Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹110Cr
Rev Gr TTM
Revenue Growth TTM
1.66%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

OSIAHYPER
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 67.8 | 71.8 | 66.4 | 58.1 | 30.9 | 14.7 | 8.8 | 0.6 | 5.0 | -5.9 |
| 176 | 192 | 254 | 337 | 293 | 304 | 339 | 384 | 328 | 308 | 360 | 371 |
Operating Profit Operating ProfitCr |
| 6.2 | 6.4 | 6.3 | 4.9 | 6.3 | 6.4 | 4.4 | 5.7 | 3.6 | 5.7 | 3.6 | 3.2 |
Other Income Other IncomeCr | 0 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 7 | 6 | 8 | 9 | 11 | 9 | 9 | 12 | 11 | 6 | 5 | 5 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 |
| 2 | 6 | 7 | 8 | 8 | 10 | 5 | 10 | 0 | 11 | 7 | 6 |
| 1 | 2 | 3 | 3 | 3 | 4 | 2 | 1 | 0 | 3 | 2 | 1 |
|
Growth YoY PAT Growth YoY% | | | 76.8 | 70.6 | 373.7 | 80.8 | -31.8 | 76.7 | -88.7 | 20.2 | 55.5 | -52.0 |
| 0.5 | 1.8 | 1.8 | 1.4 | 1.5 | 2.1 | 0.9 | 2.2 | 0.2 | 2.5 | 1.4 | 1.1 |
| 2.9 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.3 | 0.7 | 0.0 | 0.5 | 0.7 | 0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 181.2 | 78.2 | 49.3 | 63.0 | 48.1 | -7.5 | 86.7 | 25.3 | 54.9 | 24.7 | -0.3 |
| 19 | 51 | 91 | 130 | 214 | 326 | 300 | 565 | 700 | 1,077 | 1,355 | 1,366 |
Operating Profit Operating ProfitCr |
| 1.8 | 3.7 | 3.5 | 7.8 | 7.3 | 4.5 | 5.0 | 4.2 | 5.3 | 5.9 | 5.0 | 4.0 |
Other Income Other IncomeCr | 0 | 0 | 1 | 1 | 1 | 3 | 1 | 2 | 5 | 6 | 6 | 5 |
Interest Expense Interest ExpenseCr | 0 | 1 | 2 | 2 | 4 | 3 | 5 | 9 | 22 | 34 | 41 | 27 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 2 | 3 | 4 | 6 | 8 | 10 | 11 | 11 |
| 0 | 1 | 1 | 8 | 12 | 12 | 8 | 12 | 13 | 29 | 26 | 24 |
| 0 | 0 | 0 | 3 | 4 | 4 | 2 | 3 | 4 | 11 | 6 | 6 |
|
| | 264.8 | 147.6 | 493.7 | 44.4 | 4.4 | -35.9 | 66.7 | 5.1 | 92.6 | 6.7 | -7.8 |
| 0.6 | 0.7 | 1.0 | 4.0 | 3.5 | 2.5 | 1.7 | 1.5 | 1.3 | 1.6 | 1.4 | 1.3 |
| 0.7 | 2.5 | 5.8 | 15.0 | 19.9 | 0.9 | 0.6 | 0.9 | 10.1 | 1.6 | 1.5 | 1.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 4 | 4 | 6 | 6 | 6 | 10 | 13 | 16 | 18 |
| 0 | 0 | 4 | 8 | 24 | 71 | 76 | 85 | 103 | 186 | 291 | 414 |
Current Liabilities Current LiabilitiesCr | 4 | 18 | 32 | 45 | 86 | 121 | 147 | 171 | 183 | 216 | 219 | 224 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 7 | 12 | 13 | 22 | 7 | 32 | 118 | 139 | 132 | 228 | 217 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 5 | 20 | 34 | 54 | 107 | 171 | 218 | 318 | 362 | 463 | 757 | 797 |
Non Current Assets Non Current AssetsCr | 1 | 7 | 16 | 24 | 30 | 33 | 44 | 63 | 73 | 84 | 82 | 76 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 2 | 4 | 3 | 3 | -13 | -7 | 8 | 0 | 9 | -230 |
Investing Cash Flow Investing Cash FlowCr | -6 | -10 | -9 | -8 | -7 | -14 | -25 | -20 | -17 | -7 |
Financing Cash Flow Financing Cash FlowCr | 6 | 6 | 7 | 5 | 22 | 21 | 15 | 35 | 34 | 201 |
|
Free Cash Flow Free Cash FlowCr | -5 | -6 | -4 | -3 | -15 | -21 | -17 | -20 | -7 | -238 |
| 398.2 | 418.8 | 58.2 | 32.8 | -148.5 | -135.0 | 92.5 | 0.6 | 51.0 | -1,181.0 |
CFO To EBITDA CFO To EBITDA% | 78.2 | 119.5 | 29.8 | 15.8 | -82.6 | -46.4 | 33.7 | 0.1 | 13.9 | -320.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 1,596 | 833 | 2,027 | 367 | 373 | 408 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.9 | 15.4 | 22.4 | 38.6 | 20.4 | 20.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.7 | 2.6 | 3.4 | 0.5 | 0.3 | 0.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | 1.0 | 2.2 | 3.3 | 1.9 | 1.3 |
| 2.3 | 5.5 | 5.4 | 1.8 | 2.3 | 106.8 | 55.6 | 84.4 | 12.1 | 6.7 | 8.2 |
Profitability Ratios Profitability Ratios |
| 14.4 | 18.8 | 17.7 | 23.8 | 24.3 | 23.3 | 22.4 | 20.5 | 23.0 | 16.2 | 13.0 |
| 1.8 | 3.7 | 3.5 | 7.8 | 7.3 | 4.5 | 5.0 | 4.2 | 5.3 | 5.9 | 5.0 |
| 0.6 | 0.7 | 1.0 | 4.0 | 3.5 | 2.5 | 1.7 | 1.5 | 1.3 | 1.6 | 1.4 |
| 12.8 | 10.1 | 13.0 | 31.8 | 22.6 | 13.4 | 10.0 | 12.9 | 14.9 | 19.5 | 13.4 |
| 6.5 | 19.2 | 15.9 | 48.6 | 28.3 | 11.0 | 6.6 | 9.9 | 8.4 | 9.2 | 6.3 |
| 1.8 | 1.4 | 1.9 | 7.2 | 5.9 | 4.2 | 2.1 | 2.4 | 2.2 | 3.3 | 2.3 |
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**.