Onmobile Global Ltd
NSE:ONMOBILE

Watchlist Manager
Onmobile Global Ltd Logo
Onmobile Global Ltd
NSE:ONMOBILE
Watchlist
Price: 73.31 INR -2.8% Market Closed
Market Cap: 7.8B INR
Have any thoughts about
Onmobile Global Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

5B
-0.9%
Revenue
Growth Rates:
1 Year
-7%
3 Years
-7%
5 Years
-14%
7 Years
-27%
10 Years
-42%
-189.4m
-196%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
+59%
-302.7m
-205%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
+82%

Earnings Waterfall
Onmobile Global Ltd

Revenue
5B INR
Cost of Revenue
-2.5B INR
Gross Profit
2.4B INR
Operating Expenses
-2.6B INR
Operating Income
-189.4m INR
Other Expenses
-113.4m INR
Net Income
-302.7m INR

Income Statement
Onmobile Global Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
8 568
N/A
8 582
+0%
8 471
-1%
8 501
+0%
8 496
0%
8 296
-2%
8 157
-2%
8 025
-2%
7 827
-2%
7 564
-3%
7 202
-5%
6 953
-3%
6 738
-3%
6 514
-3%
6 356
-2%
6 226
-2%
6 044
-3%
5 988
-1%
5 939
-1%
5 827
-2%
5 790
-1%
5 697
-2%
5 724
+0%
5 738
+0%
5 700
-1%
5 666
-1%
5 513
-3%
5 392
-2%
5 297
-2%
5 231
-1%
5 195
-1%
5 259
+1%
5 264
+0%
5 241
0%
5 252
+0%
5 271
+0%
5 299
+1%
5 188
-2%
5 132
-1%
4 997
-3%
4 952
-1%
Gross Profit
Cost of Revenue
(2 294)
(2 614)
(2 892)
(3 125)
(3 215)
(3 109)
(3 125)
(3 126)
(3 119)
(3 098)
(2 984)
(2 912)
(2 892)
(2 829)
(2 808)
(2 808)
(2 734)
(2 733)
(2 720)
(2 689)
(2 707)
(2 697)
(2 784)
(2 834)
(2 847)
(2 865)
(2 789)
(2 761)
(2 743)
(2 709)
(2 691)
(2 718)
(2 713)
(2 680)
(2 600)
(2 518)
(2 507)
(2 495)
(2 526)
(2 542)
(2 528)
Gross Profit
6 274
N/A
5 968
-5%
5 578
-7%
5 376
-4%
5 281
-2%
5 187
-2%
5 032
-3%
4 900
-3%
4 708
-4%
4 466
-5%
4 219
-6%
4 041
-4%
3 847
-5%
3 685
-4%
3 548
-4%
3 418
-4%
3 310
-3%
3 255
-2%
3 219
-1%
3 138
-3%
3 083
-2%
3 000
-3%
2 941
-2%
2 904
-1%
2 854
-2%
2 801
-2%
2 724
-3%
2 632
-3%
2 554
-3%
2 522
-1%
2 505
-1%
2 541
+1%
2 551
+0%
2 562
+0%
2 651
+3%
2 753
+4%
2 792
+1%
2 692
-4%
2 607
-3%
2 455
-6%
2 424
-1%
Operating Income
Operating Expenses
(6 732)
(6 263)
(5 671)
(5 486)
(5 256)
(5 230)
(5 046)
(4 958)
(4 664)
(4 090)
(3 766)
(3 678)
(3 537)
(3 457)
(3 371)
(3 337)
(3 267)
(3 241)
(3 175)
(3 097)
(3 013)
(2 867)
(2 745)
(2 540)
(2 435)
(2 309)
(2 192)
(2 148)
(2 113)
(2 113)
(2 156)
(2 258)
(2 353)
(2 474)
(2 629)
(2 697)
(2 663)
(2 639)
(2 436)
(2 519)
(2 613)
Selling, General & Administrative
(3 430)
(3 122)
(4 210)
(2 532)
(2 372)
(2 290)
(3 548)
(2 169)
(2 131)
(2 096)
(3 214)
(2 011)
(1 968)
(1 944)
(2 895)
(1 873)
(1 835)
(1 800)
(2 901)
(1 737)
(1 710)
(1 664)
(2 557)
(1 521)
(1 468)
(1 424)
(2 063)
(1 363)
(1 321)
(1 293)
(2 050)
(1 251)
(1 290)
(1 297)
(2 524)
(1 530)
(1 646)
(1 785)
(2 320)
(1 940)
(1 986)
Depreciation & Amortization
(1 444)
(1 451)
(1 437)
(1 439)
(1 448)
(1 473)
(1 494)
(1 269)
(1 040)
(800)
(555)
(536)
(505)
(495)
(479)
(451)
(395)
(329)
(272)
(241)
(233)
(208)
(185)
(152)
(137)
(135)
(128)
(121)
(115)
(107)
(104)
(102)
(100)
(102)
(103)
(106)
(110)
(111)
(112)
(164)
(216)
Other Operating Expenses
(1 858)
(1 690)
(24)
(1 514)
(1 436)
(1 468)
(4)
(1 520)
(1 494)
(1 194)
3
(1 132)
(1 064)
(1 018)
4
(1 014)
(1 038)
(1 112)
(1)
(1 120)
(1 070)
(995)
(3)
(867)
(830)
(750)
(2)
(664)
(676)
(714)
(2)
(905)
(963)
(1 075)
(3)
(1 061)
(907)
