Zomato Limited (ZOMATO)

Basic

  • Market Cap

    ₹1,022.14B

  • EV

    ₹970.66B

  • Shares Out

    8,521.38M

  • Revenue

    ₹92.68B

  • Employees

    3,440

Margins

  • Gross

    61.32%

  • EBITDA

    -8.83%

  • Operating

    -13.29%

  • Pre-Tax

    -6.06%

  • Net

    -5.35%

  • FCF

    -2.72%

Returns (5Yr Avg)

  • ROA

    -25.67%

  • ROE

    -45.88%

  • ROCE

    -50.07%

  • ROIC

    -19.7%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ₹129.7

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    ₹11.59

  • Earnings (Dil)

    -₹0.62

  • FCF

    -₹0.32

  • Book Value

    ₹21.94

Growth (CAGR)

  • Rev 3Yr

    39.55%

  • Rev 5Yr

    72.31%

  • Rev 10Yr

  • Dil EPS 3Yr

    -39.5%

  • Dil EPS 5Yr

    29.08%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    48.72%

  • EBITDA Fwd 2Yr

  • EPS Fwd 2Yr

  • EPS LT Growth Est

    18.61%

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

Select a metric from the list below to chart it

Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

13,125.9

26,047.4

19,938.0

41,924.0

70,794.0

92,684.0

Total Revenues % Chg.

181.7%

98.4%

-23.5%

110.3%

68.9%

71.7%

Cost of Goods Sold, Total

6,269.9

9,229.4

9,456.0

21,649.0

28,899.0

35,849.0

Gross Profit

6,855.9

16,818.0

10,482.0

20,275.0

41,895.0

56,835.0

Selling General & Admin Expenses, Total

12,632.4

13,771.5

5,824.0

12,264.0

12,692.0

19,272.0

Provision for Bad Debts

29.5

125.0

88.0

185.0

66.0

66.0

Depreciation & Amortization

431.4

842.4

1,377.0

1,503.0

4,369.0

5,469.0

Other Operating Expenses

16,630.9

25,966.5

9,234.0

26,240.0

41,240.0

44,350.0

Other Operating Expenses, Total

29,724.1

40,705.3

16,523.0

40,192.0

58,367.0

69,157.0

Operating Income

-22,868.2

-23,887.3

-6,041.0

-19,917.0

-16,472.0

-12,322.0

Interest Expense, Total

-70.2

-110.2

-86.0

-102.0

-452.0

-622.0

Interest And Investment Income

133.2

264.9

223.0

3,966.0

5,292.0

5,292.0

Net Interest Expenses

63.0

154.7

137.0

3,864.0

4,840.0

4,670.0

Income (Loss) On Equity Invest.

3.0

-3.0

-3.0

Currency Exchange Gains (Loss)

-0.3

-0.9

25.0

-92.0

42.0

42.0

Other Non Operating Income (Expenses)

-10.7

266.4

275.0

280.0

181.0

731.0

EBT, Excl. Unusual Items

-22,816.2

-23,467.1

-5,604.0

-15,862.0

-11,412.0

-6,882.0

Impairment of Goodwill

-962.7

Gain (Loss) On Sale Of Investments

600.8

513.9

612.0

586.0

913.0

913.0

Gain (Loss) On Sale Of Assets

0.3

0.9

-1.0

5.0

10.0

10.0

Asset Writedown

-0.1

-155.2

-7.0

-2.0

Other Unusual Items

12,110.1

214.3

-3,151.0

3,068.0

343.0

343.0

EBT, Incl. Unusual Items

-10,105.1

-23,856.0

-8,151.0

-12,205.0

-10,146.0

-5,616.0

Income Tax Expense

13.0

20.0

-436.0

-656.0

Earnings From Continuing Operations

-10,105.1

-23,856.0

-8,164.0

-12,225.0

-9,710.0

-4,960.0

Minority Interest

452.9

184.4

36.0

138.0

-3.0

-3.0

Net Income

-9,652.3

-23,671.6

-8,128.0

-12,087.0

-9,713.0

-4,963.0

Net Income to Common Incl Extra Items

-9,652.3

-23,671.6

-8,128.0

-12,087.0

-9,713.0

-4,963.0

Net Income to Common Excl. Extra Items

-9,652.3

-23,671.6

-8,128.0

-12,087.0

-9,713.0

-4,963.0

Total Shares Outstanding

3,753.4

1,982.7

2,075.1

7,642.9

8,364.0

9,000.0

Weighted Avg. Shares Outstanding

3,753.4

4,367.7

5,366.4

7,227.7

8,101.2

7,999.4

Weighted Avg. Shares Outstanding Dil

3,753.4

4,367.7

5,366.4

7,227.7

8,101.2

7,999.4

EPS

-2.6

-5.4

-1.5

-1.7

-1.2

-0.6

EPS Diluted

-2.6

-5.4

-1.5

-1.7

-1.2

-0.6

EBITDA

-22,737.4

-23,444.0

-4,968.0

-18,845.0

-13,434.0

-8,184.0