Market cap
₹67 Cr
Revenue (TTM)
₹27 Cr
P/E Ratio
18.1
P/B Ratio
1.1
Div. Yield
2.4 %
| Odyssey Tech | Honeywell Automat | Tata Technologies | eClerx Services | Nazara Tech | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
67 | 30,302 | 29,067 | 18,069 | 14,351 |
Revenue (₹ Cr) |
27 | 4,703 | 5,926 | 4,335 | 1,759 |
Net Profit (₹ Cr) |
3.70 | 551.10 | 528.31 | 729.16 | 264.78 |
Net Margin (%) |
12.36 | 11.28 | 8.70 | 16.42 | 9.02 |
RoE (%) |
6.38 | 12.95 | 15.62 | 28.11 | -5.80 |
Price to Earnings |
18.07 | 54.98 | 52.18 | 24.79 | -- |
Price-To-Book |
1.12 | 6.60 | 7.12 | 6.86 | 4.15 |
Income Statement (₹ Cr)
| Odyssey Tech | Honeywell Automat | Tata Technologies | eClerx Services | Nazara Tech | |
|---|---|---|---|---|---|
|
Operating Revenue
|
27.30 | 4,681.90 | 5,505.57 | 4,117.03 | 1,828.98 |
|
Total Income
|
30.24 | 4,863.90 | 5,694.75 | 4,218.33 | 3,072.56 |
|
Total Expenditure
|
23.07 | 4,073.50 | 4,667.25 | 3,063.82 | 1,578.66 |
|
EBITDA
|
4.23 | 608.40 | 838.32 | 1,053.20 | 250.32 |
|
Depreciation
|
1.75 | 53.70 | 144.95 | 175.37 | 230.56 |
|
EBIT
|
2.48 | 554.70 | 693.37 | 877.84 | 19.76 |
|
Interest
|
-- | 15.60 | 34.12 | 44.02 | 23.80 |
|
Other Income
|
2.94 | 182.00 | 189.18 | 101.30 | 1,243.58 |
|
Exceptional Items
|
-- | -12.30 | -107.73 | -- | -915.79 |
|
Profit before Tax
|
5.42 | 708.80 | 764.72 | 935.12 | 45.27 |
|
Provision for Tax
|
1.39 | 183.80 | 218.13 | 228.66 | -21.75 |
|
Profit after Tax
|
4.02 | 525.00 | 546.59 | 706.47 | 67.02 |
Liabilities (₹ Cr)
| Odyssey Tech | Honeywell Automat | Tata Technologies | eClerx Services | Nazara Tech | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
59.41 | 4,462.70 | 3,923.37 | 2,561.40 | 3,473.49 |
|
Minority Interest
|
-- | -- | -- | 2.84 | 78.21 |
|
Non-Current Liabilities
|
1.04 | 1,108.00 | 795.17 | 309.34 | 185.30 |
|
Current Liabilities
|
3.64 | 2,609.50 | 3,790.67 | 706.78 | 605.42 |
|
Total Liabilities
|
64.09 | 8,292.30 | 8,860.15 | 3,690.64 | 4,342.42 |
Assets (₹ Cr)
| Odyssey Tech | Honeywell Automat | Tata Technologies | eClerx Services | Nazara Tech | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
13.22 | 1,422.40 | 2,701.53 | 1,174.03 | 3,104.03 |
|
Current Assets
|
50.86 | 6,757.80 | 5,807.68 | 2,406.32 | 1,238.39 |
|
Total Assets
|
64.09 | 8,292.30 | 8,860.15 | 3,690.64 | 4,342.42 |
|
Total Debt*
|
0.00 | 0.00 | 665.56 | 0.00 | 111.51 |
|
Net Current Assets
|
47.23 | 4,148.30 | 2,017.01 | 1,699.55 | 632.97 |
|
Contingent Liabilities
|
-- | 71.40 | 40.68 | 32.35 | 286.71 |
Cashflow (₹ Cr)
| Odyssey Tech | Honeywell Automat | Tata Technologies | eClerx Services | Nazara Tech | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
