OnMobile Global Limited

BSE

ONMOBILE

Stock

Yield per half year: -20%
Dividend yield: 0%
Sector: Communication Services

Reporting OnMobile Global Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹			7.39	4.47	3.63							5.16	-21.10
Выручка, млрд ₹		8.16	7.2	6.36	5.94	5.72	5.51	5.2	5.25	5.13	5.13	5.36	-2.15
Чистая прибыль, млрд ₹		-0.2768	0.1409	0.1135	0.1889	0.2758	0.4599	0.3246	0.0679	0.1524	0.1524	0.2561	-11.19
EBIT, млрд ₹	-0.093	-0.0201	0.4458	0.1702	0.044	0.1957	0.5324	0.3486	0.1294		0.1294	0.2500	24.08
EBITDA, млрд ₹				0.7573	0.5861	0.6346	0.801	0.5827	0.1804		0.1804	0.5570	-21.00
OIBDA, млрд ₹						0.6365	0.9305	0.664	0.0832			0.5786	-39.87
Баланс стоимость, млрд ₹		6.19	5.64	5.76	5.66	5.9	6.26	6.53	6.55	6.5	6.5	6.35	1.96
FCF, млрд ₹				0.0032	0.0308	0.1062	0.1363	-0.792	-0.4381	-0.3863	-0.3863	-0.2748	-229.47
Операционный денежный поток, млрд ₹		1.08	0.9017	0.3471	0.1046	0.1716	0.3941	-0.2422	0.4436	0.38	0.38	0.2294	17.23
Операционная прибыль, млрд ₹		-0.2439	0.2803	0.1625	0.0446	0.2777	0.5893	0.4058	-0.0294	0.1831	0.1831	0.2853	-7.99
Операционные расходы, млрд ₹		8.18	6.74	6.14	5.79	5.52	4.98	4.75	5.23	4.95	4.95	5.09	-2.16
CAPEX, млрд ₹		0.1167	0.1872	0.3438	0.0738	0.0653	0.2578	0.5498	0.8817	0.7662	0.7662	0.5042	63.64

	2017Q4	2018Q4	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹	6.04	3.59		3.52																					4.38	-16.47
Выручка, млрд ₹															1.31	1.31	1.28	1.37	1.34	1.2	1.23	1.23	1.29	1.64	1.32	6.45
Чистая прибыль, млрд ₹															0.0061	0.0406	-0.0204	0.0982	0.0852	-0.0253	-0.0059	-0.1529	-0.1184	-0.0509	-0.0707	15.01
EBIT, млрд ₹			0.0502	0.0684	0.0816	0.1639	0.1504	0.1896							-0.0231	-0.0016	-0.0044	0.0849							0.0491	-14.84
EBITDA, млрд ₹									0.2316	0.2514	0.0823	0.1504	0.0985	0.0822	0.0438	0.0973	-0.0429	0.1551							0.0671	13.54
Баланс стоимость, млрд ₹					5.9		5.95		6.26		6.29		6.53		6.4		6.55		6.57		6.5		6.33		6.47	-0.22
Операционный денежный поток, млрд ₹			-0.37		0.1716		-0.1841		0.3941		-0.4261		-0.2422		0.182		0.4436		0.2662						0.0447	-191.02
Операционная прибыль, млрд ₹															-0.0231	-0.0016	-0.0561	0.0849	0.0506	-0.0265	0.0741	-0.0882	-0.0748	0.0178	-0.0195	-192.35
Операционные расходы, млрд ₹															1.33	1.31	1.29	1.29	1.29	1.22	1.15	1.32	1.37	1.62	1.34	5.84
CAPEX, млрд ₹			0.0239		0.0653		0.0867		0.2578		0.1785		0.5498		0.4199		0.8817		0.3149						0.4690	12.02

