OK Play India (BSE 526415)₹3.16+10.49%Leisure Products
In the Jun 2026 quarter (consolidated), OK Play India reported sales of ₹45.96 Cr, up 11.2% from Jun 2025, and net profit of ₹0.10 Cr, down 84.8% year on year. For the year to Mar 2026, sales were ₹199 Cr and net profit ₹3.01 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 40.48 | 41.08 | 60.31 | 39.99 | 38.11 | 32.95 | 57.47 | 41.32 | 39.04 | 52.02 | 66.07 | 45.96 |
| Expenses | 32.48 | 32.47 | 48.95 | 37.43 | 29.77 | 26.16 | 46.91 | 35.65 | 33.86 | 47.18 | 56.86 | 37.55 |
| Operating Profit | 7.91 | 8.52 | 11.27 | 2.45 | 8.26 | 6.70 | 10.43 | 5.63 | 5.08 | 4.75 | 9.16 | 8.35 |
| OPM % | 19.5% | 20.7% | 18.7% | 6.1% | 21.7% | 20.3% | 18.1% | 13.5% | 13.0% | 9.1% | 13.8% | 18.1% |
| Other Income | 0.09 | 0.00 | −1.50 | 5.54 | 0.07 | −0.03 | 1.45 | −0.06 | −0.13 | 6.60 | −0.06 | 0.02 |
| Interest | 4.30 | 3.55 | 3.70 | 3.29 | 3.84 | 2.73 | 4.48 | 1.52 | 2.42 | 5.42 | 2.26 | 3.78 |
| Depreciation | 3.02 | 3.19 | 4.10 | 3.66 | 3.63 | 3.62 | 4.25 | 3.35 | 5.16 | 4.53 | 4.65 | 4.47 |
| Profit before tax | 0.64 | 1.74 | 1.90 | 1.01 | 0.82 | 0.26 | 3.10 | 0.64 | −2.66 | 1.36 | 2.13 | 0.08 |
| Tax % | 36.9% | 38.9% | 137.2% | 15.7% | 66.2% | −170.4% | 187.1% | 0.0% | 7.9% | −15.3% | −66.8% | 0.0% |
| Exceptional items | 0.00 | 0.00 | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −1.01 | 0.00 |
| Net Profit | 0.42 | 1.08 | −0.72 | 0.88 | 0.29 | 0.73 | −2.72 | 0.66 | −2.89 | 1.59 | 3.59 | 0.10 |
| EPS (Rs) | 0.01 | 0.03 | −0.01 | 0.02 | 0.00 | 0.03 | −0.07 | 0.01 | −0.07 | 0.03 | 0.09 | 0.00 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 102 | 79.37 | 138 | 154 | 76.29 | 90.37 | 98.46 | 176 | 182 | 166 | 199 | 203 |
| Expenses | 83.16 | 61.08 | 107 | 113 | 62.15 | 72.17 | 84.19 | 142 | 147 | 137 | 173 | 175 |
| Operating Profit | 20.04 | 17.03 | 31.06 | 40.13 | 14.03 | 18.05 | 14.05 | 32.10 | 35.10 | 28.07 | 25.05 | 27.34 |
| OPM % | 18.9% | 21.9% | 21.9% | 25.9% | 18.9% | 19.9% | 15.0% | 17.9% | 18.9% | 16.9% | 11.9% | 13.5% |
| Other Income | −8.99 | 1.99 | −5.99 | −1.99 | 1.99 | 0.00 | 0.99 | 0.00 | −1.99 | 6.99 | 5.99 | 6.43 |
| Interest | 13.95 | 12.95 | 13.95 | 15.95 | 14.95 | 16.96 | 12.95 | 16.93 | 14.95 | 13.96 | 11.97 | 13.88 |
| Depreciation | 3.99 | 4.99 | 5.99 | 7.99 | 9.98 | 9.99 | 12.99 | 11.97 | 12.98 | 14.98 | 17.97 | 18.81 |
| Profit before tax | −5.99 | 0.99 | 3.99 | 13.98 | −8.99 | −8.99 | −10.99 | 2.99 | 4.99 | 4.99 | 0.99 | 0.91 |
| Tax % | −39.0% | 93.0% | 43.0% | 55.9% | −58.0% | −12.0% | −27.1% | 168.0% | 76.0% | 116.0% | −96.0% | — |
| Exceptional items | −9.03 | 0.00 | −3.01 | −1.01 | −1.01 | 0.00 | 0.00 | 0.00 | −1.01 | 1.01 | −1.01 | −1.01 |
| Net Profit | −4.01 | 0.00 | 2.01 | 6.01 | −4.01 | −8.02 | −8.01 | −2.01 | 1.01 | −1.01 | 3.01 | 2.39 |
| EPS (Rs) | −0.21 | 0.00 | 0.11 | 0.32 | −0.17 | −0.43 | −0.41 | −0.09 | 0.03 | −0.01 | 0.07 | 0.05 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 18.01 | 18.01 | 19.03 | 19.02 | 19.00 | 19.01 | 19.02 | 19.01 | 19.01 | 29.00 | 36.01 | 35.99 |
| Reserves | 11.03 | 7.02 | 17.04 | 27.06 | 39.08 | 36.11 | 28.08 | 20.05 | 17.04 | 97.27 | 123 | 130 |
