Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Zomato Ltd.

e-Commerce

Rating :
N/A

BSE: 543320 | NSE: ZOMATO

NSE BSE
207.57
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  207.00
  •  208.40
  •  204.77
  •  207.44
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29681228
  •  61323.14
  •  298.25
  •  112.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,35,841.97
  • 317.85
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,35,335.97
  • N/A
  • 11.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 14.85%
  • 8.37%
  • FII
  • DII
  • Others
  • 52.53%
  • 15.98%
  • 8.27%

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
  • -
  • -
  • 5.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 160.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
4,799.00
2,848.00
68.50%
4,206.00
2,416.00
74.09%
3,562.00
2,056.00
73.25%
3,288.00
1,948.00
68.79%
Expenses
4,573.00
2,895.00
57.96%
4,029.00
2,464.00
63.51%
3,476.00
2,282.00
52.32%
3,237.00
2,314.00
39.89%
EBITDA
226.00
-47.00
-
177.00
-48.00
-
86.00
-226.00
-
51.00
-366.00
-
EBIDTM
4.71%
-1.65%
4.21%
-1.99%
2.41%
-10.99%
1.55%
-18.79%
Other Income
221.00
212.00
4.25%
236.00
181.00
30.39%
235.00
171.00
37.43%
219.00
173.00
26.59%
Interest
30.00
16.00
87.50%
25.00
18.00
38.89%
20.00
15.00
33.33%
18.00
16.00
12.50%
Depreciation
180.00
128.00
40.62%
149.00
130.00
14.62%
140.00
134.00
4.48%
128.00
155.00
-17.42%
PBT
237.00
21.00
1,028.57%
239.00
-15.00
-
161.00
-204.00
-
124.00
-364.00
-
Tax
61.00
-15.00
-
-14.00
-17.00
-
-14.00
-16.00
-
-14.00
-17.00
-
PAT
176.00
36.00
388.89%
253.00
2.00
12,550.00%
175.00
-188.00
-
138.00
-347.00
-
PATM
3.67%
1.26%
6.02%
0.08%
4.91%
-9.14%
4.20%
-17.81%
EPS
0.20
0.04
400.00%
0.29
0.00
0
0.20
-0.23
-
0.16
-0.42
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Net Sales
15,855.00
12,114.00
7,079.00
4,192.40
1,993.80
2,604.74
184.97
96.67
Net Sales Growth
71.07%
71.13%
68.85%
110.27%
-23.45%
1308.20%
91.34%
 
Cost Of Goods Sold
4,079.00
2,882.00
1,395.00
524.60
191.90
108.92
0.00
0.00
Gross Profit
11,776.00
9,232.00
5,684.00
3,667.80
1,801.90
2,495.82
184.97
96.67
GP Margin
74.27%
76.21%
80.29%
87.49%
90.38%
95.82%
100%
100%
Total Expenditure
15,315.00
12,106.00
8,332.00
6,062.60
2,468.90
4,941.60
623.90
233.29
Power & Fuel Cost
-
51.00
23.00
4.00
1.90
6.29
2.32
1.07
% Of Sales
-
0.42%
0.32%
0.10%
0.10%
0.24%
1.25%
1.11%
Employee Cost
-
1,659.00
1,465.00
1,633.10
740.80
798.88
407.68
130.25
% Of Sales
-
13.69%
20.70%
38.95%
37.16%
30.67%
220.40%
134.74%
Manufacturing Exp.
-
397.00
327.00
176.80
74.50
2,182.71
31.12
28.86
% Of Sales
-
3.28%
4.62%
4.22%
3.74%
83.80%
16.82%
29.85%
General & Admin Exp.
-
1,377.00
1,047.00
593.70
379.00
415.08
117.31
45.45
% Of Sales
-
11.37%
14.79%
14.16%
19.01%
15.94%
63.42%
47.02%
Selling & Distn. Exp.
-
5,629.00
3,971.00
3,067.20
1,056.00
1,341.26
45.71
22.66
% Of Sales
-
46.47%
56.10%
73.16%
52.96%
51.49%
24.71%
23.44%
Miscellaneous Exp.
-
111.00
104.00
63.20
24.80
88.46
19.77
5.00
% Of Sales
-
0.92%
1.47%
1.51%
1.24%
3.40%
10.69%
5.17%
EBITDA
540.00
8.00
-1,253.00
-1,870.20
-475.10
-2,336.86
-438.93
-136.62
EBITDA Margin
3.41%
0.07%
-17.70%
-44.61%
-23.83%
-89.72%
-237.30%
-141.33%
Other Income
911.00
881.00
725.00
514.30
132.50
170.17
21.53
16.90
Interest
93.00
72.00
49.00
12.00
10.10
12.64
2.50
1.06
Depreciation
597.00
526.00
437.00
150.30
137.70
84.24
50.84
26.87
PBT
761.00
291.00
-1,014.00
-1,518.20
-490.40
-2,263.57
-470.75
-147.65
Tax
19.00
-60.00
-44.00
2.00
1.30
0.00
0.00
0.23
Tax Rate
2.50%
-20.62%
4.34%
-0.16%
-0.16%
0.00%
0.00%
-0.16%
PAT
742.00
351.00
-971.00
-1,208.70
-812.80
-2,367.16
-574.49
-147.88
PAT before Minority Interest
742.00
351.00
-971.00
-1,222.50
-816.40
-2,385.60
-574.49
-147.88
Minority Interest
0.00
0.00
0.00
13.80
3.60
18.44
0.00
0.00
PAT Margin
4.68%
2.90%
-13.72%
-28.83%
-40.77%
-90.88%
-310.59%
-152.97%
PAT Growth
249.30%
-
-
-
-
-
-
 
