Zomato Ltd
NSE:ZOMATO

Watchlist Manager
Zomato Ltd Logo
Zomato Ltd
NSE:ZOMATO
Watchlist
Price: 269.66 INR 4.36%
Market Cap: 2.4T INR
Have any thoughts about
Zomato Ltd?
Write Note

Intrinsic Value

The intrinsic value of one ZOMATO stock under the Base Case scenario is 64.77 INR. Compared to the current market price of 269.66 INR, Zomato Ltd is Overvalued by 76%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ZOMATO Intrinsic Value
64.77 INR
Overvaluation 76%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Zomato Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for ZOMATO cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about ZOMATO?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Zomato Ltd

Provide an overview of the primary business activities
of Zomato Ltd.

What unique competitive advantages
does Zomato Ltd hold over its rivals?

What risks and challenges
does Zomato Ltd face in the near future?

Summarize the latest earnings call
of Zomato Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Zomato Ltd.

Provide P/S
for Zomato Ltd.

Provide P/E
for Zomato Ltd.

Provide P/OCF
for Zomato Ltd.

Provide P/FCFE
for Zomato Ltd.

Provide P/B
for Zomato Ltd.

Provide EV/S
for Zomato Ltd.

Provide EV/GP
for Zomato Ltd.

Provide EV/EBITDA
for Zomato Ltd.

Provide EV/EBIT
for Zomato Ltd.

Provide EV/OCF
for Zomato Ltd.

Provide EV/FCFF
for Zomato Ltd.

Provide EV/IC
for Zomato Ltd.

Show me price targets
for Zomato Ltd made by professional analysts.

What are the Revenue projections
for Zomato Ltd?

How accurate were the past Revenue estimates
for Zomato Ltd?

What are the Net Income projections
for Zomato Ltd?

How accurate were the past Net Income estimates
for Zomato Ltd?

What are the EPS projections
for Zomato Ltd?

How accurate were the past EPS estimates
for Zomato Ltd?

What are the EBIT projections
for Zomato Ltd?

How accurate were the past EBIT estimates
for Zomato Ltd?

Compare the revenue forecasts
for Zomato Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Zomato Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Zomato Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Zomato Ltd compared to its peers.

Compare the P/E ratios
of Zomato Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Zomato Ltd with its peers.

Analyze the financial leverage
of Zomato Ltd compared to its main competitors.

Show all profitability ratios
for Zomato Ltd.

Provide ROE
for Zomato Ltd.

Provide ROA
for Zomato Ltd.

Provide ROIC
for Zomato Ltd.

Provide ROCE
for Zomato Ltd.

Provide Gross Margin
for Zomato Ltd.

Provide Operating Margin
for Zomato Ltd.

Provide Net Margin
for Zomato Ltd.

Provide FCF Margin
for Zomato Ltd.

Show all solvency ratios
for Zomato Ltd.

Provide D/E Ratio
for Zomato Ltd.

Provide D/A Ratio
for Zomato Ltd.

Provide Interest Coverage Ratio
for Zomato Ltd.

Provide Altman Z-Score Ratio
for Zomato Ltd.

Provide Quick Ratio
for Zomato Ltd.

Provide Current Ratio
for Zomato Ltd.

Provide Cash Ratio
for Zomato Ltd.

What is the historical Revenue growth
over the last 5 years for Zomato Ltd?

What is the historical Net Income growth
over the last 5 years for Zomato Ltd?

What is the current Free Cash Flow
of Zomato Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Zomato Ltd.

Business Breakdown

Zomato Ltd. began its journey in 2008 as a simple restaurant discovery platform in India, driven by a mission to improve dining experiences through technology. Over the years, it has evolved into a comprehensive food delivery and dining ecosystem, connecting millions of consumers with a vast network of restaurants. With a focus on innovation and customer satisfaction, Zomato not only facilitates food deliveries but also offers features like customer reviews, restaurant ratings, and online ordering—all while expanding its footprint into international markets. This adaptability has allowed the company to ride the wave of the growing digital economy, especially during the pandemic when food del...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Zomato Ltd

