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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 41.86M
18.19x1.98x10.89x1.62% 71.23B
15.74x1.09x8.38x2.37% 36.46B
11.9x0.56x4.92x3.98% 29.56B
12.2x0.53x3.78x4.81% 27.67B
7.17x0.42x5.36x2.11% 21.93B
15.53x2.66x9.44x3.9% 19.92B
20.61x0.83x10.19x3.45% 16.96B
27.89x1.12x11.76x0.66% 16.75B
10.3x0.48x4.73x3.09% 16.98B
Average 15.50x 1.07x 7.72x 2.89% 25.75B
Weighted average by Cap. 15.60x 1.22x 8.10x 2.71%

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