Company Valuation: One97 Communications Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 3,42,732 4,03,596 2,55,849 4,99,720 7,43,033 - -
Change - 17.76% -36.61% 95.32% 48.69% - -
Enterprise Value (EV) 1 2,92,927 3,33,221 2,03,387 3,84,196 6,15,900 5,99,655 5,81,284
Change - 13.76% -38.96% 88.9% 60.31% -2.64% -3.06%
P/E ratio -13.9x -23.6x -17.5x -75.7x 123x 59.9x 36.4x
PBR 2.42x 3.1x 1.92x 3.33x 4.85x 4.46x 3.97x
PEG 0.2x 0.8x 1.2x 1.4x -1x 1x 0.6x
Capitalization / Revenue 6.89x 5.05x 2.56x 7.24x 8.79x 7.16x 5.87x
EV / Revenue 5.89x 4.17x 2.04x 5.57x 7.29x 5.78x 4.59x
EV / EBITDA -12.5x -20.3x -17.4x -25.5x 116x 49x 28.8x
EV / EBIT -11.3x -15.6x -10.7x -17.6x -1,176x 102x 42.6x
EV / FCF -16.8x -115x -126x -87.7x -272x 80x 38.5x
FCF Yield -5.95% -0.87% -0.79% -1.14% -0.37% 1.25% 2.59%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -38 -27 -23 -10.35 9.441 19.4 31.92
Distribution rate - - - - - - -
Net sales 1 49,742 79,903 99,778 69,004 84,493 1,03,735 1,26,581
EBITDA 1 -23,402 -16,440 -11,716 -15,065 5,312 12,249 20,159
EBIT 1 -25,875 -21,293 -19,073 -21,791 -523.9 5,900 13,654
Net income 1 -23,929 -17,759 -14,170 -6,587 6,104 12,688 20,993
Net Debt 1 -49,805 -70,375 -52,462 -1,15,524 -1,27,133 -1,43,378 -1,61,749
Reference price 2 528.45 636.80 402.65 783.45 1,161.30 1,161.30 1,161.30
Nbr of stocks (in thousands) 6,48,561 6,33,788 6,35,414 6,37,845 6,39,828 - -
Announcement Date 20/05/22 05/05/23 22/05/24 06/05/25 - - -
1INR in Million2INR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
124.98x7.43x118.19x-.--% 832.28Cr
25.78x14.05x19.97x0.83% 62TCr
7.86x1.2x6.19x0.83% 3.79TCr
22.42x1.32x9.28x-.--% 3.4TCr
9.71x2.98x6.42x-.--% 3.23TCr
22.34x6.79x12.89x-.--% 2.49TCr
10.87x3.55x7.27x1.42% 2.01TCr
24.88x4.01x13.06x-.--% 1.25TCr
-18.62x15.71x43.22x - 732.8Cr
19.73x3.3x7.95x-.--% 556.98Cr
Average 24.99x 6.04x 24.44x 0.34% 8.04TCr
Weighted average by Cap. 24.23x 11.69x 18.82x 0.72%

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. Equities
  3. PAYTM Stock
  4. Valuation One97 Communications Limited