4.02 | 492.60 | 775.70 | 873.47 | 148.63 |
|
Cash Flow from Investing Activities
|
2.55 | -2,963.70 | -870.92 | -140.82 | -542.48 |
|
Cash from Financing Activities
|
-1.53 | -116.10 | 15.63 | -621.57 | 360.88 |
|
Net Cash Inflow / Outflow
|
5.04 | -2,587.20 | -79.59 | 111.08 | -32.97 |
Ratios
Profitability Ratios
| Odyssey Tech | Honeywell Automat | Tata Technologies | eClerx Services | Nazara Tech | |
|---|---|---|---|---|---|
|
ROCE (%)
|
9.35 | 17.04 | 19.56 | 40.23 | 2.10 |
|
ROE (%)
|
6.97 | 12.41 | 14.62 | 30.00 | 2.12 |
|
ROA (%)
|
6.51 | 6.76 | 7.37 | 21.24 | 1.53 |
|
EBIT Margin (%)
|
26.25 | 16.88 | 18.66 | 28.04 | 81.68 |
|
Net Margin (%)
|
13.31 | 10.79 | 9.60 | 16.75 | 2.18 |
|
Cash Profit Margin (%)
|
21.15 | 12.36 | 12.56 | 21.42 | 16.27 |
Growth Ratios
| Odyssey Tech | Honeywell Automat | Tata Technologies | eClerx Services | Nazara Tech | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.16 | 11.75 | 6.52 | 22.32 | 12.63 |
|
EBIT Growth (%)
|
-8.78 | 2.33 | -2.90 | 28.87 | 597.40 |
|
Net Profit Growth (%)
|
-7.11 | 0.27 | -19.26 | 30.52 | 7.18 |
|
EPS Growth (%)
|
-7.33 | 0.27 | -19.33 | 33.20 | 19.59 |
|
Book Value Growth (%)
|
5.36 | 10.47 | 9.68 | 10.18 | 21.26 |
Valuation Ratios
| Odyssey Tech | Honeywell Automat | Tata Technologies | eClerx Services | Nazara Tech | |
|---|---|---|---|---|---|
|
Price / Earnings
|
13.91 | 44.16 | 37.84 | 18.09 | 89.81 |
|
Price / Book Value
|
0.94 | 5.22 | 5.29 | 5.17 | 2.48 |
|
Dividend Yield (%)
|
2.84 | 0.42 | 2.30 | 0.07 | 0.00 |
|
EV/EBITDA
|
1.76 | 24.52 | 20.08 | 10.42 | 5.67 |
|
Market Cap (₹ Cr)
|
55.95 | 23,185.24 | 20,683.88 | 12,772.25 | 8,608.64 |
Solvency Ratios
| Odyssey Tech | Honeywell Automat | Tata Technologies | eClerx Services | Nazara Tech | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | 0.17 | 0.00 | 0.03 |
|
Short term debt to equity ratio
|
-- | -- | 0.02 | -- | 0.02 |
|
Current Ratio
|
13.99 | 2.59 | 1.53 | 3.40 | 2.05 |
|
Quick Ratio
|
13.99 | 2.51 | 1.53 | 3.40 | 2.04 |
|
Interest Coverage
|
-- | 46.44 | 23.41 | 22.24 | 2.90 |
Operating Efficiency Ratios
| Odyssey Tech | Honeywell Automat | Tata Technologies | eClerx Services | Nazara Tech | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.71 | 24.80 | 21.56 | 24.64 | 20.57 |
|
Asset Turnover
|
0.44 | 0.60 | 0.74 | 1.24 | 0.42 |
|
Receivable days
|
58.29 | 89.19 | 72.67 | 79.98 | 95.01 |
|
Inventory Days
|
0.00 | 17.70 | 0.00 | 0.04 | 0.59 |
|
Payable days
|
-- | 125.42 | 199.65 | -- | 6,054.56 |
|
Cash Conversion Cycle
|
-- | -18.52 | -126.98 | -- | -5,958.95 |