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

Market Closed - Bombay S.E.
Other stock markets
 03:57:59 17/05/2024 pm IST 		5-day change 1st Jan Change
194.8 INR -0.23% Intraday chart for Zomato Limited -0.28% +57.44%
14/05 Jefferies Adjusts Zomato’s Price Target to INR230 From INR205, Keeps at Buy MT
14/05 Nomura Adjusts Zomato’s Price Target to INR225 From INR180, Keeps at Buy MT

Valuation

Fiscal Period: March 2022 2023 2024 2025 2026
Capitalization 1 6,24,830 4,24,550 16,83,007 - -
Enterprise Value (EV) 1 5,93,461 3,30,421 15,71,568 15,88,328 15,71,120
P/E ratio -49.3 x -42.5 x 455 x 139 x 71.9 x
Yield - - - - -
Capitalization / Revenue 14.9 x 6 x 13 x 9.63 x 7.42 x
EV / Revenue 14.2 x 4.67 x 13 x 9.09 x 6.92 x
EV / EBITDA -32.1 x -27.3 x 3,742 x 146 x 67.2 x
EV / FCF -78.9 x -34.9 x 219 x 107 x 54.7 x
FCF Yield -1.27% -2.87% 0.46% 0.94% 1.83%
Price to Book 3.81 x 2.19 x 8.54 x 8 x 7.17 x
Nbr of stocks (in thousands) 75,92,101 83,24,518 86,37,451 - -
Reference price 2 82.30 51.00 195.2 195.2 195.2
Announcement Date 23/05/22 19/05/23 13/05/24 - -
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 1,21,140 1,74,679 2,26,935
EBITDA 1 - -18,508 -12,103 420 10,889 23,365
EBIT 1 - -20,011 -16,472 -4,840 7,216 19,515
Operating Margin - -47.73% -23.27% -4% 4.13% 8.6%
Earnings before Tax (EBT) 1 - -12,205 -10,146 2,910 12,813 25,421
Net income 1 -8,128 -12,087 -9,713 3,510 12,350 24,884
Net margin - -28.83% -13.72% 2.9% 7.07% 10.97%
EPS 2 -1.510 -1.670 -1.200 0.4000 1.401 2.715
Free Cash Flow 1 - -7,520 -9,470 7,281 14,908 28,714
FCF margin - -17.94% -13.38% 6.06% 8.53% 12.65%
FCF Conversion (EBITDA) - - - 807.41% 136.92% 122.89%
FCF Conversion (Net income) - - - 220.6% 120.71% 115.39%
Dividend per Share 2 - - - - - -
Announcement Date 22/07/21 23/05/22 19/05/23 13/05/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März 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 38,874
EBITDA 1 - -5,358 -4,888 -4,497 -3,073 -3,114 -3,662 -2,254 -480 -188.2 278.6 1,415 1,645
EBIT 1 -4,120 -5,742 -5,275 -4,874 -3,489 -4,181 -5,210 -3,592 -1,780 -1,382 -872.7 234.9 447.9
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% 1.15%
Earnings before Tax (EBT) 1 - -4,349 -672 - -1,860 -2,605 -3,637 -2,404 -150 173 755 1,804 2,308
Net income 1 - -4,296 -632 -3,597 -1,857 -2,508 -3,466 -1,882 20 169.6 739.2 1,926 2,234
Net margin - -41.94% -5.68% -29.68% -13.13% -15.1% -17.79% -9.15% 0.08% 0.65% 2.27% 5.47% 5.75%
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 0.2567
Dividend per Share 2 - - - - - - - - - - - - -
Announcement Date 10/08/21 10/11/21 10/02/22 23/05/22 01/08/22 10/11/22 09/02/23 19/05/23 03/08/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: März 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - -
Net Cash position 1 - 31,369 94,129 89,622 94,679 1,11,888
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - -7,520 -9,470 7,281 14,908 28,714
ROE (net income / shareholders' equity) - -9.83% -5.4% 1.56% 5.35% 10.2%
ROA (Net income/ Total Assets) - -9.29% -4.99% 1.81% 3.91% 10.1%
Assets 1 - 1,30,152 1,94,630 1,82,658 3,15,496 2,47,044
Book Value Per Share 2 - 21.60 23.30 22.90 24.40 27.20
Cash Flow per Share 2 - -0.9600 -1.040 1.100 2.460 4.280
Capex 1 - 590 1,030 2,100 3,305 4,008
Capex / Sales - 1.41% 1.45% 1.75% 1.89% 1.77%
Announcement Date 22/07/21 23/05/22 19/05/23 13/05/24 - -
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
25
Last Close Price
194.8 INR
Average target price
207.4 INR
Spread / Average Target
+6.44%
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
+34.54% 472B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+6.61% 138B
PROSUS N.V. Stock Prosus N.V.
+32.61% 98.36B
AIRBNB, INC. Stock Airbnb, Inc.
+7.46% 93.44B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+59.67% 59.13B
DOORDASH, INC. Stock DoorDash, Inc.
+18.16% 47.5B
NASPERS LIMITED Stock Naspers Limited
+30.27% 39.41B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+0.33% 35.99B
PINTEREST, INC. Stock Pinterest, Inc.
+15.31% 29.22B
Other Internet Services
  1. Stock Market
  2. Equities
  3. ZOMATO Stock
  4. ZOMATO Stock
  5. Financials Zomato Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW