Market cap
₹55 Cr
Revenue (TTM)
₹55 Cr
P/E Ratio
8.1
P/B Ratio
0.3
Div. Yield
0 %
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
55 | 26,138 | 9,274 | 4,817 | 1,454 |
Revenue (₹ Cr) |
55 | 15,286 | 1,782 | 2,092 | 194 |
Net Profit (₹ Cr) |
14.76 | 2,642.75 | 480.07 | 399.38 | 119.74 |
Net Margin (%) |
18.69 | 17.27 | 26.93 | 19.04 | 61.82 |
RoE (%) |
3.85 | 16.98 | 13.41 | 13.75 | 1.21 |
Price to Earnings |
8.05 | 10.49 | 19.32 | 12.22 | 12.15 |
Price-To-Book |
0.29 | 1.69 | 2.42 | 1.56 | 0.17 |
Income Statement (₹ Cr)
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
Operating Income
|
54.75 | 15,285.55 | 1,781.85 | 2,091.91 | 193.64 |
|
Other Income
|
24.23 | 17.00 | 0.68 | 5.55 | 0.05 |
|
Total Income
|
67.86 | 13,645.42 | 1,679.50 | 2,002.93 | 144.12 |
|
Interest Expense
|
0.47 | 6,674.75 | 564.81 | 925.72 | 0.00 |
|
PBT & Exceptional Items
|
17.99 | 3,740.43 | 661.93 | 539.73 | 152.67 |
|
Operating Expenses
|
60.51 | 4,887.37 | 555.79 | 622.37 | 41.02 |
|
Exceptional Income/Expenses
|
0.00 | 0.00 | 0.00 | -4.82 | 0.00 |
|
Profit before Tax
|
17.38 | 3,497.91 | 642.01 | 536.77 | 152.65 |
|
Taxes
|
2.62 | 855.16 | 161.94 | 137.39 | 32.91 |
|
Profit after Tax
|
14.76 | 2,642.75 | 480.07 | 399.38 | 119.74 |
|
Minority Interest
|
-7.91 | -150.12 | 0.00 | -5.26 | 0.00 |
|
Share of Associate
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Consolidated Profit
|
6.85 | 2,492.63 | 480.07 | 394.12 | 119.74 |
Liabilities (₹ Cr)
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
178.46 | 15,432.49 | 3,725.15 | 2,974.21 | 8,554.68 |
|
Minority Interest
|
-7.91 | -150.12 | 0.00 | -5.26 | 0.00 |
|
Non-Current Liabilities
|
8.11 | 792.69 | 8.44 | 27.40 | 1,255.75 |
|
Current Liabilities
|
7.81 | 86,466.16 | 7,351.81 | 10,682.77 | 0.43 |
|
Total Liabilities
|
194.38 | 88,986.59 | 11,085.85 | 13,863.52 | 9,810.87 |
Assets (₹ Cr)
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
49.40 | 1,388.15 | 332.06 | 215.32 | 0.02 |
|
Current Assets
|
144.98 | 1,01,500.78 | 10,747.11 | 13,482.79 | 9,810.44 |
|
Total Assets
|
194.38 | 88,986.59 | 11,085.85 | 13,863.52 | 9,810.87 |
|
Contingent Liabilities
|
9.98 | 777.91 | 1.57 | 0.87 | 1.25 |
Cashflow (₹ Cr)
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-34.54 | -13,975.99 | -1,892.70 | -1,786.77 | 98.40 |
|
Cash Flow from Investing Activities
|
23.00 | -2,605.61 | 130.99 | 467.01 | -99.36 |
|
Cash from Financing Activities
|
6.09 | 17,843.20 | 1,977.35 | 1,094.77 | -- |
|
Net Cash Inflow / Outflow
|
-5.45 | 1,261.60 | 215.64 | -224.99 | -0.96 |
Ratios
Profitability Ratios
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
ROCE (%)
|
6.58 | 11.11 | 11.82 | 11.45 | 1.52 |
|
ROE (%)
|
3.85 | 16.98 | 13.41 | 13.75 | 1.21 |
|
ROA (%)
|
7.70 | 2.93 | 4.88 | 3.08 | 1.13 |
|
EBIT Margin (%)
|
-11.65 | 66.44 | 67.69 | 69.88 | 78.80 |
|
Net Margin (%)
|
18.69 | 17.27 | 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 | 35.37 | 27.63 | 23.12 | 33.52 |
|
EBIT Growth (%)
|
-97.25 | 65.42 | 28.65 | 18.27 | 26.25 |
|
Net Profit Growth (%)
|
187.31 | 157.78 | 30.68 | 21.76 | 39.49 |
|
EPS Growth (%)
|
51.68 | 189.87 | 28.63 | 22.64 | 39.49 |
|
Book Value Growth (%)
|
7.31 | 12.33 | 17.42 | 14.00 | -13.29 |
Valuation Ratios
| Odyssey | IIFL Finance | SBFC Finance | MAS Financial | Summit Securities | |
|---|---|---|---|---|---|
|
Price / Earnings
|
7.53 | 10.46 | 19.13 | 12.11 | 12.15 |
|
Price / Book Value
|
0.29 | 1.69 | 2.42 | 1.56 | 0.17 |
|
Dividend Yield (%)
|
0.00 | 0.65 | 0.00 | 0.75 | 0.00 |
|
EV/EBITDA
|
-6.53 | 8.48 | 12.75 | 9.42 | 9.49 |
|
Market Cap (₹ Cr)
|
47.85 | 18,277.25 | 8,953.99 | 5,081.56 | 1,439.47 |
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
|
-- | 1.72 | 0.61 | 1.75 | -- |
|
Current Ratio
|
18.57 | 1.17 | 1.46 | 1.26 | 22,709.34 |
|
Quick Ratio
|
17.07 | 1.17 | 1.46 | 1.26 | 22,709.34 |
|
Interest Coverage
|
37.98 | 1.52 | 2.14 | 1.58 | -- |