statements

The stock has been placed in Graded Surveillance Measure (GSM) list GSM - 0.

Olympic Cards Ltd.

BSE: 534190

Sector: Consumer Durables

Industry Group: Consumer Durables

Industry: Leisure Products

2.95+0.0 (+0.00%)

28 Jul, 2:11 PM

Overview Analysis Statements

Technicals Forecast Peers Resources News

Income Statement

Abridged

Understanding Income Statement

Olympic Cards Ltd. income statement covering revenue, operating profit, EBITDA, PAT and EPS across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	R 2012 Mar 31	C 2013 Mar 31	C 2014 Mar 31	2015 Mar 31	2016 Mar 31	2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31

Period length: Source:	12M AR	12M IR	12M IR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M PRESS
Total Revenue	43.27	47.57	52.51	54.50	54.16	52.85	45.98	38.66	31.46	8.24	6.86	14.00	11.50	9.41	10.43
Cost of Operating Revenue	33.31	37.30	39.80	41.00	41.88	39.75	36.36	30.57	27.75	8.54	7.60	13.70	11.33	9.77	10.05
Gross Profit	9.96	10.27	12.71	13.50	12.28	13.11	9.62	8.10	3.70	-0.30	-0.73	0.30	0.17	-0.36	0.39
Gross Margin	23.0	21.6	24.2	24.8	22.7	24.8	20.9	20.9	11.8	-3.6	-10.7	2.1	1.5	-3.8	3.7
Total Operating Expenses	37.64	42.77	46.89	50.21	50.29	47.52	44.23	37.25	32.62	11.61	10.83	17.02	15.83	12.49	13.43
Operating Profit	5.64	4.80	5.62	4.28	3.87	5.34	1.75	1.42	-1.16	-3.37	-3.97	-3.02	-4.33	-3.08	-3.00
Operating Margin	13.0	10.1	10.7	7.9	7.1	10.1	3.8	3.7	-3.7	-40.8	-57.8	-21.6	-37.7	-32.7	-28.7
Financing Income/(Expense) - Net	-2.08	-2.34	-2.48	-4.39	-6.14	-6.13	-5.94	-5.28	-4.34	-3.72	-3.68	-3.72	-2.30	-1.63	-1.62
Profit before Taxes	3.57	4.57	4.45	0.46	-1.85	-0.01	-2.93	-3.80	-6.01	-6.12	-5.66	-4.27	-1.15	-4.49	-2.47
Income Taxes	1.19	1.38	1.29	0.33	1.23	1.68	-1.41	0.01	-0.62	-0.55	-0.07	-0.03	-0.12	-0.10	-2.21
Profit after Tax	2.38	2.63	2.65	0.13	-3.08	-1.69	-1.52	-3.82	-5.39	-5.57	-5.59	-4.24	-1.03	-4.39	-0.26
PAT Margin	5.5	5.5	5.1	0.2	-5.7	-3.2	-3.3	-9.9	-17.1	-67.6	-81.4	-30.3	-8.9	-46.7	-2.5
EPS - Basic - ex Extraordinary Items	1.45	1.96	1.94	0.08	-1.89	-1.03	-0.93	-2.34	-3.31	-3.42	-3.43	-2.60	-0.63	-2.69	-0.16
EPS - Diluted - ex Extraordinary Items	1.45	1.96	1.94	0.08	-1.89	-1.03	-0.93	-2.34	-3.31	-3.42	-3.43	-2.60	-0.63	-2.69	-0.16
EBIT	5.64	4.80	5.62	4.28	3.87	5.34	1.75	1.42	-1.16	-3.37	-3.97	-3.02	-4.33	-3.08	-3.00
EBITDA	6.23	5.44	6.43	7.15	7.00	8.51	4.93	4.64	1.76	-1.05	-2.18	-1.32	-2.81	-1.76	-2.04
EBITDA Margin	14.4	11.4	12.2	13.1	12.9	16.1	10.7	12.0	5.6	-12.8	-31.8	-9.5	-24.5	-18.7	-19.5