(743)
(4)
(415)
(411)
Operating Income
(458)
N/A
(295)
+36%
(93)
+68%
(109)
-18%
25
N/A
(43)
N/A
(14)
+68%
(58)
-317%
44
N/A
376
+760%
452
+20%
363
-20%
310
-15%
228
-26%
177
-22%
82
-54%
42
-48%
13
-69%
45
+235%
40
-9%
70
+74%
132
+89%
196
+48%
364
+86%
418
+15%
492
+18%
532
+8%
484
-9%
442
-9%
409
-7%
349
-15%
284
-19%
198
-30%
88
-56%
22
-75%
56
+150%
129
+132%
53
-59%
170
+222%
(64)
N/A
(189)
-196%
Pre-Tax Income
Interest Income Expense
(5)
(1)
23
42
(22)
(19)
194
105
105
110
76
(5)
(0)
(1)
40
(1)
113
113
255
110
(8)
(11)
139
(14)
(15)
(20)
62
(14)
(10)
(3)
59
(6)
(7)
(5)
95
(9)
(18)
(30)
65
(53)
(58)
Non-Reccuring Items
(1 195)
(1 195)
(33)
0
0
(134)
(230)
0
0
(301)
(172)
(178)
(178)
(6)
(15)
(9)
(9)
(9)
0
0
0
0
82
82
82
82
58
120
104
104
57
(16)
0
0
(52)
(52)
(52)
0
0
(39)
(73)
Gain/Loss on Disposition of Assets
0
0
21
0
0
0
20
0
0
0
2
0
0
0
3
0
0
0
(20)
0
0
0
2
0
0
0
5
0
0
0
2
0
0
0
2
0
0
0
0
0
0
Total Other Income
53
93
26
204
215
246
62
171
48
79
18
80
68
14
71
175
278
233
33
160
79
124
16
164
155
142
8
105
97
93
5
42
77
131
5
142
183
155
29
162
96
Pre-Tax Income
(1 606)
N/A
(1 397)
+13%
(56)
+96%
137
N/A
218
+60%
49
-77%
32
-36%
218
+588%
198
-9%
264
+33%
376
+43%
260
-31%
199
-23%
236
+18%
277
+18%
247
-11%
425
+72%
351
-17%
313
-11%
310
-1%
141
-54%
245
+74%
435
+77%
597
+37%
641
+7%
697
+9%
664
-5%
695
+5%
633
-9%
602
-5%
472
-22%
304
-36%
268
-12%
214
-20%
72
-66%
138
+91%
242
+76%
177
-27%
265
+50%
6
-98%
(224)
N/A
Net Income
Tax Provision
(121)
(172)
(267)
(287)
(294)
(324)
(309)
(336)
(336)
(287)
(236)
(187)
(149)
(149)
(164)
(156)
(161)
(141)
(124)
(103)
(115)
(126)
(159)
(222)
(200)
(208)
(204)
(191)
(179)
(175)
(147)
(102)
(87)
(79)
(4)
(13)
(38)
(38)
(112)
(105)
(81)
Income from Continuing Operations
(1 727)
(1 569)
(323)
(150)
(76)
(275)
(277)
(118)
(139)
(23)
141
73
51
87
114
91
264
210
189
207
26
119
276
375
441
489
460
503
454
428
325
202
181
135
68
125
204
139
153
(98)
(305)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
(1)
(1)
(2)
(1)
(1)
2
Equity Earnings Affiliates
0
0
0
0
0
0
(0)
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(1 727)
N/A
(1 569)
+9%
(323)
+79%
(150)
+54%
(76)
+49%
(275)
-262%
(277)
-1%
(118)
+57%
(139)
-18%
(23)
+83%
141
N/A
73
-48%
51
-31%
87
+72%
114
+31%
91
-20%
264
+190%
210
-21%
189
-10%
207
+10%
26
-87%
119
+358%
276
+131%
375
+36%
441
+18%
489
+11%
460
-6%
503
+9%
454
-10%
428
-6%
325
-24%
202
-38%
181
-10%
135
-26%
68
-50%
125
+84%
204
+63%
138
-32%
152
+10%
(99)
N/A
(303)
-205%
EPS (Diluted)
-14.94
N/A
-13.74
+8%
-2.86
+79%
-1.44
+50%
-0.67
+53%
-2.51
-275%
-2.53
-1%
-1.06
+58%
-1.28
-21%
-0.23
+82%
1.34
N/A
0.74
-45%
0.5
-32%
0.84
+68%
1.08
+29%
0.87
-19%
2.5
+187%
2.01
-20%
1.79
-11%
1.92
+7%
0.24
-88%
1.13
+371%
2.61
+131%
3.59
+38%
4.28
+19%
4.7
+10%
4.41
-6%
4.71
+7%
4.26
-10%
4.02
-6%
3.05
-24%
1.86
-39%
1.78
-4%
1.26
-29%
0.64
-49%
1.18
+84%
1.92
+63%
1.3
-32%
1.43
+10%
-0.93
N/A
-2.88
-210%

See Also

Summary
ONMOBILE intrinsic value, competitors valuation, and company profile.
DCF Valuation
ONMOBILE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ONMOBILE stock valuation using valuation multiples.
Wall Street Estimates
ONMOBILE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ONMOBILE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.