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			2.28	2.13	1.8	0.7941	0.0161	0.7358	0.7278	0.7702	0.6333	0.6333	0.5766	108.43
Short Term Investments ₹			0.0152	1.65	1.2	1.92	1.55	1.32	0.618	0.0894	0.0000	0.0000	1.10	-45.85
Long term investments ₹	0.0000	0.0000	0.0000	0.0000	0.0000
Total Receivables ₹			2.86	2.38	2.37	2.28	1.6	1.52	1.61	1.33	1.4	1.4	1.49	-2.64
Total Current Assets ₹			6.76	5.97	5.7	5.51	5.51	4.66	4.06	3.41	2.71	2.71	4.07	-13.23
Чистые активы, млрд ₹		0.6303	0.462	0.4396	0.346	0.2137	0.322	0.245	0.255	0.2459		0.2459	0.2563	2.85
Активы, млрд ₹			9.55	8.41	8.14	8.73	8.86	9.06	9.11	9.07	8.85	8.85	8.99	-0.02
Short Term Debt ₹	0.8829	0.2767	0.1956							0.08	0.1439	0.1439	0.3158	-30.43
Long Term Debt ₹	0.443	0.1846					0.1069	0.0617	0.0548	0.0391		0.0391	0.0894	-26.69
Задолженность, млрд ₹			3.36	2.78	2.38	3.07	2.96	2.8	2.58	2.53	2.36	2.36	2.65	-4.43
Чистый долг, млрд ₹										-0.6512			-0.6512	0.00
Долг, млрд ₹	1.33	0.4613					0.1069	0.0617		0.1191		0.1191	0.4158	-38.28
Interest income ₹			0.1936	0.0764	0.0402	0.2554	0.1388	0.0615	0.0589	0.0948			0.1219	-17.98
Расходы на обслуживание долга ₹						0.00076	0.0147	0.0093	0.0075	0.006	0.0456	0.0456	0.0166	25.41
Чист. проц. доходы, млрд ₹				0.0391	0.0569	0.0177	0.0021	-0.0093	0.0194	-0.006		0.0948	0.0048	-180.54
Goodwill, млрд ₹	1.37	0.0255				0.7627	0.5336	0.5967	0.6566	0.6419			0.6383	-3.39
Себестоимость, млрд ₹			3.13	2.98	2.81	2.72	2.78	2.79	2.69	2.6	2.53	2.53	2.68	-1.87
Товарно материальные запасы ₹		0.0054	0.0555	0.0181	0.0582	0.0505	0.0155	0.0153	0.0343	0.0629		0.0629	0.0357	4.49

	2017Q1	2018Q1	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹					0.8951	0.9631	1.28		1.2		0.7278		0.6349		0.7702		0.8207		0.6333		0.4093		0.6537	-8.41
Short Term Investments ₹					1.55	1.74	1.34		1.16		0.8662		0.8249		0.6484		0.6362		0.0000		0.0427		0.6037	-45.23
Long term investments ₹	0.0000	0.0000
Total Receivables ₹					2.39	1.77	1.52		1.65		1.61		1.45		1.98		1.06		1.4		1.65		1.51	2.62
Total Current Assets ₹					5.51	5.41	4.66		4.48		4.06		3.79		3.41		3.17		2.71		2.67		3.15	-6.77
Чистые активы, млрд ₹			0.2137	0.3574	0.322	0.3168	0.245		0.2183		0.255		0.2637		0.2459		0.2206						0.2407	0.21
Активы, млрд ₹					8.86	8.86	9.06		9.07		9.11		9.11		9.07		9.14		8.85		8.83		9.00	-0.62
Short Term Debt ₹				0.0365											0.08		0.1		0.1439		0.2628		0.1246	48.41
Long Term Debt ₹				0.128	0.1069		0.0617		0.0553		0.0548		0.0479		0.0391		0.0251						0.0444	-14.61
Задолженность, млрд ₹					2.96	2.91	2.8		2.78		2.58		2.71		2.53		2.57		2.36		2.51		2.54	-1.52
Чистый долг, млрд ₹															-0.6512		-0.6956						-0.6734	3.35
Долг, млрд ₹				0.1645			0.0617		0.0553						0.1191		0.1251						0.1051	-5.33
Interest income ₹								0.0021	0.0003	0.002	0.002	0.002	0.0011	0.0000	0.0028	0.0049	0.0103						0.0042	38.79
Расходы на обслуживание долга ₹													0.0014	0.00012	0.0025	0.0051	0.0105	0.0126	0.0175	0.0129	0.0152	0.0177	0.0152	7.03
Чист. проц. доходы, млрд ₹									-0.0019	-0.002	0.0248	-0.002	-0.0014	-0.00012	-0.0025	-0.0051	-0.0105	-0.0126					-0.0062	153.65
Goodwill, млрд ₹			0.7627	0.7376	0.5336	0.5825	0.5967		0.6785		0.6566		0.5951		0.6419		0.6198						0.6384	-1.79
Себестоимость, млрд ₹													0.6803	0.6459	0.5753	0.6166	0.6693	0.6342	0.6054	0.633	0.6554	0.9305	0.6917	7.97

