Osia Hyper Retail Limited OSIAHYPER NSE

Consumer Cyclical · Department Stores · India

https://www.osiahypermart.com

Osia Hyper Retail Limited operates a supermarket chain under the Osia Hypermart name in India. The company's store products include menswear, women's wear, kid's wear, footwear, cosmetics, perfumes and handbags, bags and luggages, household accessories, lingerie, gifts, FMCG products, crockery, handicrafts, utensils, and handlooms, as well as grocery products, fruits, and vegetables. The company was formerly known as Mapple Exim Limited and changed its name to Osia Hyper Retail Limited in September 2017. Osia Hyper Retail Limited was incorporated in 2013 and is headquartered in Ahmedabad, India.

Market & Price

Market Cap

₹59.90 Cr

Current Price

₹3.64

High / Low (52W)

₹32.92 / ₹3.35

Beta

0.61

Valuation

Stock P/E

2.66

Industry PE

26.67

Forward P/E

PEG Ratio

Book Value

₹24.54

Price to Book

0.15

P/S

0.04

EV/EBITDA

3.80

Dividend Yield

Profitability & Returns

ROCE

9.05%

ROE

ROA

Profit Margin

1.26%

Op Margin

2.72%

EPS (Latest Qtr)

₹0.29

EPS (TTM)

₹1.37

Balance Sheet & Liquidity

Debt/Equity

0.40

Quick Ratio

Current Ratio

Debt

₹170.51 Cr

Total Assets

₹839.10 Cr

Current Assets

₹757.36 Cr

Working Capital

₹538.40 Cr

Ownership

Promoter Holding

Chg in Prom Hold

FII / Inst Holding

Chg in FII Hold

Financial Snapshot

Enterprise Value

₹231.08 Cr

Total Revenue (TTM)

₹1,424.33 Cr

EBITDA

₹60.77 Cr

Free Cash Flow

Operating Cash Flow

Shares Outstanding

₹16.46 Cr

Gross Margin

12.45%

Payout Ratio

0.00%

Growth (CAGR)

Revenue 5Y

34.26%

Profit 5Y

29.24%

Revenue (YoY)

-6.10%

Earnings (YoY)

-64.70%

PROS

Compounding revenue at 34.3% over 5 years.
Profit CAGR of 29.2% over 5 years.

CONS

Trading 88.9% below its 52-week high.
In a downtrend (50-DMA below 200-DMA).

* The pros and cons are auto-generated from financial metrics.

Price Chart

NSE TradingView Screener.in

Fundamental Growth

Period: Metric:

Figures from the latest reported periods. CAGR is computed across the displayed window (quarterly CAGR is annualised assuming 4 quarters per year).

Peer comparison

Peer companies in the same sector (Consumer Cyclical).

#	Name	CMP ₹	P/E	Mkt Cap	Div Yld %	ROCE %	ROE %	Rev CAGR 5Y %	Profit CAGR 5Y %
1	OSIAHYPER Osia Hyper Retail Limited NSE	3.64	2.66	₹59.90 Cr	-	9.05%	-	34.26%	29.24%
2	MARUTI Maruti Suzuki India Limited NIFTY50NSEAI	13,127.00	28.09	₹4.13 L Cr	1.07%	17.22%	14.43%	16.60%	21.11%
3	M&M Mahindra & Mahindra Limited NIFTY50NSEAI	3,045.60	20.00	₹3.66 L Cr	1.08%	17.26%	18.75%	18.44%	18.48%
4	TITAN Titan Company Limited NIFTY50NSE	4,074.90	71.43	₹3.61 L Cr	0.27%	38.43%	37.13%	23.83%	16.00%
5	ETERNAL Eternal Limited NSEAITECH	250.58	626.45	₹2.30 L Cr	-	2.87%	1.19%	97.70%	45.90%
6	EICHERMOT Eicher Motors Limited NIFTY50NSEAI	7,177.00	35.71	₹1.97 L Cr	0.98%	26.43%	23.77%	17.47%	23.70%
7	TVSMOTOR TVS Motor Company Limited NSE	3,355.70	52.91	₹1.59 L Cr	0.36%	28.86%	31.62%	26.91%	31.46%
8	HYUNDAI HYUNDAI MOTOR INDIA LTD NSE	1,924.00	28.82	₹1.56 L Cr	1.09%	32.62%	29.92%	5.50%	4.87%
9	MOTHERSON Samvardhana Motherson International Limited NSEAI	145.74	39.82	₹1.53 L Cr	0.41%	11.82%	10.11%	17.10%	37.17%

Quarterly Results

Figures in INR.

Metric	Sep 2024	Sep 2025
Revenue	355.23 Cr	373.04 Cr
Cost of Revenue	310.49 Cr	327.83 Cr
Gross Profit	44.74 Cr	45.21 Cr
Operating Expenses	31.67 Cr	34.57 Cr
Operating Income	13.07 Cr	10.63 Cr
EBITDA	17.08 Cr	14.89 Cr
Interest Expense	9.35 Cr	5.21 Cr
Pretax Income	5.04 Cr	6.82 Cr
Tax Provision	1.76 Cr	1.72 Cr
Net Income	3.28 Cr	5.10 Cr
Diluted EPS	0.29	0.29

Profit & Loss (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Revenue	589.64 Cr	738.82 Cr	1,144.47 Cr	1,427.13 Cr
Cost of Revenue	470.43 Cr	570.18 Cr	960.17 Cr	1,243.00 Cr
Gross Profit	119.22 Cr	168.63 Cr	184.30 Cr	184.12 Cr
Operating Expenses	100.11 Cr	137.70 Cr	126.81 Cr	122.60 Cr
Operating Income	19.10 Cr	30.93 Cr	57.49 Cr	61.52 Cr
EBITDA	25.03 Cr	39.53 Cr	69.07 Cr	67.04 Cr
Interest Expense	6.97 Cr	17.95 Cr	30.17 Cr	30.49 Cr
Pretax Income	12.32 Cr	13.32 Cr	29.06 Cr	25.62 Cr
Tax Provision	3.28 Cr	3.82 Cr	10.77 Cr	6.11 Cr
Net Income	9.04 Cr	9.50 Cr	18.30 Cr	19.52 Cr
Diluted EPS	15.19	6.78	1.60	1.46

Compounded Sales Growth

5 Years:	34.26%
1 Year:	-6.10%

Compounded Profit Growth

5 Years:	29.24%
1 Year:	-64.70%

Stock Price Performance

1 Year:	-84.60%
6 Months:	-80.78%
3 Months:	-65.13%
1 Month:	-44.26%

Balance Sheet (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total Assets	381.13 Cr	435.49 Cr	547.55 Cr	839.10 Cr
Current Assets	317.84 Cr	362.19 Cr	463.46 Cr	757.36 Cr
Cash & Equivalents	2.05 Cr	17.30 Cr	43.73 Cr	6.87 Cr
Inventory	237.33 Cr	269.05 Cr	281.96 Cr	471.09 Cr
Receivables	42.05 Cr	43.11 Cr	67.92 Cr	157.35 Cr
Total Liabilities	289.78 Cr	322.59 Cr	348.21 Cr	446.56 Cr
Current Liabilities	171.45 Cr	183.11 Cr	215.75 Cr	218.96 Cr
Long Term Debt	39.41 Cr	28.02 Cr	22.98 Cr	82.78 Cr
Total Debt	78.15 Cr	124.40 Cr	123.99 Cr	190.53 Cr
Total Equity	91.35 Cr	112.90 Cr	199.34 Cr	392.53 Cr
Shares Outstanding	9.53 Cr	10.31 Cr	13.26 Cr	16.46 Cr

Cash Flows (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Operating Cash Flow	8.36 Cr	5.97 L	9.33 Cr	-230.48 Cr
Investing Cash Flow	-24.94 Cr	-19.96 Cr	-16.52 Cr	-7.45 Cr
Financing Cash Flow	14.81 Cr	35.15 Cr	33.63 Cr	201.07 Cr
Capital Expenditure	-24.94 Cr	-19.96 Cr	-16.52 Cr	-7.45 Cr
Free Cash Flow	-16.57 Cr	-19.90 Cr	-7.19 Cr	-237.93 Cr
Net Change in Cash	-1.76 Cr	15.24 Cr	26.44 Cr	-36.87 Cr

Ratios (Annual)

Figures in %.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Gross Margin %	20.2%	22.8%	16.1%	12.9%
Operating Margin %	3.2%	4.2%	5.0%	4.3%
Net Margin %	1.5%	1.3%	1.6%	1.4%
ROE %	9.9%	8.4%	9.2%	5.0%
ROCE %	9.1%	12.3%	17.3%	9.9%

Analyst View

Loading analyst coverage…

Latest News

Recent headlines for OSIAHYPER

No recent headlines available.

OSIAHYPER · Consumer Cyclical