OSIAHYPER
Osia Hyper Retail financials
- Market cap
- ₹43 Cr
- Sector
- Consumer Services
What Osia Hyper Retail Limited does
Osia Hyper Retail Limited runs value-retail supermarket/hypermarket stores under the Osia Hypermart brand, stocking a wide range of grocery, household and general-merchandise products under one roof in a modern, mall-like shopping environment. The company opened its first store in Ahmedabad, Gujarat in 2014 and has been listed on the NSE since April 2019. It operates as a direct retailer, purchasing stock-in-trade and reselling it to consumers through its store network.
- Store format
- Supermarket/hypermarket retail chain under the Osia Hypermart brand
- First store opened
- 2014 (Ahmedabad, Gujarat)
Quarterly results
Q3 FY26: revenue down 5.9%, net profit down 52.1% against the same quarter last year.
| Line item | Q4 FY24 | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 313 | 325 | 355 | 407 | 340 +9% | 326 +1% | 373 +5% | 383 −6% |
| EBITDA | 20 | 21 | 16 | 23 | 12 −37% | 19 −10% | 14 −14% | 12 −47% |
| Net profit | 5 | 7 | 3 | 9 | 1 −89% | 8 +20% | 5 +55% | 4 −52% |
How to read this
₹ crore, as filed. The percentage beside a figure is the change against the same quarter a year earlier — never the quarter before, which would make every seasonal business look like it collapses and booms each year.
Performance −90.5% 1Y
1Y: ₹25.81 on 10 Sept 2025 → ₹2.44. High ₹32.92 (17 Sept 2025), low ₹2.44 (8 Sept 2026).
Financials, as filed
Revenue grew 24.7% a year over 1 year, FY24 to FY25. Operating margin narrowed to 5.0%.
| Year ending | FY24 | FY25 |
|---|---|---|
| Revenue | ₹1.1k Cr | ₹1.4k Cr |
| Operating profit | ₹67 Cr | ₹72 Cr |
| Operating margin | 5.9% | 5.0% |
| Interest | ₹34 Cr | ₹41 Cr |
| Depreciation | ₹10 Cr | ₹11 Cr |
| Net profit | ₹18 Cr | ₹20 Cr |
| Net margin | 1.6% | 1.4% |
| Cash from operations | ₹9 Cr | ₹-230 Cr |
| Free cash flow | ₹-7 Cr | ₹-238 Cr |
| ROCE | 22.0% | 15.0% |
How to read this
From the company's own filings. Margins are computed from the filed sums; a year with an incomplete quarter is left blank rather than estimated.
Balance sheet
| Year ending | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Equity capital | ₹6 Cr | ₹6 Cr | ₹6 Cr | ₹10 Cr | ₹13 Cr | ₹18 Cr |
| Reserves | ₹71 Cr | ₹76 Cr | ₹85 Cr | ₹103 Cr | ₹186 Cr | ₹414 Cr |
| Borrowings | ₹35 Cr | ₹52 Cr | ₹78 Cr | ₹124 Cr | ₹124 Cr | ₹171 Cr |
| Other liabilities | ₹92 Cr | ₹127 Cr | ₹212 Cr | ₹198 Cr | ₹224 Cr | ₹270 Cr |
| Total liabilities | ₹204 Cr | ₹262 Cr | ₹381 Cr | ₹435 Cr | ₹548 Cr | ₹872 Cr |
| Fixed assets | ₹25 Cr | ₹35 Cr | ₹54 Cr | ₹65 Cr | ₹72 Cr | ₹63 Cr |
| Capital work in progress | ₹0 Cr | ₹0 Cr | ₹0 Cr | ₹0 Cr | ₹0 Cr | ₹0 Cr |
| Investments | ₹0 Cr | ₹0 Cr | ₹0 Cr | ₹0 Cr | ₹0 Cr | ₹0 Cr |
| Other assets | ₹179 Cr | ₹227 Cr | ₹328 Cr | ₹370 Cr | ₹476 Cr | ₹809 Cr |
| Total assets | ₹204 Cr | ₹262 Cr | ₹381 Cr | ₹435 Cr | ₹548 Cr | ₹872 Cr |
How to read this
As filed each year. A line the company does not report — deposits for a non-lender, for instance — is left out rather than shown as a row of dashes.
