Valuation Odyssey Corporation Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:01:02 2026-07-03 EDT			5-day change	1st Jan Change
7.320 ^INR	+1.95%		+1.81%	-5.06%

05-27	Odyssey Corporation Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI
03-27	Odyssey Corporation Limited acquired remaining 20% stake in Odyssey Infrabuild Private Limited for INR 10 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	52	55.15	282.5	273.8	392.8	1,262
Change	-	6.06%	412.14%	-3.07%	43.45%	221.2%
Enterprise Value (EV) ¹	48.61	60.21	280.4	291.7	412	1,217
Change	-	23.87%	365.64%	4.04%	41.26%	195.39%
P/E	9.43x	0.88x	4.68x	19x	11x	33.6x
PBR	0.09x	0.09x	0.41x	0.39x	0.46x	0.75x
PEG	-	0x	-1.18x	-0.2x	0x	-0.7x
Capitalization / Revenue	1.13x	0.24x	0.27x	0.35x	1.08x	3.7x
EV / Revenue	1.06x	0.27x	0.27x	0.37x	1.13x	3.57x
EV / EBITDA	1.51x	1.96x	4.38x	16.8x	10.6x	22.2x
EV / EBIT	1.57x	2.09x	4.53x	19x	11.2x	24.5x
EV / FCF	-69.5x	-0.75x	1,189x	-11.6x	17.7x	-4.1x
FCF Yield	-1.44%	-134%	0.08%	-8.62%	5.65%	-24.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.14	1.596	1.533	0.3662	0.9078	0.5003
Distribution rate	-	-	-	-	-	-
Net sales ¹	45.95	225.1	1,047	778.4	364.9	340.5
EBITDA ¹	32.21	30.77	63.97	17.32	38.79	54.89
EBIT ¹	30.88	28.79	61.85	15.33	36.65	49.58
Net income ¹	5.574	62.89	60.39	14.43	35.76	37.56
Net Debt ¹	-3.392	5.058	-2.095	17.89	19.27	-44.49
Reference price ²	1.320	1.400	7.170	6.950	9.970	16.810
Nbr of stocks (in thousands)	39,394	39,394	39,394	39,394	39,394	75,048
Announcement Date	12/4/20	9/8/21	9/8/22	9/7/23	9/5/24	9/8/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ODYSSEY CORPORATION LIMITED	-	-	-	-	6.37M
MORGAN STANLEY	17.92x	7.45x	-	1.97%	337B
THE GOLDMAN SACHS GROUP, INC.	16.99x	11.37x	-	1.81%	313B
CITIGROUP INC.	12.82x	-	-	1.78%	239B
CHARLES SCHWAB	16.5x	-	-	1.32%	169B
CITIC SECURITIES COMPANY LIMITED	11.55x	1.21x	-	3.05%	61.41B
CSC FINANCIAL CO., LTD.	7.8x	-	-	3.72%	29.11B
YUANTA FINANCIAL HOLDING CO., LTD.	15.77x	5.02x	-	3.5%	28.03B
CHINA MERCHANTS SECURITIES CO., LTD.	13.45x	12.17x	-	2.76%	26.8B
NOMURA HOLDINGS, INC.	11.53x	8.48x	-	3.63%	26.67B
Average	13.81x	7.62x		2.62%	122.99B
Weighted average by Cap.	15.66x	8.62x		1.99%