EPS
0.84
0.40
-1.10
-1.37
-0.92
-2.68
-0.65
-0.17

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
20,413.00
19,460.00
16,505.50
8,098.70
709.78
Share Capital
868.00
836.00
764.30
454.90
252.43
Total Reserves
18,862.00
17,331.00
14,615.90
7,289.60
186.78
Non-Current Liabilities
871.00
707.00
118.00
92.80
1,476.27
Secured Loans
0.00
6.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
1.47
Long Term Provisions
92.00
96.00
66.70
25.90
16.71
Current Liabilities
2,083.00
1,441.00
711.50
517.70
720.83
Trade Payables
886.00
679.00
428.80
297.20
268.73
Other Current Liabilities
1,168.00
701.00
264.20
212.20
442.85
Short Term Borrowings
0.00
35.00
0.00
1.30
0.00
Short Term Provisions
29.00
26.00
18.50
7.00
9.25
Total Liabilities
23,360.00
21,601.00
17,328.40
8,703.50
2,900.38
Net Block
6,448.00
6,344.00
1,404.30
1,539.00
1,590.55
Gross Block
7,977.00
7,384.00
2,368.60
2,366.30
2,335.04
Accumulated Depreciation
1,070.00
581.00
504.90
380.30
744.50
Non Current Assets
17,902.00
10,770.00
9,783.40
4,553.00
1,637.03
Capital Work in Progress
18.00
7.00
0.60
0.10
0.96
Non Current Investment
10,365.00
2,280.00
3,086.00
0.00
0.00
Long Term Loans & Adv.
291.00
192.00
90.40
9.20
40.31
Other Non Current Assets
780.00
1,947.00
5,202.10
3,004.70
5.21
Current Assets
5,458.00
10,831.00
7,545.00
4,150.50
1,263.36
Current Investments
1,280.00
4,485.00
1,631.70
2,205.20
323.92
Inventories
88.00
83.00
39.70
14.80
3.73
Sundry Debtors
794.00
457.00
159.90
129.90
123.12
Cash & Bank
731.00
1,017.00
1,575.50
903.60
359.88
Other Current Assets
2,565.00
425.00
161.50
33.50
452.71
Short Term Loans & Adv.
1,719.00
4,364.00
3,976.70
863.50
344.46
Net Current Assets
3,375.00
9,390.00
6,833.50
3,632.80
542.52
Total Assets
23,360.00
21,601.00
17,328.40
8,703.50
2,900.39

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
646.00
-844.00
-693.00
-1,017.90
-2,143.63
PBT
291.00
-1,015.00
-1,220.50
-815.10
-2,385.60
Adjustment
342.00
378.00
298.40
535.40
258.69
Changes in Working Capital
118.00
-176.00
248.30
-756.80
15.33
Cash after chg. in Working capital
751.00
-813.00
-673.80
-1,036.50
-2,111.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-105.00
-31.00
-19.20
18.60
-32.05
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-347.00
457.00
-7,937.80
-5,243.70
1,735.22
Net Fixed Assets
-58.00
119.00
-10.30
42.20
Net Investments
-6,678.00
-7,557.60
-2,630.50
-1,981.67
Others
6,389.00
7,895.60
-5,297.00
-3,304.23
Cash from Financing Activity
-207.00
-127.00
8,749.80
6,401.90
358.91
Net Cash Inflow / Outflow
92.00
-514.00
119.00
140.30
-49.50
Opening Cash & Equivalents
218.00
392.00
306.50
167.20
212.41
Closing Cash & Equivalent
309.00
218.00
392.30
306.50
167.20

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
22.73
21.73
20.12
0.00
6227.00
ROA
1.56%
-4.99%
-9.39%
-14.07%
-76.76%
ROE
1.85%
-5.79%
-10.79%
-21.84%
-181.88%
ROCE
1.82%
-5.37%
-9.82%
-18.27%
-142.88%
Fixed Asset Turnover
1.58
1.45
1.77
0.85
1.65
Receivable days
18.85
15.90
12.62
23.16
13.55
Inventory Days
2.58
3.16
2.37
1.70
0.41
Payable days
99.10
144.93
252.56
538.21
25.73
Cash Conversion Cycle
-77.68
-125.86
-237.58
-513.36
-11.77
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
Interest Cover
5.04
-19.71
-100.71
-79.70
-187.79

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Zomato reports over 4-fold jump in Q2 consolidated net profit
    23rd Oct 2024, 10:50 AM

    Consolidated total income of the company increased by 64.05% at Rs 5,020 crore for Q2FY25

    Read More
  • Zomato - Quarterly Results
    22nd Oct 2024, 15:35 PM

    Read More
  • Zomato acquires OTPL, WEPL
    28th Aug 2024, 11:59 AM

    Earlier, the company had entered into Share Purchase and Subscription Agreement with OCL, WEPL and OTPL

    Read More
  • Antfin Singapore Holding divests over 2% stake in Zomato
    21st Aug 2024, 11:52 AM

    The shares were disposed of in the price range of Rs 257.17-257.46 apiece

    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.