Omaxe Ltd
Omaxe ltd. is in the business of developing real estate properties for residential, commercial and retail purposes with a presence across 27 cities in 8 states of India. It has undertaken various projects in the areas of contractual construction, township development, building of commercial complexes, multi-storied apartments, etc.
[1] [2]
- Market Cap ₹ 1,839 Cr.
- Current Price ₹ 101
- High / Low ₹ 162 / 68.8
- Stock P/E
- Book Value ₹ 35.9
- Dividend Yield 0.00 %
- ROCE -7.88 %
- ROE -28.4 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 2.86 times its book value
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -12.9% over past five years.
- Company has a low return on equity of -19.5% over last 3 years.
- Contingent liabilities of Rs.1,294 Cr.
- Company has high debtors of 192 days.
- Company's cost of borrowing seems high
* 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 Realty Realty Residential, Commercial Projects
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,175 | 931 | 961 | 1,037 | 1,268 | 768 | 780 | 252 | 412 | 459 | 705 | 390 | |
| 982 | 750 | 771 | 822 | 1,058 | 656 | 619 | 358 | 368 | 561 | 740 | 506 | |
| Operating Profit | 194 | 181 | 190 | 214 | 210 | 113 | 160 | -105 | 44 | -101 | -34 | -116 |
| OPM % | 16% | 19% | 20% | 21% | 17% | 15% | 21% | -42% | 11% | -22% | -5% | -30% |
| 36 | 39 | 56 | 42 | 46 | 160 | 137 | 31 | 11 | 12 | 11 | 60 | |
| Interest | 137 | 135 | 138 | 121 | 154 | 224 | 201 | 149 | 103 | 105 | 114 | 123 |
| Depreciation | 9 | 13 | 9 | 6 | 6 | 7 | 67 | 57 | 39 | 56 | 45 | 26 |
| Profit before tax | 84 | 72 | 98 | 129 | 96 | 42 | 29 | -280 | -88 | -250 | -183 | -205 |
| Tax % | 29% | 44% | 46% | 47% | 34% | 44% | 422% | -25% | -13% | -23% | -23% | 6% |
| 60 | 40 | 53 | 68 | 64 | 23 | -94 | -210 | -76 | -193 | -140 | -217 | |
| EPS in Rs | 3.30 | 2.19 | 2.88 | 3.71 | 3.47 | 1.27 | -5.16 | -11.49 | -4.17 | -10.56 | -7.67 | -11.87 |
| Dividend Payout % | 15% | 23% | 24% | 19% | 20% | 55% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | -8% |
| 5 Years: | -13% |
| 3 Years: | -2% |
| TTM: | -45% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | -34% |
| 3 Years: | % |
| TTM: | -57% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | -3% |
| 5 Years: | -12% |
| 3 Years: | 5% |
| 1 Year: | 12% |
| Return on Equity | |
|---|---|
| 10 Years: | -5% |
| 5 Years: | -15% |
| 3 Years: | -19% |
| Last Year: | -28% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 |
| Reserves | 1,450 | 1,479 | 1,632 | 1,685 | 1,742 | 1,407 | 1,308 | 1,099 | 1,025 | 832 | 691 | 475 |
| 1,304 | 1,303 | 1,010 | 933 | 1,054 | 874 | 975 | 811 | 606 | 396 | 270 | 279 | |
| 1,888 | 1,996 | 2,642 | 2,890 | 2,447 | 3,915 | 3,666 | 3,871 | 4,035 | 4,399 | 4,750 | 5,354 | |
| Total Liabilities | 4,826 | 4,960 | 5,467 | 5,690 | 5,426 | 6,379 | 6,133 | 5,963 | 5,848 | 5,809 | 5,893 | 6,290 |
| 39 | 29 | 505 | 501 | 504 | 504 | 653 | 591 | 545 | 508 | 493 | 484 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 384 | 271 | 301 | 330 | 331 | 290 | 294 | 294 | 295 | 336 | 384 | 394 |
| 4,404 | 4,660 | 4,660 | 4,859 | 4,591 | 5,584 | 5,186 | 5,078 | 5,008 | 4,964 | 5,017 | 5,413 | |
| Total Assets | 4,826 | 4,960 | 5,467 | 5,690 | 5,426 | 6,379 | 6,133 | 5,963 | 5,848 | 5,809 | 5,893 | 6,290 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 113 | 222 | 318 | 29 | 271 | 293 | 55 | 144 | 30 | 411 | 585 | |
| 15 | 128 | 29 | -16 | 21 | 136 | 34 | 299 | 228 | 268 | -79 | -431 | |
| -77 | -277 | -273 | -295 | -44 | -426 | -348 | -334 | -353 | -312 | -323 | -177 | |
| Net Cash Flow | -6 | -36 | -22 | 6 | 6 | -18 | -21 | 19 | 19 | -14 | 9 | -22 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 235 | 215 | 186 | 267 | 176 | 109 | 103 | 355 | 218 | 199 | 124 | 192 |
| Inventory Days | 10,183 | 4,593 | 1,022 | 13,102 | 3,441 | 20,019 | 4,769 | 2,032 | ||||
| Days Payable | 2,084 | 1,182 | 336 | 2,231 | 614 | 3,579 | 918 | 375 | ||||
| Cash Conversion Cycle | 235 | 215 | 8,285 | 3,679 | 863 | 10,980 | 2,930 | 16,795 | 218 | 199 | 3,975 | 1,849 |
| Working Capital Days | 565 | 783 | 668 | 576 | 431 | 400 | 408 | 1,011 | 386 | -11 | -208 | -609 |
| ROCE % | 8% | 7% | 8% | 9% | 9% | 10% | 10% | -6% | 1% | -9% | -5% | -8% |
Documents
Announcements
-
Update On Sale Of Wholly Owned Subsidiary
2 Jun - Sale of subsidiary Landlord Developers Pvt Ltd completion extended to July 31, 2025.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
30 May - Annual Secretarial Compliance Report filed; SEBI penalties and stay disclosed for prior financial misstatements.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 29 May
-
Corrigendum To The Outcome Of Meeting Of The Board
28 May - Corrigendum correcting financial year for cost auditor appointment to 2025-26.
-
Announcement under Regulation 30 (LODR)-Change in Management
28 May - Approved FY25 audited results; no dividend; appointed cost auditor and independent director.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from nse
-
Financial Year 2012
from bse
Concalls
-
Jul 2020TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Nov 2017TranscriptNotesPPT
-
Aug 2017TranscriptNotesPPT
-
Jun 2017TranscriptNotesPPT
-
Feb 2017TranscriptNotesPPT
-
Dec 2016TranscriptNotesPPT
-
May 2016Transcript PPT
-
Feb 2016TranscriptPPT
-
Nov 2015TranscriptNotesPPT
-
Aug 2015TranscriptNotesPPT
Project Portfolio and Execution
The Co.’s product portfolio consists of residential projects, integrated and hi-tech townships, office and commercial projects including malls, and others. It also provides construction contracting services. At the end of FY 2022-23, since inception, Omaxe had approximately delivered 132 Mn. Sq. Ft. (12.26 Mn. Sq. Mtr.) of developed areas across various project categories. During FY22, it delivered 2.75 million square feet. These deliveries encompassed projects located in various cities such as Chandigarh, Lucknow, Faridabad, Ludhiana, and Vrindavan.[1]