Zomato Limited Website

Zomato Limited

NSEI-ZOMATO

Basic

  • Market Cap

    ₹1,608.64B

  • EV

    ₹1,572.71B

  • Shares Out

    8,637.45M

  • Revenue

    ₹121.14B

  • Employees

Margins

  • Gross

    62.51%

  • EBITDA

    0.35%

  • Operating

    -4%

  • Pre-Tax

    2.4%

  • Net

    2.9%

  • FCF

    3.56%

Returns (5Yr Avg)

  • ROA

    -5.27%

  • ROTA

    -5.79%

  • ROE

    -6.99%

  • ROCE

    -9.42%

  • ROIC

    -15.38%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ₹217.12

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ₹43.35B

  • Net Debt

    -₹35.86B

  • Debt/Equity

    0.04

  • EBIT/Interest

    -6.72

Growth (CAGR)

  • Rev 3Yr

    82.47%

  • Rev 5Yr

    55.97%

  • Rev 10Yr

  • Dil EPS 3Yr

    -35.84%

  • Dil EPS 5Yr

    -31.08%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    38.42%

  • EBITDA Fwd 2Yr

    644%

  • EPS Fwd 2Yr

    165.28%

  • 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

Mar '24

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Total Revenues

26,047.4

19,938

41,924

70,794

121,140

Total Revenues % Chg.

98.4%

-23.5%

110.3%

68.9%

71.1%

Cost of Goods Sold, Total

9,229.4

9,456

21,649

28,899

45,410

Gross Profit

16,818

10,482

20,275

41,895

75,730

Selling General & Admin Expenses, Total

13,771.5

5,824

12,264

12,692

53,470

Provision for Bad Debts

125

88

185

66

Depreciation & Amortization

842.4

1,377

1,503

4,369

5,260

Other Operating Expenses

25,966.5

9,234

26,240

41,240

21,840

Other Operating Expenses, Total

40,705.3

16,523

40,192

58,367

80,570

Operating Income

-23,887.3

-6,041

-19,917

-16,472

-4,840

Interest Expense, Total

-110.2

-86

-102

-452

-720

Interest And Investment Income

264.9

223

3,966

5,292

Net Interest Expenses

154.7

137

3,864

4,840

-720

Income (Loss) On Equity Invest.

3

-3

Currency Exchange Gains (Loss)

-0.9

25

-92

42

Other Non Operating Income (Expenses)

266.4

275

280

181

8,470

EBT, Excl. Unusual Items

-23,467.1

-5,604

-15,862

-11,412

2,910

Impairment of Goodwill

-962.7

Gain (Loss) On Sale Of Investments

513.9

612

586

913

Gain (Loss) On Sale Of Assets

0.9

-1

5

10

Asset Writedown

-155.2

-7

-2

Other Unusual Items

214.3

-3,151

3,068

343

EBT, Incl. Unusual Items

-23,856

-8,151

-12,205

-10,146

2,910

Income Tax Expense

13

20

-436

-600

Earnings From Continuing Operations

-23,856

-8,164

-12,225

-9,710

3,510

Minority Interest

184.4

36

138

-3

Net Income

-23,671.6

-8,128

-12,087

-9,713

3,510

Net Income to Common Incl Extra Items

-23,671.6

-8,128

-12,087

-9,713

3,510

Net Income to Common Excl. Extra Items

-23,671.6

-8,128

-12,087

-9,713

3,510

Total Shares Outstanding

1,982.7

2,075.1

7,642.9

8,364

8,750

Weighted Avg. Shares Outstanding

4,367.7

5,366.4

7,227.7

8,101.2

8,561

Weighted Avg. Shares Outstanding Dil

4,367.7

5,366.4

7,227.7

8,101.2

8,775

EPS

-5.4

-1.5

-1.7

-1.2

0.4

EPS Diluted

-5.4

-1.5

-1.7

-1.2

0.4

EBITDA

-23,444

-4,968

-18,845

-13,434

420

Effective Tax Rate

-0.2%

-0.2%

4.3%

-20.6%