Market cap
₹4 Cr
Revenue (TTM)
₹11 Cr
P/E Ratio
--
P/B Ratio
-355.3
Div. Yield
0 %
| Olympic Cards | Repro India | Shakti Press | Inland Printers | Kaiser | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
4 | 441 | 32 | 37 | 33 |
Revenue (₹ Cr) |
11 | 517 | 103 | -- | 10 |
Net Profit (₹ Cr) |
-0.31 | 97.98 | 2.03 | -0.37 | -2.25 |
Net Margin (%) |
-2.33 | 18.78 | 1.96 | -2,164.71 | -18.87 |
RoE (%) |
-- | -7.50 | 9.09 | -24.37 | -25.16 |
Price to Earnings |
-- | 4.51 | 15.96 | -- | -- |
Price-To-Book |
-355.26 | 0.92 | 0.49 | 29.74 | 9.65 |
Income Statement (₹ Cr)
| Olympic Cards | Repro India | Shakti Press | Inland Printers | Kaiser | |
|---|---|---|---|---|---|
|
Operating Revenue
|
10.44 | 493.98 | 78.30 | -- | 19.80 |
|
Total Income
|
12.76 | 497.90 | 78.56 | 0.24 | 21.74 |
|
Total Expenditure
|
12.62 | 457.85 | 74.50 | 0.29 | 22.07 |
|
EBITDA
|
-2.18 | 36.13 | 3.79 | -0.29 | -2.27 |
|
Depreciation
|
0.96 | 33.53 | 0.89 | 0.00 | 0.16 |
|
EBIT
|
-3.14 | 2.60 | 2.90 | -0.29 | -2.43 |
|
Interest
|
1.66 | 9.22 | 1.20 | 0.10 | 1.90 |
|
Other Income
|
2.33 | 3.92 | 0.27 | 0.24 | 1.94 |
|
Exceptional Items
|
-- | -18.46 | -- | -- | -- |
|
Profit before Tax
|
-2.47 | -21.16 | 1.98 | -0.15 | -2.39 |
|
Provision for Tax
|
-2.21 | 12.14 | 0.33 | 0.00 | -0.43 |
|
Profit after Tax
|
-0.26 | -33.30 | 1.65 | -0.15 | -1.97 |
Liabilities (₹ Cr)
| Olympic Cards | Repro India | Shakti Press | Inland Printers | Kaiser | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1.06 | 349.62 | 26.11 | 1.78 | 6.13 |
|
Minority Interest
|
-- | -- | -- | -- | 2.78 |
|
Non-Current Liabilities
|
6.51 | 63.17 | 4.13 | 0.00 | -0.55 |
|
Current Liabilities
|
18.02 | 187.71 | 18.90 | 1.26 | 28.69 |
|
Total Liabilities
|
25.60 | 625.65 | 49.14 | 3.05 | 37.66 |
Assets (₹ Cr)
| Olympic Cards | Repro India | Shakti Press | Inland Printers | Kaiser | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
2.49 | 326.75 | 10.31 | 3.00 | 4.82 |
|
Current Assets
|
23.10 | 206.49 | 38.83 | 0.04 | 32.24 |
|
Total Assets
|
25.60 | 625.65 | 49.14 | 3.05 | 37.66 |
|
Total Debt*
|
13.82 | 165.97 | 13.84 | 1.17 | 18.55 |
|
Net Current Assets
|
5.08 | 18.78 | 19.93 | -1.22 | 3.54 |
|
Contingent Liabilities
|
3.63 | 59.36 | -- | -- | 6.71 |
Cashflow (₹ Cr)
| Olympic Cards | Repro India | Shakti Press | Inland Printers | Kaiser | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-5.08 | 3.26 | -5.97 | -0.18 | -5.08 |
|
Cash Flow from Investing Activities
|
17.70 | -72.92 | 0.28 | -- | 0.61 |
|
Cash from Financing Activities
|
-12.36 | 79.28 | 5.70 | 0.16 | 4.36 |
|
Net Cash Inflow / Outflow
|
0.26 | 9.62 | 0.01 | -0.02 | -0.11 |
Ratios
Profitability Ratios
| Olympic Cards | Repro India | Shakti Press | Inland Printers | Kaiser | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-3.97 | -2.46 | 8.89 | -1.66 | -2.23 |
|
ROE (%)
|
-21.88 | -9.11 | 10.26 | -8.47 | -29.40 |
|
ROA (%)
|
-0.74 | -5.99 | 3.90 | -4.92 | -5.32 |
|
EBIT Margin (%)
|
1.41 | 8.11 | 5.19 | -- | -1.70 |
|
Net Margin (%)
|
-2.03 | -6.69 | 2.10 | -62.25 | -9.05 |
|
Cash Profit Margin (%)
|
6.71 | 0.05 | 3.24 | -- | -9.14 |
Growth Ratios
| Olympic Cards | Repro India | Shakti Press | Inland Printers | Kaiser | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
10.91 | 6.02 | 500.99 | -- | -22.58 |
|
EBIT Growth (%)
|
109.65 | 4.65 | 94.66 | 88.21 | -113.90 |
|
Net Profit Growth (%)
|
94.09 | -1,516.50 | 2,356.87 | 68.49 | -453.08 |
|
EPS Growth (%)
|
94.09 | -1,201.64 | 2,356.56 | 68.49 | -432.84 |
|
Book Value Growth (%)
|
-19.73 | -8.64 | 10.81 | -8.13 | -15.46 |
Valuation Ratios
| Olympic Cards | Repro India | Shakti Press | Inland Printers | Kaiser | |
|---|---|---|---|---|---|
|
Price / Earnings
|
0.00 | 0.00 | 3.56 | 0.00 | 0.00 |
|
Price / Book Value
|
4.34 | 1.28 | 0.50 | 14.26 | 4.62 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EV/EBITDA
|
122.70 | 14.85 | 6.18 | -532.87 | -139.35 |
|
Market Cap (₹ Cr)
|
4.58 | 447.64 | 8.36 | -- | 28.35 |
Solvency Ratios
| Olympic Cards | Repro India | Shakti Press | Inland Printers | Kaiser | |
|---|---|---|---|---|---|
|
Debt to Equity
|
13.09 | 0.48 | 0.70 | 0.66 | 3.02 |
|
Short term debt to equity ratio
|
5.38 | 0.21 | 0.37 | 0.66 | 3.02 |
|
Current Ratio
|
1.28 | 1.10 | 2.05 | 0.03 | 1.12 |
|
Quick Ratio
|
0.17 | 0.73 | 1.38 | 0.03 | 0.77 |
|
Interest Coverage
|
-0.49 | -1.30 | 2.65 | -0.49 | -0.26 |
Operating Efficiency Ratios
| Olympic Cards | Repro India | Shakti Press | Inland Printers | Kaiser | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
11.19 | 15.22 | 32.46 | -- | 59.13 |
|
Asset Turnover
|
0.30 | 0.89 | 1.85 | 0.00 | 0.54 |
|
Receivable days
|
61.29 | 50.34 | 107.81 | -- | 224.45 |
|
Inventory Days
|
739.50 | 44.78 | 34.86 | -- | 205.39 |
|
Payable days
|
339.35 | 75.79 | 30.11 | -- | 461.27 |
|
Cash Conversion Cycle
|
461.45 | 19.33 | 112.57 | -- | -31.42 |