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-1.16	1.29	1.08	1.79	2.61	4.41	3.07	0.6403	1.43		1.43	2.43	-11.34
Цена акции ао		56.85	37.05	30.55	68.05	102.5	90.15	107.3	66.78	54.48	54.48	84.24	-11.87
Число акций ао, млн		105.28	105.72	105.7	105.7	104.5	105.6	106.01	106.21		106.21	105.60	0.10
FCF/акцию			0.0306	0.2909	1	1.3	-7.5	-4.13	-3.64		-3.64	-2.5940	-229.49

	2017Q4	2018Q4	2019Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q3	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS				0.44	0.38	0.0574	0.3833	-0.1927	0.9271	0.8021	-0.2377	-0.0556	-1.11			0.0652	-203.67
Цена акции ао				128.45	139.71	124.08	104.3	79.08	72.83	96.22	109.79			45.41	54.48	75.75	-5.64
Число акций ао, млн	105.28	105.72	105.7													105.57	0.13

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			-4.47	2.5	1.97	3.34	4.67	7.34	5.08	1.04	2.34		2.34	17.02	4.09	-12.91
ROA, %			-2.9	1.68	1.39	2.16	3.11	5.07	3.57	0.7468	1.7		1.7	-5.37	2.84	-11.38
ROIC, %	-12.44	-1.75					7.17	9.77						1.03	0.6875	-194.14
ROS, %				1.96	1.78	3.18	4.82	8.34	6.25	1.29	2.97	2.97	2.97	-9.11	4.36	-18.66
ROCE, %			-0.3247	7.91	2.95	0.777	3.32	8.5	5.19	1.92		1.99	1.99	13.74	4.18	-9.73
Ebit margin, %							3.42	9.66	6.71	2.46		2.52	2.52	7.02	4.95	-5.92
Рентаб EBITDA, %					11.92	9.87	11.09	14.53	11.22	3.44		3.52	3.52	24.76	8.76	-20.51
Чистая рентаб, %			-3.39	1.96	1.78	3.18	4.82	8.34	6.25	1.29	2.97		2.97	-9.11	4.73	-9.23
Operation Margin, %				3.89	2.56	0.7505	4.85	10.69	7.81	-0.5589	3.57	3.57	3.57	14.03	5.02	-19.70
Доходность FCF, %					0.0722	0.8467									0.4595	242.45

	2018Q1	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
ROE, %					3.03	1.28	2.39	0.4226		0.7149		0.095		-0.3796		2.6		-0.1354		-2.19				17.02	-0.0020	-287.30
ROA, %					2.02	0.8591	1.65	0.2932		0.5124		0.0668		-0.4504		1.86		-0.0657		-1.34				-5.37	0.0141	-282.17
ROS, %														-1.59	7.16	6.37	-2.11	-0.4817	-12.38	-9.16	-3.1	2.97	2.97	-9.11	-3.7400	-175.16
ROCE, %	0.1347	0.3388	1.83	0.9085	1.38	2.53						-0.3603		-0.0661								1.99	1.99	13.74	1.22	-4.69
Ebit margin, %															6.19							2.52	2.52	7.02	3.74	-25.89
Рентаб EBITDA, %								6.31	11.3	7.75	6.08	3.35	7.43	-3.34	11.32							3.52	3.52	24.76	4.49	-13.88
Чистая рентаб, %												0.4643	3.1	-1.59	7.16	6.37	-2.11	-0.4817	-12.38	-9.16	-3.1			-9.11	-5.4463	8.00
Operation Margin, %														-4.37	6.19	3.78	-2.21	6.04	-7.14	-5.79	1.08	3.57	3.57	14.03	-0.9420	-187.06

