Menu
Nifty
Sensex
:
:
22161.60
73137.90
-742.85 (-3.24%)
-2226.79 (-2.95%)

e-Commerce

Rating :
N/A

BSE: 543320 | NSE: ZOMATO

229.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  233.47
  •  234.65
  •  226.66
  •  231.12
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  41606913
  •  96387.31
  •  304.70
  •  146.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,02,416.10
  • 305.30
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,01,910.10
  • N/A
  • 6.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 13.51%
  • 7.46%
  • FII
  • DII
  • Others
  • 47.31%
  • 18.94%
  • 12.78%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 62.11
  • 35.99
  • 42.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 211.29

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
0.41
1.1
2.56
4.29
P/E Ratio
694.44
258.37
111.05
66.36
Revenue
12114
19820
28281
37679
EBITDA
42
978
2479
4611
Net Income
351
981
2295
3813
ROA
1.6
3.3
8.9
15.1
P/B Ratio
12.11
11.38
10.31
8.88
ROE
1.76
4.63
9.69
14.21
FCFF
980
751.04
2150.44
3937.88
FCFF Yield
0.42
0.32
0.92
1.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
5,405.00
3,288.00
64.39%
4,799.00
2,848.00
68.50%
4,206.00
2,416.00
74.09%
3,562.00
2,056.00
73.25%
Expenses
5,243.00
3,237.00
61.97%
4,573.00
2,895.00
57.96%
4,029.00
2,464.00
63.51%
3,476.00
2,282.00
52.32%
EBITDA
162.00
51.00
217.65%
226.00
-47.00
-
177.00
-48.00
-
86.00
-226.00
-
EBIDTM
3.00%
1.55%
4.71%
-1.65%
4.21%
-1.99%
2.41%
-10.99%
Other Income
252.00
219.00
15.07%
221.00
212.00
4.25%
236.00
181.00
30.39%
235.00
171.00
37.43%
Interest
43.00
18.00
138.89%
30.00
16.00
87.50%
25.00
18.00
38.89%
20.00
15.00
33.33%
Depreciation
247.00
128.00
92.97%
180.00
128.00
40.62%
149.00
130.00
14.62%
140.00
134.00
4.48%
PBT
124.00
124.00
0.00%
237.00
21.00
1,028.57%
239.00
-15.00
-
161.00
-204.00
-
Tax
65.00
-14.00
-
61.00
-15.00
-
-14.00
-17.00
-
-14.00
-16.00
-
PAT
59.00
138.00
-57.25%
176.00
36.00
388.89%
253.00
2.00
12,550.00%
175.00
-188.00
-
PATM
1.09%
4.20%
3.67%
1.26%
6.02%
0.08%
4.91%
-9.14%
EPS
0.07
0.16
-56.25%
0.20
0.04
400.00%
0.29
0.00
0
0.20
-0.23
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
8,249.00
6,622.00
4,707.00
3,611.00
1,713.90
2,336.35
78.84
30.60
11.38
2.09
0.32
Net Sales Growth
37.37%
40.68%
30.35%
110.69%
-26.64%
2863.41%
157.65%
168.89%
444.50%
553.12%
 
