Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Osia Hyper Retail Ltd

OSIAHYPER
NSE
6.21
4.90%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Osia Hyper Retail Ltd

OSIAHYPER
NSE
6.21
4.90%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
110Cr
Close
Close Price
6.21
Industry
Industry
Trading
PE
Price To Earnings
4.20
PS
Price To Sales
0.08
Revenue
Revenue
1,423Cr
Rev Gr TTM
Revenue Growth TTM
1.66%
PAT Gr TTM
PAT Growth TTM
-24.00%
Peer Comparison
How does OSIAHYPER stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
OSIAHYPER
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
188205271355313325355407340326373383
Growth YoY
Revenue Growth YoY%
67.871.866.458.130.914.78.80.65.0-5.9
Expenses
ExpensesCr
176192254337293304339384328308360371
Operating Profit
Operating ProfitCr
121317172021162312191312
OPM
OPM%
6.26.46.34.96.36.44.45.73.65.73.63.2
Other Income
Other IncomeCr
011221112111
Interest Expense
Interest ExpenseCr
768911991211655
Depreciation
DepreciationCr
222333333332
PBT
PBTCr
267881051001176
Tax
TaxCr
123334210321
PAT
PATCr
145557391854
Growth YoY
PAT Growth YoY%
76.870.6373.780.8-31.876.7-88.720.255.5-52.0
NPM
NPM%
0.51.81.81.41.52.10.92.20.22.51.41.1
EPS
EPS
2.90.40.40.40.40.50.30.70.00.50.70.2

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1953951412303413165907391,1441,4271,423
Growth
Revenue Growth%
181.278.249.363.048.1-7.586.725.354.924.7-0.3
Expenses
ExpensesCr
1951911302143263005657001,0771,3551,366
Operating Profit
Operating ProfitCr
023111715162539677257
OPM
OPM%
1.83.73.57.87.34.55.04.25.35.95.04.0
Other Income
Other IncomeCr
001113125665
Interest Expense
Interest ExpenseCr
0122435922344127
Depreciation
DepreciationCr
011123468101111
PBT
PBTCr
0118121281213292624
Tax
TaxCr
0003442341166
PAT
PATCr
0016885910182018
Growth
PAT Growth%
264.8147.6493.744.44.4-35.966.75.192.66.7-7.8
NPM
NPM%
0.60.71.04.03.52.51.71.51.31.61.41.3
EPS
EPS
0.72.55.815.019.90.90.60.910.11.61.51.5

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
2224466610131618
Reserves
ReservesCr
004824717685103186291414
Current Liabilities
Current LiabilitiesCr
418324586121147171183216219224
Non Current Liabilities
Non Current LiabilitiesCr
07121322732118139132228217
Total Liabilities
Total LiabilitiesCr
6275078137204262381435548839872
Current Assets
Current AssetsCr
5203454107171218318362463757797
Non Current Assets
Non Current AssetsCr
1716243033446373848276
Total Assets
Total AssetsCr
6275078137204262381435548839872

Cash Flow

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
2433-13-7809-230
Investing Cash Flow
Investing Cash FlowCr
-6-10-9-8-7-14-25-20-17-7
Financing Cash Flow
Financing Cash FlowCr
66752221153534201
Net Cash Flow
Net Cash FlowCr
101-120-21526-37
Free Cash Flow
Free Cash FlowCr
-5-6-4-3-15-21-17-20-7-238
CFO To PAT
CFO To PAT%
398.2418.858.232.8-148.5-135.092.50.651.0-1,181.0
CFO To EBITDA
CFO To EBITDA%
78.2119.529.815.8-82.6-46.433.70.113.9-320.1

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000001,5968332,027367373408
Price To Earnings
Price To Earnings
0.00.00.00.00.018.915.422.438.620.420.9
Price To Sales
Price To Sales
0.00.00.00.00.04.72.63.40.50.30.3
Price To Book
Price To Book
0.00.00.00.00.02.11.02.23.31.91.3
EV To EBITDA
EV To EBITDA
2.35.55.41.82.3106.855.684.412.16.78.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
14.418.817.723.824.323.322.420.523.016.213.0
OPM
OPM%
1.83.73.57.87.34.55.04.25.35.95.0
NPM
NPM%
0.60.71.04.03.52.51.71.51.31.61.4
ROCE
ROCE%
12.810.113.031.822.613.410.012.914.919.513.4
ROE
ROE%
6.519.215.948.628.311.06.69.98.49.26.3
ROA
ROA%
1.81.41.97.25.94.22.12.42.23.32.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Osia Hyper Retail Limited is a rapidly evolving retail chain operator based in Gujarat, India. Since its rebranding in **2017**, the company has transitioned from a regional player to a multi-state hypermarket operator under the **"Osia Hypermart"** brand. While the company has demonstrated aggressive expansion and significant capital-raising capabilities, it currently faces critical liquidity challenges and regulatory scrutiny. --- ### **Strategic Footprint and Retail Infrastructure** Osia operates an inventory-led retail model, positioning itself as a value-driven shopping destination that combines the affordability of traditional markets with a modern mall-like experience. * **Store Network & Reach:** As of late 2025, the company operates **43 stores** covering over **900,000 square feet** of retail space. * **Core Market (Gujarat):** Maintains a dominant presence in **Ahmedabad, Vadodara, Gandhinagar, Gandhidham, Palanpur, Mehsana, and Dehgam**. * **Logistics Hub:** Operations are supported by a centralized **distribution center in Rakhial, Ahmedabad**, ensuring supply chain efficiency for the Gujarat cluster. * **Expansion Territories:** The company has successfully entered the **"Hindi Heartland,"** establishing large-format stores in **Uttarakhand (Dehradun - 80,000 sq. ft.)**, **Uttar Pradesh (Kanpur, Jhansi)**, and **Madhya Pradesh (Gwalior)**. * **Franchise Model:** To accelerate growth with lower capital expenditure, the company initiated a franchise model in **Rajasthan**, with the first scheduled opening in **January 2026**. --- ### **Product Portfolio and Revenue Drivers** The company operates as a **Single Segment (Retail)** entity under **Ind AS 108**, offering a diverse mix of thousands of SKUs across FMCG and non-FMCG categories. * **Product Mix:** Includes Menswear, Women’s wear, Kid’s wear, Footwear, Cosmetics, FMCG, Household Accessories, Handlooms, and Handicrafts. * **Private Label Strategy:** A strategic shift toward **in-house brands** is underway to capture higher margins and build customer loyalty. * **Health & Wellness Focus:** Increasing inventory allocation toward high-quality ingredients and nutritional products to meet shifting consumer preferences in the F&B sector. * **Customer Retention:** Utilization of **loyalty programs** to track behavioral data and drive repeat footfall. --- ### **Financial Performance and Capital Structure** Osia migrated from the **NSE SME (Emerge)** platform to the **NSE Main Board** on **December 1, 2022**, marking a significant milestone in its corporate evolution. **Key Financial Metrics (FY24)** | Metric | Value | | :--- | :--- | | **Total Income** | **₹1,150 Crore** | | **EBITDA** | **₹73 Crore** | | **Profit After Tax (PAT)** | **₹18.30 Crore** | **Capital Raising and Liquidity Management** To fund its **₹1,000 Crore+** expansion and working capital needs, the company has aggressively utilized equity-linked instruments: * **Authorized Capital:** Increased to **₹45 Crores** (45 Crore shares at **₹1 par value**). * **Preferential Allotments:** In March 2025, the company allotted **3.145 Crore shares** and **11.8225 Crore convertible warrants** at **₹28 per unit**. * **Warrant Terms:** Warrants require **25%** payment upfront, with the remaining **75%** due upon conversion within **18 months**. As of April 2025, **10.58 Crore warrants** remain outstanding. * **Fundraising Targets:** The company has set a target to raise up to **₹1,200 Crores** through various instruments, including a **₹200 Crore QIP**. --- ### **Diversification and Global Ambitions** Osia has amended its **Memorandum of Association (MoA)** to pivot toward a broader resource-based business model: * **Agro-Forestry & Commodities:** The company is entering the cultivation and wholesale/retail of horticultural, medicinal, and aromatic plants, as well as agricultural commodities like spices, oils, and grains. * **International Expansion:** Management is actively pursuing **international joint ventures** and acquisitions to export the "OSIAHYPER" brand and integrate new retail technologies. --- ### **Critical Risk Factors and Operational Challenges** Despite its growth trajectory, Osia is currently navigating a period of high financial and regulatory risk. #### **1. Liquidity and Credit Default** * **Rating Downgrade:** In **July 2025**, India Ratings downgraded the company to **'Default'** status following delays in servicing vendor bill discounting facilities. * **Debt Obligations:** The company has reported defaults on **HDFC Bank Corporate Credit Cards** and various **NBFC vendor financing** facilities. * **Warrant Exercise Risk:** With the market price falling to **₹14.05** (as of Feb 2026), there is a significant risk that warrant holders will not exercise their options at the **₹27** strike price, leading to a shortfall in planned capital. #### **2. Regulatory Non-Compliance** The company has faced formal warnings from **SEBI** and the **NSE** for multiple lapses: * **Disclosure Delays:** Significant delays in reporting credit rating revisions and debt defaults (up to 5 months). * **Board Governance:** Failure to maintain the minimum requirement of **six directors** and non-compliance with **Regulation 17**. * **Insider Trading Controls:** Failure to maintain a **Structured Digital Database (SDD)** due to software expiration/corruption. * **Transparency:** The corporate website has been flagged as non-functional or outdated, missing mandatory financial policies and annual reports. #### **3. Internal Control Weaknesses** Statutory auditors have issued a **Qualified Opinion** citing: * **Lack of Audit Trail:** The accounting software lacks an edit log, preventing the verification of modified entries. * **Unsecured Advances:** Absence of formal documentation or terms for advances provided to third parties. * **Cybercrime Loss:** An unrecovered loss of **₹1.03 Crore** from FY23 remains on the books without being written off. * **Operational Gaps:** Inadequate maintenance of vouchers at remote store locations and weak IT/HR policies. --- ### **Corporate Leadership** The company is led by promoters with deep experience in the Indian retail landscape: * **Mr. Dhirendra Chopra:** Over **15 years** of experience in retail and supply chain management. * **Mrs. Kavita Chopra:** Over **10 years** of experience in retail operations. * **Monitoring:** **CRISIL Ratings Limited** has been appointed to monitor the utilization of proceeds for issues exceeding **₹100 Crore**.