Balance Sheet

Abridged

Understanding Balance Sheet

Olympic Cards Ltd. balance sheet covering assets, liabilities, equity and borrowings across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2012 Mar 31	2013 Mar 31	2014 Mar 31	2015 Mar 31	2016 Mar 31	2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31

Source:	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	PRESS
Total Current Assets	48.49	46.68	39.23	48.15	52.14	52.09	50.23	46.47	39.40	39.43	36.59	32.33	30.65	25.94	23.10
Long-Term Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.69	0.95
Property Plant & Equipment - Net	13.14	19.02	48.94	52.92	49.56	48.09	46.57	42.32	33.13	27.37	25.42	23.58	19.61	18.33	1.52
Total Non-Current Assets	17.79	21.86	52.27	56.60	51.14	49.73	48.18	43.56	34.04	28.13	26.51	24.64	20.60	19.03	2.51
Total Assets	66.28	68.54	91.50	104.76	103.28	101.82	98.41	90.03	73.43	67.56	63.09	56.97	51.25	44.97	25.60
Total Current Liabilities	14.11	16.39	23.40	32.11	26.14	26.34	31.70	32.44	28.62	27.46	36.49	31.14	24.47	25.26	18.02
Long Term Debt	14.61	13.14	26.89	31.83	38.25	36.38	30.44	25.24	19.55	20.95	13.12	16.62	18.72	15.84	6.15
Total Non-Current Liabilities	15.94	14.52	28.88	34.70	42.60	42.62	35.37	30.07	22.69	23.54	15.63	19.10	21.07	18.40	6.53
Total Liabilities	30.05	30.91	52.28	66.81	68.74	68.97	67.07	62.51	51.30	51.00	52.12	50.24	45.54	43.66	24.55
Total Shareholders' Equity	36.22	37.63	39.22	37.95	34.54	32.85	31.34	27.52	22.13	16.56	10.97	6.73	5.71	1.31	1.06
Total Equity	36.22	37.63	39.22	37.95	34.54	32.85	31.34	27.52	22.13	16.56	10.97	6.73	5.71	1.31	1.06
Total Liabilities & Equity	66.28	68.54	91.50	104.76	103.28	101.82	98.41	90.03	73.43	67.56	63.09	56.97	51.25	44.97	25.60

Cash Flow

Abridged

Understanding Cash Flow Statement

Olympic Cards Ltd. cash flow statement covering operating, investing and financing activities across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2012 Mar 31	2013 Mar 31	2014 Mar 31	2015 Mar 31	2016 Mar 31	C 2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31

Period length: Source:	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M PRESS
Operating CF bef Changes in Working Cap	3.70	3.09	3.98	2.77	1.29	3.08	0.25	0.08	-1.95	-2.57	-3.77	-2.47	-4.42	-3.25	-3.60
Working Capital - Increase/(Decrease)	-5.34	0.32	0.00	-4.43	-9.95	0.99	6.72	5.03	4.03	-1.09	6.41	-0.06	3.98	4.87	-2.98
Net CF from Operating Activities	-1.64	3.41	3.98	-1.66	-8.65	4.07	6.98	5.10	2.09	-3.66	2.65	-2.54	-0.44	1.62	-6.58
Capital Expenditures - Net	1.02	6.52	30.81	7.65	-0.23	1.52	1.58	-0.37	-5.25	-2.28	-0.09	-0.06	-7.27	0.02	-17.96
Net CF from Investing Activities	-1.02	-6.52	-30.81	-7.65	0.23	-1.52	-1.58	0.37	5.25	2.28	0.09	0.06	7.27	0.28	17.69
Dividends Paid - Cash - Total	0.44	0.57	1.14	1.34	0.96	-	-	-	-	-	-	-	-	-	-
Stock - Issuance/(Retirement) - Net	23.37	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Debt - LT & ST - Issuance/(Retirement) - Total	-	-	-	6.43	9.56	-3.15	-4.91	-6.14	-5.96	1.81	-3.15	2.32	-7.02	-1.95	-10.84
Net Cash Flow from Financing Activities	23.94	-1.64	13.78	5.74	8.84	-2.93	-4.81	-6.25	-7.03	1.81	-3.15	2.32	-7.02	-1.95	-10.84
Free Cash Flow to Equity	-2.66	-3.11	-26.83	-2.88	1.14	-0.61	0.49	-0.67	1.38	0.43	-0.41	-0.15	-0.19	-0.34	0.53
Free Operating CF net dividend	-3.10	-3.68	-27.97	-10.65	-	2.54	5.40	4.53	1.93	-3.68	2.53	-2.63	-0.44	1.55	-6.64
Free Operating CF	-2.66	-3.11	-26.83	-9.32	-	2.54	5.40	4.53	1.93	-3.68	2.53	-2.63	-0.44	1.55	-6.64