Cost Of Goods Sold
1.00
5.00
1.00
0.00
0.00
0.00
0.00
0.00
0.06
0.00
0.00
Gross Profit
8,248.00
6,617.00
4,706.00
3,611.00
1,713.90
2,336.35
78.84
30.60
11.32
2.09
0.32
GP Margin
99.99%
99.92%
99.98%
100%
100%
100%
100%
100%
99.47%
100%
100%
Total Expenditure
7,295.00
6,089.00
5,272.00
5,249.00
2,052.90
4,574.63
161.04
71.11
21.32
9.74
1.41
Power & Fuel Cost
-
2.00
1.00
0.80
0.80
5.29
0.92
0.58
0.29
0.00
0.00
% Of Sales
-
0.03%
0.02%
0.02%
0.05%
0.23%
1.17%
1.90%
2.55%
0%
0%
Employee Cost
-
965.00
1,117.00
1,479.00
578.40
621.01
97.88
32.43
9.20
0.00
0.00
% Of Sales
-
14.57%
23.73%
40.96%
33.75%
26.58%
124.15%
105.98%
80.84%
0%
0%
Manufacturing Exp.
-
119.00
205.00
174.50
73.20
2,105.80
3.25
1.14
0.35
0.00
0.00
% Of Sales
-
1.80%
4.36%
4.83%
4.27%
90.13%
4.12%
3.73%
3.08%
0%
0%
General & Admin Exp.
-
703.00
641.00
535.60
338.00
440.47
37.73
24.64
6.05
9.74
1.41
% Of Sales
-
10.62%
13.62%
14.83%
19.72%
18.85%
47.86%
80.52%
53.16%
466.03%
440.62%
Selling & Distn. Exp.
-
4,192.00
3,229.00
3,027.80
1,033.50
1,329.03
18.32
11.12
4.93
0.00
0.00
% Of Sales
-
63.30%
68.60%
83.85%
60.30%
56.88%
23.24%
36.34%
43.32%
0%
0%
Miscellaneous Exp.
-
103.00
78.00
31.30
29.00
73.03
2.93
1.20
0.44
0.00
0.00
% Of Sales
-
1.56%
1.66%
0.87%
1.69%
3.13%
3.72%
3.92%
3.87%
0%
0%
EBITDA
954.00
533.00
-565.00
-1,638.00
-339.00
-2,238.28
-82.20
-40.51
-9.94
-7.65
-1.09
EBITDA Margin
11.57%
8.05%
-12.00%
-45.36%
-19.78%
-95.80%
-104.26%
-132.39%
-87.35%
-366.03%
-340.62%
Other Income
1,128.00
969.00
838.00
508.10
136.60
181.01
16.15
5.52
0.92
0.00
0.00
Interest
16.00
18.00
16.00
5.50
7.90
11.13
0.79
0.15
0.01
0.00
0.00
Depreciation
87.00
73.00
140.00
133.40
128.90
73.60
5.01
2.17
0.92
0.00
0.00
PBT
1,937.00
1,411.00
117.00
-1,268.80
-339.20
-2,142.00
-71.86
-37.30
-9.95
-7.65
-1.09
Tax
156.00
1.00
0.00
0.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Rate
8.05%
0.07%
0.00%
-0.02%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PAT
1,781.00
1,371.00
117.00
-1,098.00
-886.00
-2,451.18
-71.86
-37.30
-9.95
-7.65
-1.09
PAT before Minority Interest
1,781.00
1,371.00
117.00
-1,098.00
-886.00
-2,451.18
-71.86
-37.30
-9.95
-7.65
-1.09
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
21.59%
20.70%
2.49%
-30.41%
-51.69%
-104.91%
-91.15%
-121.90%
-87.43%
-366.03%
-340.62%
PAT Growth
53.93%
1,071.79%
-
-
-
-
-
-
-
-
 
EPS
1.85
1.42
0.12
-1.14
-0.92
-2.54
-0.07
-0.04
-0.01
-0.01
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
22,775.00
20,806.00
16,767.20
8,209.40
853.84
233.18
56.49
9.71
0.85
Share Capital
868.00
836.00
764.30
454.90
252.43
0.11
0.03
0.02
0.01
Total Reserves
21,224.00
18,677.00
14,877.60
7,400.30
330.27
233.08
56.46
9.68
0.84
Non-Current Liabilities
159.00
185.00
70.40
66.40
1,468.93
0.89
0.23
0.06
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
52.00
59.00
52.00
19.70
12.87
0.38
0.17
0.05
0.00
Current Liabilities
1,394.00
938.00
663.10
472.50
662.57
6.88
1.54
0.58
0.14
Trade Payables
481.00
366.00
393.70
274.10
256.80
3.65
0.88
0.11
0.12
Other Current Liabilities
893.00
550.00
252.90
193.50
400.82
3.19
0.66
0.46
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
Short Term Provisions
20.00
22.00
16.50
4.90
4.95
0.01
0.00
0.00
0.01
Total Liabilities
24,328.00
21,929.00
17,500.70
8,748.30
2,985.34
240.95
58.26
10.35
0.99
Net Block
1,398.00
1,402.00
1,347.50
1,450.50
1,579.51
3.51
1.70
0.78
0.35
Gross Block
1,625.00
1,567.00
1,686.00
1,675.60
1,717.13
7.01
3.10
1.33
0.39
Accumulated Depreciation
227.00
165.00
338.50
225.10
137.62
3.50
1.40
0.55
0.05
Non Current Assets
20,781.00
13,185.00
10,163.90
4,772.30
1,803.29
10.14
23.31
1.09
0.35
Capital Work in Progress
0.00
0.00
0.00
0.10
0.77
0.20
0.00
0.00
0.00
Non Current Investment
18,445.00
8,862.00
3,535.60
311.70
200.31
3.28
5.00
0.00
0.00
Long Term Loans & Adv.
201.00
1,075.00
79.20
8.00
17.66
3.15
0.34
0.29
0.00
Other Non Current Assets
737.00
1,846.00
5,201.60
3,002.00
5.04
0.00
16.27
0.02
0.00
Current Assets
3,547.00
8,744.00
7,336.80
3,976.00
1,182.06
230.81
34.95
9.25
0.65
Current Investments
927.00
3,832.00
1,600.80
2,194.20
323.92
176.45
15.01
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.35
0.00
0.00
Sundry Debtors
69.00
62.00
166.90
123.70
132.72
2.20
1.54
0.55
0.22
Cash & Bank
459.00
399.00
1,464.70
765.20
279.38
49.12
16.68
8.37
0.25
Other Current Assets
2,092.00
420.00
165.10
31.80
446.05
3.04
1.36
0.33
0.17
Short Term Loans & Adv.
1,299.00
4,031.00
3,939.30
861.10
341.30
2.07
1.09
0.30
0.17
Net Current Assets
2,153.00
7,806.00
6,673.70
3,503.50
519.49
223.93
33.40
8.68
0.51
Total Assets
24,328.00
21,929.00
17,500.70
8,748.30
2,985.35
240.95
58.26
10.34
1.00

