Market cap
₹66 Cr
Revenue (TTM)
₹55 Cr
P/E Ratio
9.7
P/B Ratio
0.3
Div. Yield
0 %
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
66 | 27,509 | 10,949 | 5,537 | 1,548 |
Revenue (₹ Cr) |
55 | 14,344 | 1,782 | 2,092 | 194 |
Net Profit (₹ Cr) |
14.76 | 2,255.68 | 480.07 | 399.38 | 119.74 |
Net Margin (%) |
18.69 | 15.70 | 26.93 | 19.04 | 61.82 |
RoE (%) |
3.85 | 15.64 | 13.41 | 13.75 | 1.21 |
Price to Earnings |
9.67 | 13.08 | 22.81 | 14.05 | 12.93 |
Price-To-Book |
0.35 | 1.90 | 2.86 | 1.80 | 0.18 |
Income Statement (₹ Cr)
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
Operating Income
|
54.75 | 14,344.21 | 1,781.85 | 2,091.91 | 193.64 |
|
Other Income
|
24.23 | 19.29 | 0.68 | 5.55 | 0.05 |
|
Total Income
|
37.67 | 10,258.69 | 1,306.75 | 1,600.15 | 119.03 |
|
Interest Expense
|
0.47 | 6,148.03 | 564.81 | 925.72 | 0.00 |
|
PBT & Exceptional Items
|
17.99 | 3,207.43 | 661.93 | 539.73 | 152.67 |
|
Operating Expenses
|
60.51 | 5,008.04 | 555.79 | 622.37 | 41.02 |
|
Exceptional Income/Expenses
|
0.00 | 0.00 | 0.00 | -4.82 | 0.00 |
|
Profit before Tax
|
17.38 | 2,980.93 | 642.01 | 536.77 | 152.65 |
|
Taxes
|
2.62 | 725.25 | 161.94 | 137.39 | 32.91 |
|
Profit after Tax
|
14.76 | 2,255.68 | 480.07 | 399.38 | 119.74 |
|
Minority Interest
|
-7.91 | -153.14 | 0.00 | -5.26 | 0.00 |
|
Share of Associate
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Consolidated Profit
|
6.85 | 2,102.54 | 480.07 | 394.12 | 119.74 |
Liabilities (₹ Cr)
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
178.46 | 13,919.96 | 3,725.15 | 2,974.21 | 8,554.68 |
|
Minority Interest
|
-7.91 | -153.14 | 0.00 | -5.26 | 0.00 |
|
Non-Current Liabilities
|
8.11 | 506.14 | 8.44 | 27.40 | 1,255.75 |
|
Current Liabilities
|
7.81 | 72,933.81 | 7,351.81 | 10,682.77 | 0.43 |
|
Total Liabilities
|
189.16 | 67,644.19 | 8,716.99 | 12,291.93 | 11,376.53 |
Assets (₹ Cr)
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
49.40 | 1,317.22 | 332.06 | 215.32 | 0.02 |
|
Current Assets
|
144.98 | 86,518.51 | 10,747.11 | 13,482.79 | 9,810.44 |
|
Total Assets
|
189.16 | 67,644.19 | 8,716.99 | 12,291.93 | 11,376.53 |
|
Contingent Liabilities
|
12.25 | 1,275.63 | 2.44 | 0.73 | 1.25 |
Cashflow (₹ Cr)
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-31.12 | -4,780.83 | -1,415.01 | -1,123.17 | 74.35 |
|
Cash Flow from Investing Activities
|
-19.98 | -1,148.66 | 174.19 | -828.23 | -76.70 |
|
Cash from Financing Activities
|
62.16 | 5,526.25 | 1,281.01 | 2,187.38 | -- |
|
Net Cash Inflow / Outflow
|
11.06 | -403.24 | 40.19 | 235.98 | -2.35 |
Ratios
Profitability Ratios
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
ROCE (%)
|
3.76 | 8.12 | 11.55 | 11.48 | 1.06 |
|
ROE (%)
|
3.85 | 15.64 | 13.41 | 13.75 | 1.21 |
|
ROA (%)
|
7.70 | 2.88 | 4.88 | 3.08 | 1.13 |
|
EBIT Margin (%)
|
-11.65 | 63.51 | 67.69 | 69.88 | 78.80 |
|
Net Margin (%)
|
18.69 | 15.70 | 26.93 | 19.04 | 61.82 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
55.90 | 36.06 | 27.63 | 23.12 | 33.52 |
|
EBIT Growth (%)
|
-97.25 | 62.39 | 28.65 | 18.27 | 26.25 |
|
Net Profit Growth (%)
|
187.31 | 338.70 | 30.68 | 21.76 | 39.49 |
|
EPS Growth (%)
|
51.68 | 112.83 | 28.63 | 22.64 | 39.49 |
|
Book Value Growth (%)
|
89.88 | 15.84 | 14.22 | 46.35 | 9.31 |
Valuation Ratios
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
Price / Earnings
|
9.05 | 13.08 | 22.66 | 13.93 | 12.93 |
|
Price / Book Value
|
0.35 | 1.90 | 2.86 | 1.80 | 0.18 |
|
Dividend Yield (%)
|
0.00 | 0.62 | 0.00 | 0.65 | 0.00 |
|
EV/EBITDA
|
-10.71 | 9.59 | 14.11 | 9.91 | 10.10 |
|
Market Cap (₹ Cr)
|
126.16 | 13,891.93 | 9,582.23 | 4,461.84 | 2,121.93 |
Solvency Ratios
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
-- | 1.33 | 0.50 | 1.53 | -- |
|
Current Ratio
|
18.57 | 1.19 | 1.46 | 1.26 | 22,709.34 |
|
Quick Ratio
|
17.07 | 1.19 | 1.46 | 1.26 | 22,709.34 |
|
Interest Coverage
|
37.98 | 1.48 | 2.14 | 1.58 | -- |