Business Segment Analysis

Olympic Cards Ltd. business segment breakdown covering revenue, operating income and assets across key divisions for the selected financial year.

We don't have enough data to show business segment analysis for Olympic Cards Ltd.

Regional Segment Analysis

Olympic Cards Ltd. geographic revenue split showing domestic and international market performance across revenue and income for the selected financial year.

We don't have enough data to show regional segment analysis for Olympic Cards Ltd.

Historical Segment Analysis

Track how Olympic Cards Ltd. segment contributions have evolved over multiple financial years to see which divisions are growing, shrinking or gaining strategic importance.

We don't have enough data to show segments for Olympic Cards Ltd.

Frequently Asked Questions

What is the revenue of Olympic Cards Ltd.?

The latest trailing twelve month revenue of Olympic Cards Ltd. is ₹ 10.44 Cr, reflecting a 1-year growth of 10.91% and a 3-year CAGR of -9.33%. Annual and quarterly revenue trends are available in the Income Statement section.

What is the net profit of Olympic Cards Ltd.?

The latest trailing twelve month net profit (PAT) of Olympic Cards Ltd. is ₹ -0.26 Cr, with a 3-year earnings CAGR of 60.52%. Detailed profit history across annual and quarterly periods is in the Income Statement section.

What is the EBITDA of Olympic Cards Ltd.?

The trailing twelve month EBITDA of Olympic Cards Ltd. is approximately ₹ -3.00 Cr (based on an operating margin of -28.72%). EBITDA reflects core operating profitability before interest, taxes, depreciation and amortisation.

What is the EPS of Olympic Cards Ltd.?

The trailing twelve month Earnings Per Share (EPS) of Olympic Cards Ltd. is -0.16. EPS trends across annual and quarterly periods are visible in the Income Statement section.

What is the debt level of Olympic Cards Ltd.?

The debt-to-equity ratio of Olympic Cards Ltd. stands at 13.09. The interest coverage ratio is -1.85x, reflecting the company's ability to service debt from operating earnings. The full breakdown of total borrowings is in the Balance Sheet section.

What is the book value per share of Olympic Cards Ltd.?

The estimated book value per share of Olympic Cards Ltd. is 0.65 (derived from a P/B ratio of 4.56 and market price of ₹ 2.95), reflecting the net asset value attributable to each share. See the Balance Sheet section for a full breakdown.

What is the cash flow from operations of Olympic Cards Ltd.?

The trailing twelve month operating cash flow of Olympic Cards Ltd. is ₹ -6.58 Cr. Annual and quarterly cash flow data is available in the Cash Flow section of the Statements tab.

Does Olympic Cards Ltd. report consolidated or standalone financials?

Olympic Cards Ltd. reports consolidated financials. You can toggle between consolidated and standalone views using the switch at the top of each statement section.