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 14
Mar 13
Cash From Operating Activity
1,379.00
224.00
-508.60
-281.00
-2,073.91
-36.07
-11.24
PBT
1,372.00
117.00
-1,097.80
-886.00
-2,451.18
-37.30
-10.03
Adjustment
-246.00
-88.00
356.80
736.10
419.72
-0.14
0.44
Changes in Working Capital
334.00
222.00
267.10
-130.30
-10.58
1.81
-1.37
Cash after chg. in Working capital
1,460.00
251.00
-473.90
-280.20
-2,042.04
-35.63
-10.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-81.00
-27.00
-34.70
-0.80
-31.87
-0.43
-0.28
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,301.00
-382.00
-8,130.80
-6,114.00
1,642.87
-150.93
-49.47
Net Fixed Assets
-58.00
119.00
-10.30
42.20
-1,710.69
-4.11
Net Investments
-6,678.00
-7,557.60
-2,630.50
-1,981.67
-344.50
-159.72
Others
5,435.00
7,056.60
-5,490.00
-4,174.53
3,698.06
12.90
Cash from Financing Activity
-20.00
-14.00
8,762.80
6,474.50
362.28
212.61
56.86
Net Cash Inflow / Outflow
58.00
-172.00
123.40
79.50
-68.75
25.61
-3.85
Opening Cash & Equivalents
123.00
294.00
168.60
90.00
155.63
4.38
8.27
Closing Cash & Equivalent
181.00
123.00
294.10
168.60
90.05
28.79
4.38

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
25.45
23.34
20.47
0.00
11010.13
7988.08
1985.45
548.07
60.79
ROA
5.93%
0.59%
-8.37%
-15.10%
-75.72%
-24.85%
-29.01%
-134.96%
-109.56%
ROE
6.59%
0.67%
-9.53%
-22.92%
-165.05%
-25.67%
-30.07%
-144.91%
-127.18%
ROCE
6.38%
0.71%
-8.75%
-19.38%
-133.11%
-25.56%
-30.04%
-144.83%
-127.18%
Fixed Asset Turnover
4.15
2.89
2.15
1.01
2.38
6.06
5.13
2.42
0.82
Receivable days
3.61
8.87
14.69
27.30
15.26
22.30
33.62
67.75
253.01
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
11.31
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
27.08
17.38
11.21
0.00
0.00
Cash Conversion Cycle
3.61
8.87
14.69
27.30
-11.82
4.92
33.71
67.75
253.01
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
77.22
8.31
-198.60
-111.15
-219.31
-253.35
-1207.57
0.00
0.00

News Update:


  • Zomato launches AI-backed customer support platform ‘Nugget’
    18th Feb 2025, 11:30 AM

    Nugget is the first product from Zomato Labs

    Read More
  • Zomato reports 57% fall in Q3 consolidated net profit
    21st Jan 2025, 11:14 AM

    Total consolidated income of the company increased by 61.31% at Rs 5,657 crore for Q3FY25

    Read More
  • Zomato - Quarterly Results
    20th Jan 2025, 15:18 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.