Company | Price | Marketcap | Sales | Profit | F-EPS | FV | Equity | TOTAL EQ | DEBT | LEASE | CUR.ASSETS | CUR.LIABILITIES | ASSETS | LIABILITIES | TRADE REC | ||
ZOMATO | 65 | 50,044 | 4193 | -1223 | -1.67 | 1 | 764 | 16499 | 0 | 70 | 7545 | 712 | 17327 | 828 | 160 | ||
GROWTH | LIQUIDITY | SOLVENCY | PROFITABILITY | VALUATIONS | |||||||||||||
SALES GROWTH | P-MARGIN | CUR.RATIO | TRADE CYC | DEBT2EQUITY | DEBTRATIO | ICR | ROE | ROPE | ROA | F-PE | YIELD | BOOKVALUE | PBV | ||||
110% | -29% | 9% | 3.82% | 0% | 5% | -167 | -7% | -160% | -7% | -39 | -2.6% | 22 | 3 | ||||
Actual | Years | Sales | Expenditure | FINANCE(LEASE) | Profit | EQUITY | EPS | BOOKVALUE | NPM% | ICR | High Price | Low Price | HP_BV | LP_BV | |||
2019 | 1313 | 3608 | 9 | -1011 | 0.31 | -2.57 | -2.57 | -77% | -263 | ||||||||
2020 | 2605 | 5006 | 13 | -2386 | 0.31 | -5.42 | -5.42 | -92% | -190 | ||||||||
IPO | 2021 | 1994 | 2609 | 10 | -816 | 764 | -1.51 | 10.6 | -41% | -61 | |||||||
2022 | 4193 | 6206 | 12 | -1223 | 764 | -1.67 | 21.6 | -29% | -167 | 169 | 76 | 8 | 4 | ||||
FAIR_BV | 5 | ||||||||||||||||
GROWTH | Years | Sales | Expenditure | FINANCE(LEASE) | Profit | EQUITY | EPS | BOOKVALUE | NPM% | ICR | High Price | Low Price | HP_BV | LP_BV | |||
3YEARS | 47% | 20% | 11% | -7% | 1251% | 13% | -60% | -170 | 8 | 4 | |||||||
CYEAR | 110% | 138% | 20% | -50% | 0% | -11% | 104% | -29% | -167 | 8 | 4 | ||||||
TRAILEPS | Q1 | Q2 | Q3 | Q4 | EST-2022 | ANNUAL | 2022 | 2021 | GROWTH | ||||||||
ESTIMATE | Years | Sales | MARGIN | EPS | -0.56 | -0.59 | -0.08 | -0.47 | -1.70 | SALES | 4193 | 1994 | 110% | ||||
2023 | 70% | -15% | FINANCE | 12 | 10 | 20% | |||||||||||
MIDTERM | 25% | -10% | TREND | Q1 | H1 | 9M | ANNUAL | EST-2022 | COST | 6206 | 2609 | 138% | |||||
LONGTERM | 20% | 5% | SALES | 217% | 170% | 129% | 110% | 70% | PROFIT | -1223 | -816 | -50% | |||||
PROFIT MARGIN | -43% | -43% | -29% | -29% | -15% | EPS | -1.67 | -1.51 | 11% | ||||||||
MARGIN | -29% | -41% | 29% | ||||||||||||||
ESTIMATE | Years | Sales | MARGIN | PROFIT | EPS | BOOKVALUE | FAIRVALUE@BV | ICR | -167 | -61 | -176% | ||||||
2023 | 7,128 | -15% | -1,069 | -1.5 | 20 | 101 | |||||||||||
2025 | 11,138 | -10% | -1,114 | -1.5 | 17 | 103 | MAJORCOST | 2022 | 2021 | SHARE | GROWTH | ||||||
2030 | 27,714 | 5% | 1,386 | 1.9 | 34 | 207 | DELIVERY CHARGES | 1,814 | 528 | 29% | 244% | ||||||
EMPLOYEE | 1633 | 741 | 26% | 120% | |||||||||||||
ADVERTISEMENT | 1217 | 527 | 20% | 131% | |||||||||||||
OTHERS | 855 | 473 | 14% | 81% | |||||||||||||
STOCK IN TRADE | 552 | 203 | 9% | 172% | |||||||||||||
D&A | 150 | 138 | 2% | 9% | |||||||||||||
FINANCE | 12 | 10 | 0% | 20% | |||||||||||||
INVENTORY | -28 | -11 | 0% | -155% | |||||||||||||
TOTAL | 6205 | 2609 | 100% | 138% | |||||||||||||
SEGMENT | 2022 | 2021 | SHARE | GROWTH | |||||||||||||
FOOD ORDERING | 3,415 | 1,512 | 81% | 126% | |||||||||||||
HYPERPURE | 538 | 199 | 13% | 170% | |||||||||||||
OTHER SEGMENT | 240 | 282 | 6% | -15% | |||||||||||||
TOTAL | 4,193 | 1,993 | 100% | 110% | |||||||||||||
SHP | 202200.0% | ||||||||||||||||
EMPLOYEE TRUST | 2.9% | ||||||||||||||||
MF, AIF & INSURANCE | 3.0% | ||||||||||||||||
FOREIGN VC | 0.3% | ||||||||||||||||
FPI | 10.2% | ||||||||||||||||
RETAIL | 9.0% | ||||||||||||||||
Foreign Companies | 57.4% | ||||||||||||||||