Stock ZOMATO ZOMATO LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zomato Limited Bombay S.E.

Equities

ZOMATO

INE758T01015

Internet Services

Delayed Bombay S.E.
Other stock markets
 06:00:51 2024-07-16 EDT 		5-day change 1st Jan Change
217.4 INR -5.09% Intraday chart for Zomato Limited +2.33% +75.79%
07-15 Zomato Dissolves Slovakian Unit MT
07-03 Zomato Arm Withdraws License Application for Non-Banking Financial Company MT

Valuation

Fiscal Period: March 2022 2023 2024 2025 2026
Capitalization 1 624,830 424,550 1,878,559 - -
Enterprise Value (EV) 1 593,461 330,421 1,551,458 1,745,513 1,701,652
P/E ratio -49.3 x -42.5 x 455 x 164 x 80.2 x
Yield - - - - -
Capitalization / Revenue 14.9 x 6 x 13 x 10.7 x 8.05 x
EV / Revenue 14.2 x 4.67 x 12.8 x 9.9 x 7.3 x
EV / EBITDA -32.1 x -27.3 x 3,694 x 176 x 73.5 x
EV / FCF -78.9 x -34.9 x 360 x 120 x 55.1 x
FCF Yield -1.27% -2.87% 0.28% 0.83% 1.82%
Price to Book 3.81 x 2.19 x 7.74 x 8.89 x 7.96 x
Nbr of stocks (in thousands) 7,592,101 8,324,518 8,637,451 - -
Reference price 2 82.30 51.00 217.5 217.5 217.5
Announcement Date 22-05-23 23-05-19 24-05-13 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2021 2022 2023 2024 2025 2026
Net sales 1 - 41,924 70,794 121,140 176,352 233,238
EBITDA 1 - -18,508 -12,103 420 9,918 23,137
EBIT 1 - -20,011 -16,472 -4,840 6,381 18,949
Operating Margin - -47.73% -23.27% -4% 3.62% 8.12%
Earnings before Tax (EBT) 1 - -12,205 -10,146 2,910 12,052 24,589
Net income 1 -8,128 -12,087 -9,713 3,510 11,681 24,367
Net margin - -28.83% -13.72% 2.9% 6.62% 10.45%
EPS 2 -1.510 -1.670 -1.200 0.4000 1.330 2.710
Free Cash Flow 1 - -7,520 -9,470 4,310 14,523 30,909
FCF margin - -17.94% -13.38% 3.56% 8.24% 13.25%
FCF Conversion (EBITDA) - - - 1,026.19% 146.43% 133.59%
FCF Conversion (Net income) - - - 122.79% 124.33% 126.85%
Dividend per Share 2 - - - - - -
Announcement Date 21-07-22 22-05-23 23-05-19 24-05-13 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 8,444 10,242 11,120 12,118 14,139 16,613 19,482 20,560 24,160 26,288 32,602 35,205 39,245
EBITDA 1 - -5,358 -4,888 -4,497 -3,073 -3,114 -3,662 -2,254 -480 -188.2 278.6 1,415 1,451
EBIT 1 -4,120 -5,742 -5,275 -4,874 -3,489 -4,181 -5,210 -3,592 -1,780 -1,382 -872.7 234.9 570.3
Operating Margin -48.79% -56.06% -47.44% -40.22% -24.68% -25.17% -26.74% -17.47% -7.37% -5.26% -2.68% 0.67% 1.45%
Earnings before Tax (EBT) 1 - -4,349 -672 - -1,860 -2,605 -3,637 -2,404 -150 173 755 1,804 2,171
Net income 1 - -4,296 -632 -3,597 -1,857 -2,508 -3,466 -1,882 20 169.6 739.2 1,926 2,372
Net margin - -41.94% -5.68% -29.68% -13.13% -15.1% -17.79% -9.15% 0.08% 0.65% 2.27% 5.47% 6.04%
EPS 2 -0.5600 -0.5900 -0.0800 -0.4700 -0.2400 -0.3100 -0.4200 -0.2300 -0.2229 0.0401 0.1192 0.2043 0.2632
Dividend per Share 2 - - - - - - - - - - - - -
Announcement Date 21-08-10 21-11-10 22-02-10 22-05-23 22-08-01 22-11-10 23-02-09 23-05-19 23-08-03 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - -
Net Cash position 1 - 31,369 94,129 20,110 133,047 176,907
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - -7,520 -9,470 4,310 14,523 30,909
ROE (net income / shareholders' equity) - -9.83% -5.4% 1.76% 5.28% 10.3%
ROA (Net income/ Total Assets) - -9.29% -4.99% 3.25% 3.92% 10%
Assets 1 - 130,152 194,630 108,113 297,706 242,782
Book Value Per Share 2 - 21.60 23.30 23.50 24.50 27.30
Cash Flow per Share 2 - -0.9600 -1.040 0.7400 2.330 4.190
Capex 1 - 590 1,030 2,150 3,396 4,332
Capex / Sales - 1.41% 1.45% 1.77% 1.93% 1.86%
Announcement Date 21-07-22 22-05-23 23-05-19 24-05-13 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Zomato Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
26
Last Close Price
217.5 INR
Average target price
219.4 INR
Spread / Average Target
+0.89%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+26.91% 445B
NETFLIX, INC. Stock Netflix, Inc.
+34.80% 283B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+20.68% 155B
AIRBNB, INC. Stock Airbnb, Inc.
+11.11% 96.03B
PROSUS N.V. Stock Prosus N.V.
+21.51% 87.13B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+58.85% 59.42B
DOORDASH, INC. Stock DoorDash, Inc.
+9.96% 44.47B
NASPERS LIMITED Stock Naspers Limited
+12.69% 33.93B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
-11.92% 31.44B
Other Internet Services
  1. Stock Market
  2. Equities
  3. ZOMATO Stock
  4. ZOMATO Stock
  5. Financials Zomato Limited