Nifty
Sensex
:
:
23249.50
76759.81
86.40 (0.37%)
226.85 (0.30%)

e-Commerce

Rating :
N/A

BSE: 543320 | NSE: ZOMATO

218.80
30-Jan-2025
  • Open
  • High
  • Low
  • Previous Close
  •  223.00
  •  224.80
  •  217.00
  •  222.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44730687
  •  98545.17
  •  304.70
  •  138.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,11,149.67
  • 318.48
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,10,643.67
  • N/A
  • 7.05

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
  • -
  • -
  • 5.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 191.13

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/Bk 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 16
Mar 15
Net Sales
17,972.00
12,114.00
7,079.00
4,192.40
1,993.80
2,604.74
184.97
96.67
Net Sales Growth
69.42%
71.13%
68.85%
110.27%
-23.45%
1308.20%
91.34%
 
Cost Of Goods Sold
4,797.00
2,882.00
1,395.00
524.60
191.90
108.92
0.00
0.00
Gross Profit
13,175.00
9,232.00
5,684.00
3,667.80
1,801.90
2,495.82
184.97
96.67
GP Margin
73.31%
76.21%
80.29%
87.49%
90.38%
95.82%
100%
100%
Total Expenditure
17,321.00
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
651.00
8.00
-1,253.00
-1,870.20
-475.10
-2,336.86
-438.93
-136.62
EBITDA Margin
3.62%
0.07%
-17.70%
-44.61%
-23.83%
-89.72%
-237.30%
-141.33%
Other Income
944.00
881.00
725.00
514.30
132.50
170.17
21.53
16.90
Interest
118.00
72.00
49.00
12.00
10.10
12.64
2.50
1.06
Depreciation
716.00
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
98.00
-60.00
-44.00
2.00
1.30
0.00
0.00
0.23
Tax Rate
12.88%
-20.62%
4.34%
-0.16%
-0.16%
0.00%
0.00%
-0.16%
PAT
663.00
351.00
-971.00
-1,208.70
-812.80
-2,367.16
-574.49
-147.88
PAT before Minority Interest
663.00
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
3.69%
2.90%
-13.72%
-28.83%
-40.77%
-90.88%
-310.59%
-152.97%
PAT Growth
5,625.00%
-
-
-
-
-
-
 
EPS
0.69
0.36
-1.01
-1.25
-0.84
-2.45
-0.60
-0.15

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

News Update:


  • 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 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

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.