Projected Income Statement: PONY OXID

Forecast Balance Sheet: PONY OXID

Fiscal Period: March 2025 2026 2027 2028
Net Debt - - - -
Change - - - -
Announcement Date 5/16/25 5/26/26 - -
Estimates

Cash Flow Forecast: PONY OXID

Fiscal Period: March 2026 2027 2028
CAPEX 1 501.4 2,274 50
Change - 353.51% -97.8%
Free Cash Flow (FCF) 1 -942.1 -530 549
Change - 43.74% 203.58%
Announcement Date 5/26/26 - -
1INR in Million
Estimates

Forecast Financial Ratios: PONY OXID

Fiscal Period: March 2025 2026 2027 2028

Profitability

    
EBITDA Margin (%) - 7.12% 6.9% 6.9%
EBIT Margin (%) - 6.28% 6.07% 6.25%
EBT Margin (%) - 6.09% 5.57% 5.84%
Net margin (%) - 4.46% 4.18% 4.38%
FCF margin (%) - -3.18% -1.33% 1.02%
FCF / Net Income (%) - -71.44% -31.83% 23.2%

Profitability

    
ROA - - - -
ROE - 19.19% 19.1% 22%

Financial Health

    
Leverage (Debt/EBITDA) - - - -
Debt / Free cash flow - - - -

Capital Intensity

    
CAPEX / Current Assets (%) - 1.69% 5.71% 0.09%
CAPEX / EBITDA (%) - 23.81% 82.75% 1.34%
CAPEX / FCF (%) - -53.23% -429.06% 9.11%

Items per share

    
Cash flow per share 1 - - - -
Change - - - -
Dividend per Share 1 - - - -
Change - - - -
Book Value Per Share 1 - 103.4 125.2 156.3
Change - - 21.13% 24.84%
EPS 1 8.432 17.59 21.8 31
Change - 108.63% 23.92% 42.2%
Nbr of stocks (in thousands) 70,312 70,312 76,278 76,278
Announcement Date 5/16/25 5/26/26 - -
1INR
Estimates
2027 *2028 *
P/E 21.5x 15.1x
PBR 3.74x 3x
EV / Sales 0.9x 0.66x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
468.30INR
Average target price
781.00INR
Spread / Average Target
+66.77%

Annual profits - Rate of surprise

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!