Company Valuation: One97 Communications Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,42,732 4,03,596 2,55,849 4,99,720 8,62,854 - -
Change - 17.76% -36.61% 95.32% 72.67% - -
Enterprise Value (EV) 1 2,92,927 3,33,221 2,03,387 3,84,196 4,83,554 7,22,479 6,94,243
Change - 13.76% -38.96% 88.9% 25.86% -1.79% -3.91%
P/E -13.9x -23.6x -17.5x -75.7x 112x 75.1x 44.1x
PBR 2.42x 3.1x 1.92x 3.33x 3.86x 5.32x 4.55x
PEG 0.2x 0.8x 1.2x 1.4x -1x 0.8x 0.6x
Capitalization / Revenue 6.89x 5.05x 2.56x 7.24x 7.28x 8.28x 6.72x
EV / Revenue 5.89x 4.17x 2.04x 5.57x 5.73x 6.94x 5.41x
EV / EBITDA -12.5x -20.3x -17.4x -25.5x 96.3x 63.7x 35.2x
EV / EBIT -11.3x -15.6x -10.7x -17.6x -733x 118x 53.2x
EV / FCF -16.8x -115x -126x -87.7x -39.9x 150x 49.7x
FCF Yield -5.95% -0.87% -0.79% -1.14% -2.5% 0.67% 2.01%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -38 -27 -23 -10.35 8.55 17.95 30.53
Distribution rate - - - - - - -
Net sales 1 49,742 79,903 99,778 69,004 84,370 1,04,163 1,28,309
EBITDA 1 -23,402 -16,440 -11,716 -15,065 5,020 11,348 19,715
EBIT 1 -25,875 -21,293 -19,073 -21,791 -660 6,121 13,047
Net income 1 -23,929 -17,759 -14,170 -6,587 5,520 11,862 20,054
Net Debt 1 -49,805 -70,375 -52,462 -1,15,524 -1,30,250 -1,40,375 -1,68,611
Reference price 2 528.45 636.80 402.65 783.45 1,347.50 1,347.50 1,347.50
Nbr of stocks (in thousands) 6,48,561 6,33,788 6,35,414 6,37,845 6,40,337 - -
Announcement Date 20/05/22 05/05/23 22/05/24 06/05/25 06/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
144.42x8.71x133.57x-.--% 894.79Cr
28.12x15.02x21.33x0.75% 68TCr
11.16x1.52x7.74x0.95% 5.01TCr
34.94x1.74x10.01x-.--% 4.76TCr
8.87x2.59x5.99x-.--% 2.76TCr
17.12x5.66x10.76x-.--% 2.41TCr
-55.14x3.12x6.63x1.32% 2.25TCr
21.71x6.68x21.84x-.--% 1.02TCr
14.33x2.54x6.04x5.21% 722.04Cr
34.12x - - - 577.58Cr
Average 25.97x 5.29x 24.88x 0.92% 8.83TCr
Weighted average by Cap. 25.53x 12.31x 19.81x 0.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PAYTM Stock
  4. Valuation One97 Communications Limited