OLYMPIC OIL INDUSTRIES LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 59.22 INR | 0.00% |
|
+22.18% | +237.82% |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 395.3 | 122.7 | 114.2 | 179.8 | 100.5 | 67.67 |
| Enterprise Value (EV) 1 | -2,907 | 1,132 | 1,212 | 1,249 | 1,169 | 1,137 |
| P/E ratio | 20.8 x | -0.25 x | -1.13 x | 105 x | -26.8 x | -14.4 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.03 x | 0.71 x | - | - | - | - |
| EV / Revenue | -0.24 x | 6.55 x | - | - | - | - |
| EV / EBITDA | -30.5 x | -2.73 x | -102 x | -559 x | -330 x | -253 x |
| EV / FCF | 1.43 x | -0.28 x | -23.9 x | 50.2 x | 559 x | 729 x |
| FCF Yield | 69.9% | -355% | -4.18% | 1.99% | 0.18% | 0.14% |
| Price to Book | 1.03 x | -1.1 x | -0.54 x | -0.85 x | -0.47 x | -0.31 x |
| Nbr of stocks (in thousands) | 2,854 | 2,854 | 2,854 | 2,854 | 2,854 | 2,854 |
| Reference price 2 | 138.5 | 43.00 | 40.00 | 63.00 | 35.20 | 23.71 |
| Announcement Date | 9/4/18 | 9/5/19 | 12/5/20 | 9/3/21 | 9/2/22 | 9/8/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 12,337 | 172.8 | - | - | - | - |
| EBITDA 1 | 95.36 | -414.5 | -11.86 | -2.233 | -3.541 | -4.485 |
| EBIT 1 | 93.86 | -415.5 | -12.59 | -2.659 | -3.757 | -4.622 |
| Operating Margin | 0.76% | -240.41% | - | - | - | - |
| Earnings before Tax (EBT) 1 | 27.93 | -494.7 | -99.86 | 2.929 | -3.752 | -4.483 |
| Net income 1 | 19.01 | -497.1 | -100.6 | 1.704 | -3.752 | -4.689 |
| Net margin | 0.15% | -287.57% | - | - | - | - |
| EPS 2 | 6.660 | -174.2 | -35.26 | 0.5972 | -1.315 | -1.643 |
| Free Cash Flow 1 | -2,032 | -4,020 | -50.64 | 24.88 | 2.092 | 1.558 |
| FCF margin | -16.47% | -2,325.97% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | 1,459.77% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 9/4/18 | 9/5/19 | 12/5/20 | 9/3/21 | 9/2/22 | 9/8/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 1,010 | 1,098 | 1,069 | 1,069 | 1,069 |
| Net Cash position 1 | 3,302 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | -2.436 x | -92.61 x | -479 x | -301.9 x | -238.3 x |
| Free Cash Flow 1 | -2,032 | -4,020 | -50.6 | 24.9 | 2.09 | 1.56 |
| ROE (net income / shareholders' equity) | 5.06% | -363% | 62.1% | -0.81% | 1.77% | 2.16% |
| ROA (Net income/ Total Assets) | 0.69% | -4.44% | -0.21% | -0.05% | -0.06% | -0.08% |
| Assets 1 | 2,772 | 11,193 | 47,535 | -3,788 | 5,871 | 5,958 |
| Book Value Per Share 2 | 135.0 | -39.20 | -74.40 | -73.80 | -75.10 | -76.80 |
| Cash Flow per Share 2 | 1,308 | 2.510 | 1.540 | 2.160 | 1.140 | 1.120 |
| Capex 1 | 0.2 | - | 0.01 | - | - | - |
| Capex / Sales | 0% | - | - | - | - | - |
| Announcement Date | 9/4/18 | 9/5/19 | 12/5/20 | 9/3/21 | 9/2/22 | 9/8/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +237.82% | 2.03M | |
| +28.11% | 6.96B | |
| +0.22% | 6.59B | |
| +2.54% | 5.33B | |
| +1.92% | 2.5B | |
| +45.17% | 2.29B | |
| -2.10% | 1.63B | |
| +13.52% | 1.01B | |
| +14.88% | 883M | |
| -13.17% | 736M |
- Stock Market
- Equities
- OLYOI6 Stock
- Financials Olympic Oil Industries Limited
