Company Valuation: Omax Autos Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 419.2 866.2 910.1 845.5 2,082 1,830
Change - 106.63% 5.06% -7.1% 146.27% -12.12%
Enterprise Value (EV) 1 2,615 2,937 2,174 1,792 2,482 1,968
Change - 12.3% -25.97% -17.56% 38.45% -20.7%
P/E 0.96x -8.57x 3.88x -3.47x 17.9x 8.5x
PBR 0.15x 0.3x 0.29x 0.3x 0.7x 0.58x
PEG - 0x -0x 0x -0x 0.1x
Capitalization / Revenue 0.09x 0.54x 0.41x 0.28x 0.59x 0.5x
EV / Revenue 0.56x 1.82x 0.98x 0.6x 0.7x 0.53x
EV / EBITDA 8.94x -10.4x -13x 6.3x 6.68x 4.3x
EV / EBIT 13.6x -7.19x -6.82x 29.8x 14x 7.17x
EV / FCF -2.33x -4.65x 7.22x 5.09x 8.75x -14x
FCF Yield -42.9% -21.5% 13.9% 19.7% 11.4% -7.16%
Dividend per Share 2 - - - - 1 2.5
Rate of return - - - - 1.03% 2.92%
EPS 2 20.38 -4.724 10.97 -11.38 5.45 10.07
Distribution rate - - - - 18.3% 24.8%
Net sales 1 4,667 1,615 2,222 3,008 3,553 3,693
EBITDA 1 292.6 -283.5 -167.1 284.3 371.3 457.4
EBIT 1 191.9 -408.2 -318.8 60.22 177.7 274.4
Net income 1 435.8 -101 234.6 -243.4 116.6 215.5
Net Debt 1 2,196 2,071 1,264 947 399.6 138.2
Reference price 2 19.60 40.50 42.55 39.53 97.35 85.55
Nbr of stocks (in thousands) 21,388 21,388 21,388 21,388 21,388 21,388
Announcement Date 9/3/20 12/6/21 9/8/22 8/1/23 8/6/24 7/30/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.35x1.51x11.65x1.68% 47.05B
17.35x0.73x5.39x3.36% 35.61B
12.29x0.65x5.48x3.7% 32.51B
10.11x0.63x8.17x1.46% 29.43B
14.34x2.62x9.14x4.17% 20.66B
10.85x0.51x4.97x3.01% 17.89B
11.72x1.03x5.87x4.29% 15.96B
27.9x1.11x11.58x0.58% 15.92B
12.84x1.01x6.71x1.04% 13.21B
Average 15.53x 1.09x 7.66x 2.59% 25.36B
Weighted average by Cap. 16.02x 1.08x 7.90x 2.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA