OSIA Hyper Retail Peer Comparison

NSE: OSIAHYPER

₹2.50

₹-0.11 (-4.21%)

As on 28-Aug-2026IST

Market cap

₹44 Cr

Revenue (TTM)

₹1,423 Cr

P/E Ratio

2.5

P/B Ratio

0.1

Div. Yield

0 %

Edit

	OSIA Hyper Retail	Aditya Cons	Vishal Mega Mart	BN Agrochem	Vadilal Ent
Market cap (₹ Cr)	44	46	50,479	2,217	967
Revenue (₹ Cr)	1,423	91	13,493	928	1,404
Net Profit (₹ Cr)	17.98	-2.13	891.92	17.07	13.65
Net Margin (%)	1.26	-2.31	6.56	1.82	0.97
RoE (%)	4.36	-10.87	12.46	3.75	32.03
Price to Earnings	2.46	--	56.60	129.88	70.86
Price-To-Book	0.10	2.48	6.62	4.72	17.15

Income Statement (₹ Cr)

	OSIA Hyper Retail	Aditya Cons	Vishal Mega Mart	BN Agrochem	Vadilal Ent
Operating Revenue	1,422.80	97.41	10,716.35	299.41	1,119.04
Total Income	1,427.69	98.17	10,774.90	367.22	1,125.18
Total Expenditure	1,366.12	99.80	9,155.09	336.62	1,095.29
EBITDA	56.68	-2.39	1,561.26	-37.21	23.75
Depreciation	11.03	1.61	590.24	0.14	16.13
EBIT	45.66	-3.99	971.02	-37.35	7.62
Interest	26.97	0.59	180.28	8.81	6.14
Other Income	4.89	0.76	58.56	67.82	6.14
Exceptional Items	0.00	--	--	--	--
Profit before Tax	23.57	-3.82	849.29	21.66	7.62
Provision for Tax	5.59	0.02	217.33	1.91	1.89
Profit after Tax	17.98	-3.83	631.97	19.76	5.73

	OSIA Hyper Retail	Aditya Cons	Vishal Mega Mart	BN Agrochem	Vadilal Ent
Shareholder's Funds	431.67	20.69	6,401.30	391.42	22.27
Minority Interest	0.00	--	--	--	--
Non-Current Liabilities	216.86	0.65	1,288.69	43.96	28.69
Current Liabilities	223.82	15.41	2,332.98	226.60	229.19
Total Liabilities	839.10	36.75	10,254.28	662.05	283.65

	OSIA Hyper Retail	Aditya Cons	Vishal Mega Mart	BN Agrochem	Vadilal Ent
Non-Current Assets	75.66	9.87	6,921.22	363.57	140.97
Current Assets	796.70	26.88	3,101.76	298.41	139.18
Total Assets	839.10	36.75	10,254.28	662.05	283.65
Total Debt*	190.53	5.46	0.00	81.85	45.24
Net Current Assets	572.88	11.47	768.78	71.81	-90.01
Contingent Liabilities	3.99	--	82.39	--	5.54

	OSIA Hyper Retail	Aditya Cons	Vishal Mega Mart	BN Agrochem	Vadilal Ent
Cash From Operating Activities	-230.48	3.23	1,399.07	-31.27	32.10
Cash Flow from Investing Activities	-7.45	0.40	-610.50	-290.39	-39.43
Cash from Financing Activities	201.07	-1.36	-478.57	328.04	12.77
Net Cash Inflow / Outflow	-36.87	2.27	310.00	6.38	5.44

	OSIA Hyper Retail	Aditya Cons	Vishal Mega Mart	BN Agrochem	Vadilal Ent
ROCE (%)	14.72	-11.33	17.13	11.17	24.68
ROE (%)	4.36	-16.95	10.62	10.19	28.42
ROA (%)	2.42	-9.99	6.84	5.38	2.26
EBIT Margin (%)	3.21	-1.67	15.12	10.22	2.67
Net Margin (%)	1.26	-3.90	5.87	5.38	0.51
Cash Profit Margin (%)	0.00	-2.29	11.41	6.64	1.79

	OSIA Hyper Retail	Aditya Cons	Vishal Mega Mart	BN Agrochem	Vadilal Ent
Revenue Growth (%)	1.66	4.33	20.25	4,124.13	12.00
EBIT Growth (%)	-33.50	-1,172.02	23.83	1,093.01	15.18
Net Profit Growth (%)	-24.06	-24.80	36.81	732.18	-23.70
EPS Growth (%)	-44.15	-24.80	34.17	167.05	-23.70
Book Value Growth (%)	54.62	-15.62	13.61	10,739.50	23.31

	OSIA Hyper Retail	Aditya Cons	Vishal Mega Mart	BN Agrochem	Vadilal Ent
Price / Earnings	2.46	0.00	75.80	52.04	151.30
Price / Book Value	0.10	2.43	7.57	2.75	38.93
Dividend Yield (%)	0.00	0.00	0.00	0.00	0.01
EV/EBITDA	4.02	-27.25	29.29	37.66	29.77
Market Cap (₹ Cr)	408.44	50.38	47,905.28	1,077.44	866.92

	OSIA Hyper Retail	Aditya Cons	Vishal Mega Mart	BN Agrochem	Vadilal Ent
Debt to Equity	0.17	0.26	0.00	0.21	2.03
Short term debt to equity ratio	0.25	0.26	--	0.10	0.01
Current Ratio	3.56	1.74	1.33	1.32	0.61
Quick Ratio	1.39	0.89	0.54	1.32	0.43
Interest Coverage	1.87	-5.49	5.71	3.46	2.24

	OSIA Hyper Retail	Aditya Cons	Vishal Mega Mart	BN Agrochem	Vadilal Ent
Debtors to sales (%)	12.70	0.27	0.62	96.41	5.34
Asset Turnover	1.92	2.54	1.16	0.82	4.80
Receivable days	28.81	1.64	1.67	351.90	16.13
Inventory Days	96.30	49.19	56.46	0.00	13.42
Payable days	26.53	43.31	64.26	110.92	38.66
Cash Conversion Cycle	98.58	7.51	-6.13	240.98	-9.11

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.