| Borrowings | 103 | 102 | 108 | 124 | 122 | 128 | 126 | 139 | 143 | 111 | 150 | 110 |
| Other Liabilities | 17.91 | 35.92 | 39.80 | 34.00 | 37.82 | 41.85 | 61.84 | 59.03 | 59.73 | 50.76 | 73.64 | 90.85 |
| Total Liabilities | 150 | 163 | 184 | 205 | 219 | 225 | 236 | 237 | 239 | 288 | 383 | 368 |
| Fixed Assets | 52.02 | 55.98 | 75.98 | 88.05 | 116 | 120 | 123 | 123 | 119 | 136 | 192 | 190 |
| CWIP | 5.01 | 14.03 | 9.03 | 14.05 | 0.00 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 93.01 | 94.05 | 99.04 | 102 | 103 | 104 | 112 | 114 | 120 | 151 | 190 | 178 |
| Inventories | 13.04 | 30.06 | 38.09 | 45.11 | 52.17 | 57.16 | 64.21 | 67.23 | 76.17 | 80.23 | 85.18 | 87.28 |
| Trade receivables | 28.89 | 39.87 | 29.88 | 22.94 | 17.94 | 8.97 | 10.96 | 12.96 | 15.94 | 25.90 | 36.87 | 26.90 |
| Cash & equivalents | 1.99 | 0.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 0.99 | 1.99 | 0.99 | 4.98 |
| Total Assets | 150 | 163 | 184 | 205 | 219 | 225 | 236 | 237 | 239 | 288 | 383 | 368 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | −22.02 | 20.01 | 22.99 | 20.01 | 37.01 | 25.99 | 29.01 | 7.01 | 19.99 | 11.01 | 27.98 | 30.99 |
| Cash from investing activity | −7.01 | −17.04 | −20.02 | −23.03 | −23.03 | −15.03 | −13.01 | −12.01 | −8.01 | −32.03 | −64.12 | −15.02 |
| Cash from financing activity | 21.94 | −3.99 | −1.99 | 3.99 | −13.95 | −11.96 | −15.95 | 4.99 | −12.95 | 21.92 | 33.88 | −11.96 |
| Net cash flow | −6.01 | 0.00 | 1.01 | 0.00 | 0.00 | −1.01 | 1.01 | −1.01 | −1.01 | 1.01 | −1.01 | 4.01 |
| Capex | 7.10 | 17.87 | 20.02 | 24.56 | 23.66 | 15.28 | 13.69 | 14.85 | 8.30 | 33.73 | 82.95 | 16.01 |
| Free cash flow | −28.89 | 3.98 | 2.99 | −3.99 | 13.96 | 10.97 | 15.95 | −5.98 | 11.97 | −20.93 | −35.90 | 15.95 |
| CFO / OP % | 213.0% | 102.9% | 135.0% | 63.0% | 93.0% | 180.9% | 177.9% | 46.9% | 62.9% | 32.0% | 105.0% | 127.9% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 163 | 142 | 141 | 62 | 45 | 46 | 44 | 48 | 35 | 52 | 82 | 52 |
| Inventory days | 142 | 176 | 461 | 274 | 237 | 516 | 457 | 612 | 415 | 419 | 468 | 279 |
| Days payable | 98 | 104 | 218 | 106 | 57 | 91 | 142 | 195 | 137 | 101 | 137 | 87 |
| Cash conversion cycle | 207 | 214 | 385 | 230 | 225 | 471 | 359 | 465 | 313 | 370 | 413 | 244 |
| Working capital days | 81 | −76 | −91 | 59 | 1 | 18 | −129 | −141 | −32 | 69 | 100 | 83 |
| ROCE % | 7.0% | 12.0% | 10.0% | 17.0% | 19.0% | 4.0% | 5.0% | 2.0% | 11.0% | 11.0% | 5.0% | 5.0% |
For the Jun 2026 quarter, OK Play India reported sales of ₹45.96 Cr, up 11.2% year on year and net profit of ₹0.10 Cr, down 84.8% year on year. The operating margin was 18.1%.
OK Play India's sales for the year to Mar 2026 were ₹199 Cr; over the last twelve months they were ₹203 Cr.
Net profit for the year to Mar 2026 was ₹3.01 Cr, and ₹2.39 Cr over the last twelve months. Earnings per share over the same trailing period were ₹0.05.
OK Play India reported borrowings of ₹110 Cr at Mar 2026, against cash and equivalents of ₹4.98 Cr.
Cash from operations was ₹30.99 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹15.95 Cr.