Company Valuation: Omega Interactive Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 49.65 49.65 16.08 20.42 157.5 270
Change - 0% -67.62% 27.03% 671.18% 71.45%
Enterprise Value (EV) 1 48.71 49.22 15.22 18.55 227.5 367.9
Change - 1.04% -69.08% 21.86% 1,126.9% 61.68%
P/E Ratio 673x 584x 171x 35.9x -179x 22.5x
PBR 6.28x 6.21x 1.99x 2.36x 1.09x 1.21x
PEG - 38.2x 16x 0x 1x -0x
Capitalization / Revenue 30.1x 36.5x 9.71x 10.7x 175x 1,317x
EV / Revenue 29.5x 36.2x 9.19x 9.72x 253x 1,795x
EV / EBITDA - - - - - -
EV / EBIT -93.8x -119x -35x 78.9x -179x -158x
EV / FCF -71.3x -280x 140x -31.6x -1.09x -3.13x
FCF Yield -1.4% -0.36% 0.71% -3.17% -92% -31.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0147 0.017 0.0188 0.1139 -0.176 0.75
Distribution rate - - - - - -
Net sales 1 1.65 1.36 1.656 1.908 0.9 0.205
EBITDA - - - - - -
EBIT 1 -0.5193 -0.415 -0.4342 0.235 -1.274 -2.326
Net income 1 0.0737 0.0872 0.0941 0.5696 -0.88 11.89
Net Debt 1 -0.9424 -0.4347 -0.8565 -1.874 70.06 97.89
Reference price 2 9.93 9.93 3.22 4.08 31.50 16.88
Nbr of stocks (in thousands) 5,000 5,000 5,000 5,000 5,000 15,994
Announcement Date 9/8/20 9/2/21 9/6/22 9/6/23 9/6/24 9/9/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.2M
26.52x4.25x14.83x2.48% 256B
12.66x1.35x7.08x3.82% 105B
20.4x4.15x14.17x2.92% 90.42B
-81.53x12.84x74.47x-.--% 80.68B
13.87x2.53x9.34x6.01% 82.27B
19.59x5.12x12.66x2.9% 58.94B
14.49x2.12x8.9x5.34% 47.53B
12.93x1.48x10.14x1.25% 35.3B
20.8x1.41x10.03x0.84% 32.12B
Average 6.64x 3.92x 17.96x 2.84% 78.77B
Weighted average by Cap. 9.50x 4.25x 18.34x 2.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 511644 Stock
  4. Valuation Omega Interactive Technologies Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!