Company Valuation: Omega Interactive Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 49.65 16.08 20.42 157.5 270 1,707
Change - -67.62% 27.03% 671.18% 71.45% 532.21%
Enterprise Value (EV) 1 49.22 15.22 18.55 227.5 367.9 1,691
Change - -69.08% 21.86% 1,126.9% 61.68% 359.76%
P/E 584x 171x 35.9x -179x 22.5x 18.9x
PBR 6.21x 1.99x 2.36x 1.09x 1.21x 2.47x
PEG - 16x 0x 1x -0x 0x
Capitalization / Revenue 36.5x 9.71x 10.7x 175x 1,317x 1.14x
EV / Revenue 36.2x 9.19x 9.72x 253x 1,795x 1.13x
EV / EBITDA - - - - - -
EV / EBIT -119x -35x 78.9x -179x -158x 13.5x
EV / FCF -280x 140x -31.6x -1.09x -3.13x -6.59x
FCF Yield -0.36% 0.71% -3.17% -92% -31.9% -15.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.017 0.0188 0.1139 -0.176 0.75 3.484
Distribution rate - - - - - -
Net sales 1 1.36 1.656 1.908 0.9 0.205 1,492
EBITDA - - - - - 125.2
EBIT 1 -0.415 -0.4342 0.235 -1.274 -2.326 125.1
Net income 1 0.0872 0.0941 0.5696 -0.88 11.89 90.26
Net Debt 1 -0.4347 -0.8565 -1.874 70.06 97.89 -15.52
Reference price 2 9.93 3.22 4.08 31.50 16.88 65.87
Nbr of stocks (in thousands) 5,000 5,000 5,000 5,000 15,994 25,912
Announcement Date 02/09/21 06/09/22 06/09/23 06/09/24 09/09/25 05/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18.14M
24.46x3.95x13.79x2.72% 234B
14.45x1.6x8.39x3.31% 118B
-130.31x18.17x100.76x-.--% 114B
14.25x2.6x9.8x5.77% 84.9B
20.32x5.35x13.15x2.8% 59.74B
22.63x1.86x11.56x1.29% 44.12B
13.6x1.96x8.33x5.73% 45.47B
21.37x1.61x10.31x0.89% 41B
16.65x2.09x9.91x5.25% 35.36B
Average 1.93x 4.35x 20.67x 3.08% 77.68B
Weighted average by Cap. -2.44x 5.19x 24.42x 2.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. OMEGAIN Stock
  4. Valuation Omega Interactive Technologies Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!