Who owns it
As disclosed at Mar 2026
Since Mar 2025, promoters trimmed −13.30 pp while the public added +13.14 pp. The shareholder count grew 9% to 41,253.
- Promoters
- 33.9%
- FIIs
- 0.5%
- Public
- 65.7%
Since Mar 2025
- Promoters −13.30 pp
- Public +13.14 pp
- FIIs +0.17 pp
How it drifted, 12 quarters
Over this window promoters fell from 58.2% to 33.9% — −24.3 pp.
Ownership split by quarter, oldest first. Jun '23: Promoters 58.2%, Public 41.8%.Sep '23: Promoters 58.2%, FIIs 4.8%, Public 37.0%.Dec '23: Promoters 50.8%, FIIs 11.1%, Public 38.1%.Mar '24: Promoters 45.8%, FIIs 13.9%, Public 40.3%.Jun '24: Promoters 48.2%, FIIs 0.0%, Public 51.8%.Sep '24: Promoters 48.2%, FIIs 0.1%, Public 51.8%.Dec '24: Promoters 48.2%, FIIs 0.1%, Public 51.8%.Mar '25: Promoters 47.2%, FIIs 0.3%, Public 52.5%.Jun '25: Promoters 47.5%, FIIs 0.5%, Public 52.0%.Sep '25: Promoters 47.5%, FIIs 0.1%, Public 52.4%.Dec '25: Promoters 46.6%, FIIs 0.1%, Public 53.3%.Mar '26: Promoters 33.9%, FIIs 0.5%, Public 65.7%.
Who bought this quarter
since Dec 2025
Disclosed holders that added to a position or appeared on the register for the first time, biggest addition first.
- Sachin Govindlal Modi newly disclosed 2.69% held
- Gadhia Kamlesh Pravinbhai +0.56 pp 2.09% held
- Mona Chetan Rokad +0.17 pp 1.28% held
The same filing shows 3 holders trimming and 1 off the list — both are in the register beside this.
Who is on the register
Named in the Mar 2026 filing
Every holder of Osia Hyper Retail Limited above SEBI's 1% disclosure line, and what changed since Dec 2025.
| Holder | Stake | Change |
|---|---|---|
| Kavita Dhirendrakumar Chopra | 20.53% | −1.86 pp |
| Dhirendra Gautamkumar Chopra | 5.65% | −10.91 pp |
| Jay Vasantbhai Turakhiya | 3.33% | unchanged |
| Kavya Dhirendra Chopra | 2.83% | unchanged |
| Naitik Gautamkumar Chopra | 2.83% | unchanged |
| Sachin Govindlal Modi | 2.69% | newly disclosed |
| Pinakin Dayashankar Madeka | 2.63% | unchanged |
| Gadhia Kamlesh Pravinbhai | 2.09% | +0.56 pp |
| Manesh Dayashankar Madeka | 1.95% | −0.68 pp |
| Mihir Rupeshkumar Madeka | 1.58% | unchanged |
| Mona Chetan Rokad | 1.28% | +0.17 pp |
| Rupesh Dayashankar Madeka | 1.05% | unchanged |
A holder disappearing from this list has fallen below the 1% line — it is not necessarily a sale. Percentages are of total shares, as disclosed in the company's own filing. Who was buying across the market this quarter.
What the price assumes
AttractiveTo justify its price of ₹2, this stock must grow earnings at -24% every year for 7 years. Our analysis caps realistic growth at ~7%. At that growth it is worth ₹13 — upside of 430%.
- Growth the price implies
- -24.0% a year
- for 7 years, fading to 4%
- It has actually compounded at
- 6.6% a year
- net profit, FY24–FY25
- The gap
- -0.3 pp
- 430% downside if it only repeats history
Learn to analyse Osia Hyper Retail Limited
Guides on how to read this kind of business and the numbers that matter.