Company Valuation: Omax Autos Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 866.2 910.1 845.5 2,082 1,830 1,961
Change - 5.06% -7.1% 146.27% -12.12% 7.19%
Enterprise Value (EV) 1 2,937 2,174 1,792 2,482 1,968 1,450
Change - -25.97% -17.56% 38.45% -20.7% -26.31%
P/E -8.57x 3.88x -3.47x 17.9x 8.5x 5.29x
PBR 0.3x 0.29x 0.3x 0.7x 0.58x 0.57x
PEG - -0x 0x -0x 0.1x 0.1x
Capitalization / Revenue 0.54x 0.41x 0.28x 0.59x 0.5x 0.4x
EV / Revenue 1.82x 0.98x 0.6x 0.7x 0.53x 0.3x
EV / EBITDA -10.4x -13x 6.3x 6.68x 4.3x 2.44x
EV / EBIT -7.19x -6.82x 29.8x 14x 7.17x 3.37x
EV / FCF -4.65x 7.22x 5.09x 8.75x -14x 3.45x
FCF Yield -21.5% 13.9% 19.7% 11.4% -7.16% 29%
Dividend per Share 2 - - - 1 2.5 5
Rate of return - - - 1.03% 2.92% 5.45%
EPS 2 -4.724 10.97 -11.38 5.45 10.07 17.32
Distribution rate - - - 18.3% 24.8% 28.9%
Net sales 1 1,615 2,222 3,008 3,553 3,693 4,845
EBITDA 1 -283.5 -167.1 284.3 371.3 457.4 593.4
EBIT 1 -408.2 -318.8 60.22 177.7 274.4 430.7
Net income 1 -101 234.6 -243.4 116.6 215.5 370.4
Net Debt 1 2,071 1,264 947 399.6 138.2 -511.1
Reference price 2 40.50 42.55 39.53 97.35 85.55 91.70
Nbr of stocks (in thousands) 21,388 21,388 21,388 21,388 21,388 21,388
Announcement Date 06/12/21 08/09/22 01/08/23 06/08/24 30/07/25 30/07/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 46.5M
18.67x2.03x11.16x1.57% 73.15B
18.22x1.25x9.64x2.05% 41.91B
12.04x0.57x4.98x3.92% 29.72B
12.75x0.54x3.91x4.52% 28.08B
7.68x0.45x5.78x1.97% 23.38B
14.71x2.66x9.15x4.14% 20.7B
20.91x0.91x10.92x3.17% 18.47B
29.55x1.18x12.42x0.62% 17.75B
10.6x0.5x4.85x3% 17.49B
Average 16.13x 1.12x 8.09x 2.77% 27.07B
Weighted average by Cap. 16.35x 1.28x 8.53x 2.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Omax Autos Limited

Historical PBR trend

Valuation ratios - PBR - Omax Autos Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Omax Autos Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Omax Autos Limited

  1. Stock Market
  2. Stocks
  3. OMAXAUTO Stock
  4. Valuation Omax Autos Limited