Company Valuation: Omax Autos Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 866.2 910.1 845.5 2,082 1,830 1,961
Change - 5.06% -7.1% 146.27% -12.12% 7.19%
Enterprise Value (EV) 1 2,937 2,174 1,792 2,482 1,968 1,450
Change - -25.97% -17.56% 38.45% -20.7% -26.31%
P/E -8.57x 3.88x -3.47x 17.9x 8.5x 5.29x
PBR 0.3x 0.29x 0.3x 0.7x 0.58x 0.57x
PEG - -0x 0x -0x 0.1x 0.1x
Capitalization / Revenue 0.54x 0.41x 0.28x 0.59x 0.5x 0.4x
EV / Revenue 1.82x 0.98x 0.6x 0.7x 0.53x 0.3x
EV / EBITDA -10.4x -13x 6.3x 6.68x 4.3x 2.44x
EV / EBIT -7.19x -6.82x 29.8x 14x 7.17x 3.37x
EV / FCF -4.65x 7.22x 5.09x 8.75x -14x 3.45x
FCF Yield -21.5% 13.9% 19.7% 11.4% -7.16% 29%
Dividend per Share 2 - - - 1 2.5 5
Rate of return - - - 1.03% 2.92% 5.45%
EPS 2 -4.724 10.97 -11.38 5.45 10.07 17.32
Distribution rate - - - 18.3% 24.8% 28.9%
Net sales 1 1,615 2,222 3,008 3,553 3,693 4,845
EBITDA 1 -283.5 -167.1 284.3 371.3 457.4 593.4
EBIT 1 -408.2 -318.8 60.22 177.7 274.4 430.7
Net income 1 -101 234.6 -243.4 116.6 215.5 370.4
Net Debt 1 2,071 1,264 947 399.6 138.2 -511.1
Reference price 2 40.50 42.55 39.53 97.35 85.55 91.70
Nbr of stocks (in thousands) 21,388 21,388 21,388 21,388 21,388 21,388
Announcement Date 12/6/21 9/8/22 8/1/23 8/6/24 7/30/25 7/30/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.07x1.23x9.58x2.05% 42.2B
15.76x0.7x5.1x3.87% 34.05B
12.22x0.58x5.09x3.82% 31.36B
8.86x0.53x6.78x1.69% 27.41B
14.39x2.63x9.05x4.22% 20.37B
30.49x1.2x12.74x0.6% 18.11B
10.6x0.5x4.85x3% 17.54B
13.45x1.37x7.1x4.09% 16.37B
47.55x5.2x36.34x0.76% 14.94B
Average 19.04x 1.55x 10.74x 2.68% 24.71B
Weighted average by Cap. 17.48x 1.32x 9.37x 2.75%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!