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 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.($)
- - - - 27.07M
22.94x3.74x13.07x2.9% 220B
-112.76x17.91x103.21x-.--% 111B
13.44x1.48x7.8x3.56% 111B
14.88x2.72x10.26x5.52% 86.89B
20.25x5.32x13.07x2.81% 61.65B
14.81x2.15x9.14x5.26% 47.82B
21.07x1.73x10.68x1.39% 40.9B
21.28x1.62x10.31x0.89% 40.27B
17.96x2.33x10.83x4.81% 37.28B
Average 3.76x 4.33x 20.93x 3.02% 75.73B
Weighted average by Cap. -0.50x 5.12x 24.60x 2.92%

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. OMEGAIN Stock
  4. Valuation Omega Interactive Technologies Limited