Eternal Ltd

Eternal Ltd Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Eternal Ltd

₹ 229 -0.41%
22 May - close price
zomato.com BSE: 543320 NSE: ETERNAL
About

Incorporated in 2010, Zomato Limited is one of the leading online Food Service platforms in terms of the value of food sold. Its offerings include food delivery, dining-out services, Loyalty programs, and others.

As of December 31, 2020, Zomato has established a strong footprint across 23 countries with 131,233 active food delivery restaurants, 161,637 active delivery partners, and an average monthly food order of 10.7 million customers.[1]

Key Points

Business Segments
1) Food Delivery (44% in H1 FY25 vs 81% in FY22): [1] [2] The company operates Zomato, a B2C technology platform that allows customers to discover local restaurants, order food, and have it delivered through a last-mile network of independent delivery partners, with a presence in 800+ cities. The segment revenue grew by 35% YoY in H1 FY25, driven by a 24% rise in Gross Order Value (GOV). [3] [4] [5] [6]

Website BSE NSE
  • Market Cap ₹ 2,20,984 Cr.
  • Current Price ₹ 229
  • High / Low ₹ 305 / 146
  • Stock P/E 112
  • Book Value ₹ 35.4
  • Dividend Yield 0.00 %
  • ROCE 7.75 %
  • ROE 6.93 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 23.6% CAGR over last 5 years
  • Company's median sales growth is 51.4% of last 10 years

Cons

  • Stock is trading at 6.48 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Tax rate seems low
  • Company has a low return on equity of 4.83% over last 3 years.
  • Earnings include an other income of Rs.1,249 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: E-Commerce/App based Aggregator Industry: Miscellaneous

Part of BSE Sensex Nifty 50 BSE 500 BSE 100 BSE 200

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
1,015 1,132 1,178 1,191 1,207 1,420 1,596 1,782 1,824 2,048 2,151 2,226 2,192
1,419 1,401 1,319 1,310 1,203 1,307 1,489 1,609 1,635 1,831 1,897 1,932 1,903
Operating Profit -404 -269 -141 -119 4 113 107 173 189 217 254 294 289
OPM % -40% -24% -12% -10% 0% 8% 7% 10% 10% 11% 12% 13% 13%
146 172 198 225 204 186 229 236 230 276 269 311 393
Interest 1 3 4 4 4 5 4 5 4 4 4 4 4
Depreciation 34 38 41 40 22 18 17 19 19 19 22 27 29
Profit before tax -294 -138 12 62 182 276 315 385 396 470 497 574 649
Tax % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 15% 14% 11%
-294 -138 12 62 182 276 315 384 396 470 421 494 575
EPS in Rs -0.37 -0.18 0.01 0.07 0.21 0.32 0.37 0.45 0.45 0.53 0.48 0.51 0.60
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
79 134 245 371 1,163 2,336 1,714 3,611 4,707 6,622 8,617
176 416 863 427 4,529 4,543 2,048 5,238 5,234 6,040 7,563
Operating Profit -97 -282 -617 -56 -3,366 -2,207 -334 -1,627 -527 582 1,054
OPM % -123% -210% -252% -15% -289% -94% -19% -45% -11% 9% 12%
31 26 65 14 2,508 -160 -415 668 800 881 1,249
Interest 1 4 15 24 59 11 8 6 16 18 16
Depreciation 5 22 18 13 23 74 129 133 140 73 97
Profit before tax -72 -281 -585 -78 -940 -2,451 -886 -1,098 117 1,372 2,190
Tax % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 10%
-72 -281 -585 -78 -940 -2,451 -886 -1,098 117 1,371 1,960
EPS in Rs -2,408.98 -9,128.74 -19,026.66 -2,324.25 -27,849.27 -72,584.54 -25,206.26 -1.39 0.14 1.55 2.03
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 60%
5 Years: 30%
3 Years: 34%
TTM: 30%
Compounded Profit Growth
10 Years: 38%
5 Years: 24%
3 Years: 51%
TTM: 48%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 59%
1 Year: 23%
Return on Equity
10 Years: -4%
5 Years: 2%
3 Years: 5%
Last Year: 7%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.03 0.03 0.03 0.03 0.03 0.03 0.00 764 836 868 907
Reserves 662 558 384 1,419 2,812 601 7,754 16,003 19,970 21,907 33,208
0 304 0 0 0 319 501 30 157 149 173
21 140 57 94 677 2,065 493 703 964 1,401 1,563
Total Liabilities 683 1,002 442 1,513 3,489 2,985 8,748 17,501 21,927 24,325 35,851
14 27 13 4 174 1,580 1,450 1,348 1,402 1,398 1,471
CWIP 2 1 1 1 1 1 0 0 0 0 0
Investments 634 747 251 1,237 2,540 524 2,506 5,136 12,694 19,372 25,873
33 227 177 270 774 881 4,792 11,017 7,831 3,555 8,507
Total Assets 683 1,002 442 1,513 3,489 2,985 8,748 17,501 21,927 24,325 35,851

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-2,074 -281 -509 224 1,379 1,614
1,646 -6,115 -8,129 -381 -1,301 -9,752
362 6,474 8,763 -14 -20 8,388
Net Cash Flow -66 79 126 -171 58 250

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 41 24 35 19 20 21 26 17 5 4 5
Inventory Days
Days Payable
Cash Conversion Cycle 41 24 35 19 20 21 26 17 5 4 5
Working Capital Days -5 1 55 -12 12 -11 119 366 280 45 130
ROCE % -37% -92% -6% -100% -118% -9% -11% 0% 6% 8%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
9.98% 57.87% 56.74% 54.61% 54.43% 54.72% 54.88% 55.11% 54.11% 52.53% 47.31% 44.36%
2.62% 6.41% 7.43% 8.04% 9.93% 13.04% 15.47% 15.28% 15.79% 17.32% 20.51% 23.47%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% 0.10%
84.59% 33.24% 33.57% 35.15% 33.56% 30.42% 27.98% 28.05% 28.64% 28.86% 26.09% 26.08%
2.81% 2.48% 2.26% 2.22% 2.09% 1.82% 1.66% 1.58% 1.45% 1.27% 6.07% 5.98%
No. of Shareholders 15,45,39618,20,85518,10,84419,10,05817,10,36817,08,10017,27,99619,16,41621,40,94223,56,30825,20,80427,91,930

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Concalls