845.74	4,000.69	969.50	218.96	288.33	578.30
ROCE %	0.16%	-2.04%	-6.05%	-5.80%	3.70%	-0.45%	-20.50%	4.82%	14.16%	9.27%	2.15%	4.58%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	43.55%	43.55%	43.55%	43.55%	43.55%	43.55%	43.55%	45.56%	46.26%	46.26%	38.27%	38.27%
	0.25%	0.25%	0.25%	0.25%	0.25%	0.25%	0.25%	0.25%	0.25%	0.25%	0.00%	0.00%
	56.20%	56.21%	56.19%	56.19%	56.19%	56.20%	56.20%	54.18%	53.49%	53.48%	61.73%	61.72%
No. of Shareholders	4,923	4,559	4,471	4,493	4,352	4,623	4,749	6,349	6,217	5,597	5,608	5,647

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	42.54%	44.66%	44.66%	43.94%	43.94%	43.55%	43.55%	45.56%	38.27%
	0.00%	0.18%	0.00%	0.00%	0.00%	0.25%	0.25%	0.25%	0.00%
	4.17%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	53.29%	55.16%	55.34%	56.06%	56.06%	56.20%	56.19%	54.18%	61.72%
No. of Shareholders	1,515	1,619	1,581	1,597	1,669	4,759	4,493	6,349	5,647

* 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

Announcements

All

Odyssey Corporation Ltd

Odyssey Corporation Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports