Eternal Ltd

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

Eternal Ltd

₹ 326 2.57%
26 Oct - close price
zomato.com BSE: 543320 NSE: ETERNAL F&O
About

Incorporated in 2010, Eternal Limited (previously 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, Eternal 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]
1) Food Delivery (44% in FY25 vs 81% in FY22):[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 21% YoY in FY25, driven by a 20% rise in Net Order Value (NOV). [3] [4] [5] [6]

Website BSE NSE F&O
  • Market Cap ₹ 3,14,167 Cr.
  • Current Price ₹ 326
  • High / Low ₹ 345 / 213
  • Stock P/E 121
  • Book Value ₹ 39.8
  • Dividend Yield 0.00 %
  • ROCE 8.12 %
  • ROE 7.19 %
  • 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 53.1% CAGR over last 5 years
  • Company's median sales growth is 46.0% of last 10 years

Cons

  • Stock is trading at 8.19 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 6.68% over last 3 years.
  • Earnings include an other income of Rs.2,199 Cr.
  • Working capital days have increased from 77.6 days to 125 days

* 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

Consumer Discretionary Consumer Services Retailing E-Retail/ E-Commerce

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

Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
1,596 1,782 1,824 2,048 2,151 2,226 2,192 2,413 2,650 2,883 2,953 3,349 3,663
1,489 1,609 1,635 1,831 1,897 1,932 1,903 2,089 2,260 2,504 2,647 3,091 3,368
Operating Profit 107 173 189 217 254 294 289 324 390 379 306 258 295
OPM % 7% 10% 10% 11% 12% 13% 13% 13% 15% 13% 10% 8% 8%
229 236 230 276 269 311 393 405 436 425 537 602 635
Interest 4 5 4 4 4 4 4 6 6 9 13 20 14
Depreciation 17 19 19 19 22 27 29 42 49 55 56 60 61
Profit before tax 315 385 396 470 497 574 649 681 771 740 774 780 855
Tax % 0% 0% 0% 0% 15% 14% 11% 12% 10% 11% 9% 25% 25%
315 384 396 470 421 494 575 602 691 657 705 585 641
EPS in Rs 0.37 0.44 0.45 0.53 0.48 0.51 0.60 0.62 0.72 0.68 0.73 0.61 0.66
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 Mar 2026 TTM
79 134 245 371 1,163 2,336 1,714 3,611 4,707 6,622 8,617 10,899 12,848
176 416 863 427 4,529 4,543 2,048 5,238 5,234 6,040 7,563 9,500 11,610
Operating Profit -97 -282 -617 -56 -3,366 -2,207 -334 -1,627 -527 582 1,054 1,399 1,238
OPM % -123% -210% -252% -15% -289% -94% -19% -45% -11% 9% 12% 13% 10%
31 26 65 14 2,508 -160 -415 668 800 881 1,249 1,803 2,199
Interest 1 4 15 24 59 11 8 6 16 18 16 34 56
Depreciation 5 22 18 13 23 74 129 133 140 73 97 202 232
Profit before tax -72 -281 -585 -78 -940 -2,451 -886 -1,098 117 1,372 2,190 2,966 3,149
Tax % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 10% 10%
-72 -281 -585 -78 -940 -2,451 -886 -1,098 117 1,371 1,960 2,655 2,588
EPS in Rs -0.36 -1.36 -2.84 -0.35 -4.16 -10.83 -3.76 -1.39 0.14 1.55 2.03 2.75 2.68
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 55%
5 Years: 45%
3 Years: 32%
TTM: 36%
Compounded Profit Growth
10 Years: 27%
5 Years: 53%
3 Years: 311%
TTM: 9%
Stock Price CAGR
10 Years: %
5 Years: 19%
3 Years: 46%
1 Year: -2%
Return on Equity
10 Years: -1%
5 Years: 4%
3 Years: 7%
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 Mar 2026 Sep 2026
Equity Capital 0.03 0.03 0.03 0.03 0.03 0.03 0.00 764 836 868 907 919 921
Reserves 662 558 384 1,419 2,812 601 7,754 16,003 19,970 21,907 33,208 36,137 37,462
0 304 0 0 0 319 501 30 157 149 173 414 405
21 140 57 94 677 2,065 493 703 964 1,401 1,563 1,935 2,163
Total Liabilities 683 1,002 442 1,513 3,489 2,985 8,748 17,501 21,927 24,325 35,851 39,405 40,951
14 27 13 4 174 1,580 1,450 1,348 1,402 1,398 1,471 1,727 1,736
CWIP 2 1 1 1 1 1 0 0 0 0 0 1 0
Investments 634 747 251 1,237 2,540 524 2,506 5,136 12,694 19,372 25,873 27,988 29,415
33 227 177 270 774 881 4,792 11,017 7,831 3,555 8,507 9,689 9,800
Total Assets 683 1,002 442 1,513 3,489 2,985 8,748 17,501 21,927 24,325 35,851 39,405 40,951

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 Mar 2026
-2,074 -281 -509 224 1,379 1,614 340
1,646 -6,115 -8,129 -381 -1,301 -9,752 48
362 6,474 8,763 -14 -20 8,388 -113
Net Cash Flow -66 79 126 -171 58 250 275
Free Cash Flow -2,090 -290 -540 167 1,342 1,522 242
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 93% 84% 29% -48% 251% 162% 43%

Ratios

Standalone / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 41 24 35 19 20 21 26 17 5 4 5 5
Inventory Days
Days Payable
Cash Conversion Cycle 41 24 35 19 20 21 26 17 5 4 5 5
Working Capital Days -5 1 55 -12 12 -13 116 365 277 42 65 125
ROCE % -37% -92% -6% -100% -118% -9% -11% 0% 6% 7% 8%

Insights

In beta
Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Food Delivery Average Monthly Transacting Customers (MTC)
million

Log in to view insights

Please log in to see hidden values.

Login
B2C Net Order Value (NOV) - Combined Food Delivery, Quick Commerce and Going-out
INR crore
Food Delivery Average Monthly Active Restaurant Partners
thousands
Blinkit Number of Dark Stores
count
Blinkit Average Monthly Transacting Customers (MTC)
million
Blinkit Average NOV per Day per Store
INR '000
Food Delivery Net Average Order Value (NAOV)
INR
Going-out (District) Net Order Value (NOV)
INR crore

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

5 Recently
Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
54.88% 55.11% 54.11% 52.53% 47.31% 44.36% 42.34% 39.04% 36.24% 32.61% 29.09% 33.01%
15.47% 15.28% 15.79% 17.32% 20.51% 23.47% 26.49% 30.04% 32.61% 35.88% 39.21% 36.22%
0.00% 0.00% 0.00% 0.00% 0.03% 0.10% 0.10% 0.10% 0.10% 0.10% 0.11% 0.00%
27.98% 28.05% 28.64% 28.86% 26.09% 26.08% 25.17% 25.12% 25.47% 26.68% 26.99% 26.26%
1.66% 1.58% 1.45% 1.27% 6.07% 5.98% 5.91% 5.71% 5.58% 4.73% 4.61% 4.53%
No. of Shareholders 17,27,99619,16,41621,40,94223,56,30825,20,80427,91,93024,99,81322,68,44122,71,17523,04,88522,95,67121,26,951

* 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