Current Assets 53.7B
Cash & Short-Term Investments 33.3B
Receivables 13.8B
Other Current Assets 6.7B
Non-Current Assets 198.4B
Long-Term Investments 106.4B
PP&E 16.5B
Intangibles 68B
Other Non-Current Assets 7.5B
Current Liabilities 26.7B
Accounts Payable 11.3B
Other Current Liabilities 15.4B
Non-Current Liabilities 12.2B
Long-Term Debt 9.3B
Other Non-Current Liabilities 2.9B
Efficiency

Earnings Waterfall
Zomato Ltd

Revenue
158.6B INR
Cost of Revenue
-40.8B INR
Gross Profit
117.8B INR
Operating Expenses
-118.3B INR
Operating Income
-570m INR
Other Expenses
8B INR
Net Income
7.4B INR

Free Cash Flow Analysis
Zomato Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In the latest earnings call, Zomato highlighted impressive growth, with their quick commerce business seeing advancements in average order values (AOV), reaching INR 660, driven by expanding product offerings. The company remains on track to open 1,000 dark stores by FY '25 and aims for 2,000 by December '26. Despite a competitive landscape, management is focused on sustainable growth and expects EBITDA margins between 4% to 5% in the coming years. They also plan to raise up to $1 billion to enhance their financial position. Notably, Zomato's market share outside Delhi NCR has risen, comprising less than 40% of their overall business.

What is Earnings Call?
Fundamental Scores

ZOMATO Profitability Score
Profitability Due Diligence

Zomato Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Exceptional Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
48/100
Profitability
Score

Zomato Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

ZOMATO Solvency Score
Solvency Due Diligence

Zomato Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Negative Net Debt
70/100
Solvency
Score

Zomato Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ZOMATO Price Targets Summary
Zomato Ltd

Wall Street analysts forecast ZOMATO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ZOMATO is 293.27 INR with a low forecast of 101 INR and a high forecast of 370.65 INR.

Lowest
Price Target
101 INR
63% Downside
Average
Price Target
293.27 INR
9% Upside
Highest
Price Target
370.65 INR
37% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ZOMATO?

Click here to dive deeper.

Dividends

Zomato Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for ZOMATO is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Zomato Ltd Logo
Zomato Ltd

Country

India

Industry

Retail

Market Cap

2.3T INR

Dividend Yield

0%

Description

Zomato Ltd. provides online food guide and restaurant directory services. The company is headquartered in Gurgaon, Haryana. The company went IPO on 2021-07-23. Its technology platform connects customers, restaurant partners and delivery partners, serving their multiple needs. Customers use its platform to search and discover restaurants, read and write customer generated reviews and view and upload photos, order food delivery, book a table and make payments while dining-out at restaurants. Zomato provides restaurant partners with marketing tools, which enable them to engage and acquire customers to grow their business while also providing a last mile delivery service. The firm has two core business-to-customer offerings: Food delivery and Dining-out. The company also has a business-to-business offering, Hyperpure, which supplies ingredients to restaurant partners. The firm's business also includes a customer loyalty program, Zomato Pro.

Contact

HARYANA
Gurgaon
Ground Floor, Tower C, Vipul Tech Square, Sector 43, Golf Course Road
www.zomato.com

IPO

2021-07-23

Employees

3 755

Officers

Co-Founder, MD, CEO & Director
Mr. Deepinder Goyal
Chief Financial Officer
Mr. Akshant Goyal
Company Secretary & Compliance Officer
Ms. Sandhya Sethia
Vice President of Operations & People Team
Ms. Daminee Sawhney
General Counsel
Ms. Damini Bhalla
Head of Governance, Risk, Compliance & Internal audit
Deepak Ahluwalia
Show More
Head of Corporate Development
Kunal Swarup
Chief Sustainability Officer
Ms. Anjalli Ravi Kumar
COO of Food Ordering & Delivery Vertical
Rinshul Chandra
CEO of Food Ordering & Delivery Vertical
Rakesh Ranjan
Show Less

See Also

Discover More
What is the Intrinsic Value of one ZOMATO stock?

The intrinsic value of one ZOMATO stock under the Base Case scenario is 64.77 INR.

Is ZOMATO stock undervalued or overvalued?

Compared to the current market price of 269.66 INR, Zomato Ltd is Overvalued by 76%.

Back to Top