Valuation Odyssey Corporation Limited

Stocks

Market Closed - Bombay S.E. 11:02:32 21/10/2026 BST			5-day change	1st Jan Change
6.070 ^INR	-1.46%		-9.13%	-21.27%

09-04	Odyssey Corporation Limited Recommends Final Dividend for the Financial Year 2025-2026	CI
08-10	Odyssey Corporation Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	55.15	282.5	273.8	392.8	1,262	439.8
Change	-	412.14%	-3.07%	43.45%	221.2%	-65.14%
Enterprise Value (EV) ¹	60.21	280.4	291.7	412	1,217	264.9
Change	-	365.64%	4.04%	41.26%	195.39%	-78.23%
P/E	0.88x	4.68x	19x	11x	33.6x	5.8x
PBR	0.09x	0.41x	0.39x	0.46x	0.75x	0.27x
PEG	-	-1.18x	-0.2x	0x	-0.7x	0x
Capitalization / Revenue	0.24x	0.27x	0.35x	1.08x	3.7x	0.66x
EV / Revenue	0.27x	0.27x	0.37x	1.13x	3.57x	0.4x
EV / EBITDA	1.96x	4.38x	16.8x	10.6x	22.2x	2.01x
EV / EBIT	2.09x	4.53x	19x	11.2x	24.5x	2.1x
EV / FCF	-0.75x	1,189x	-11.6x	17.7x	-4.1x	-1.3x
FCF Yield	-134%	0.08%	-8.62%	5.65%	-24.4%	-77%
Dividend per Share ²	-	-	-	-	-	0.05
Rate of return	-	-	-	-	-	0.85%
EPS ²	1.596	1.533	0.3662	0.9078	0.5003	1.01
Distribution rate	-	-	-	-	-	4.95%
Net sales ¹	225.1	1,047	778.4	364.9	340.5	668
EBITDA ¹	30.77	63.97	17.32	38.79	54.89	132.1
EBIT ¹	28.79	61.85	15.33	36.65	49.58	125.9
Net income ¹	62.89	60.39	14.43	35.76	37.56	98.27
Net Debt ¹	5.058	-2.095	17.89	19.27	-44.49	-174.9
Reference price ²	1.400	7.170	6.950	9.970	16.810	5.860
Nbr of stocks (in thousands)	39,394	39,394	39,394	39,394	75,048	75,048
Announcement Date	08/09/21	08/09/22	07/09/23	05/09/24	08/09/25	08/09/26

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	-	-	-	-	5.82M
MORGAN STANLEY	14.06x	6.28x	-	2.38%	282B
THE GOLDMAN SACHS GROUP, INC.	12.44x	9.95x	-	2.17%	268B
CITIGROUP INC.	10.75x	-	-	2.06%	203B
CHARLES SCHWAB	14.72x	5.3x	8.79x	1.41%	157B
BANCO BTG PACTUAL S.A.	15.76x	10.59x	17.15x	2.14%	78.38B
CITIC SECURITIES COMPANY LIMITED	9.52x	1.26x	-	3.69%	56.18B
EAST MONEY INFORMATION CO.,LTD.	18.55x	10.43x	11.73x	0.67%	42.54B
GUOTAI HAITONG SECURITIES CO., LTD.	8.57x	3.94x	-	3.87%	39.81B
INTERACTIVE BROKERS GROUP, INC.	30.47x	4.26x	5.38x	0.51%	37.56B
Average	14.98x	6.50x	10.76x	2.1%	116.47B
Weighted average by Cap.	13.60x	7.21x	10.86x	2.12%