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			52.47	39.41	19.23	6.92	21.87	38.69	94.13	46.56		46.56	117.31	41.63	46.41
P/BV			1.31	0.7759	0.6419	0.3235	1.61	1.92	0.9761	1.09		1.09	5.95	1.18	27.50
P/S			1.03	0.7035	0.6115	0.3335	1.82	2.42	1.22	1.38		1.38	6.81	1.43	32.85
P/FCF				1384.34	118.1				0	0	0	0	28.56	751.22	-70.79
E/P			0.0191	0.0254	0.052				0	0	0	0	-0.10	0.0322	39.63
EV/EBIT										0	0	0	22.49
EV/S									0	0	0	0	8.16
EV/FCF										0	0	0	34.07
Debt/EBITDA						0.1684	0.077		0.6598	0.6598	0.6598	0.6598	8.49	0.4450	31.41
Netdebt/Ebitda									-3.61	0	0	0	6.23	-3.6100	0.00
Debt/Ratio	0.1106	0.0444				0.0121	0.0068		0.0131	0.0134	0.0134	0.0134	1.77	0.0118	2.06
Debt/Equity	0.1729	0.0702				0.0181	0.0098		0.0182	0.4842	0.363	0.363	1.13	0.1787	82.16
Debt/Net Income	-1	-1.43				0.3874	0.1341		1.75	0.7813	0.7813	0.7813	-10.60	0.7668	15.06
PEG											-14.74	-14.74	14.42	-14.7400	0.00
Бета									0.5337	3.34	1.42	1.42	0.32	1.76	38.57
Индекс Альтмана									0.8026	0.8221	0.8402	0.8402	4.03	0.8216	1.54

	2017Q4	2018Q4	2019Q3	2019Q4	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	2024Q3	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
P/E	228.02	-127.89		54.14	67.2	66.63	55.91	234.69		176.15						117.31	120.12	21.26
P/BV		0.5968		0.6379	1.61	1.88	1.92	1.94	0.9678	1.73	1.09	1.39				5.95	1.42	-6.45
P/S		2.36		2.46	7.7	4.51	3.22	4.8	2.44	4.35	1.84	2.27				6.81	3.14	-13.91
E/P	0.0044	-0.0078		0.0185												-0.10	0.0050	61.40
Debt/EBITDA														0.6598	0.6598	8.49	0.6598	0.00
Debt/Ratio			0.0181						0.0131	0.0137				0.0134	0.0134	1.77	0.0143	-5.84
Debt/Equity			0.0298						0.0182	0.019				0.363	0.363	1.13	0.1586	64.87
Debt/Net Income			15.97							1.47				0.7813	0.7813	-10.60	4.75	-52.97
PEG														-14.74	-14.74	14.42	-14.7400	0.00
Бета													5.01	1.35	1.42	0.32	2.59	-34.31
Индекс Альтмана													0.8402	0.8402	0.8402	4.03	0.8402	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд		0.2005	0.1973	0.1567	0.184	0.1911	0.187	0.1552	0.1588	0.1588		0.1588		0.1702	-3.64
Дивиденд	1.5	1.5	1.5	1.5	1.5	1.5	1.5	1.5	1.5			0		1.50	0.00
Див доход, ао, %	3.95	1.66	1.37	2.14	3.55	4.37	4.34	1.4	1.21			0	0.84	2.97	-19.37
Дивиденды / прибыль, %		-62.04	-71.27	111.23	162.18	101.2	67.8	33.74	48.66	233.99		233.99	83.89	97.08	18.25
Dividend Coverage Ratio											0.9595	0.9595	2.45	0.9595	0.00

	2013Q3	2014Q3	2015Q3	2016Q3	2017Q3	2018Q3	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд								0.187		0.1552		0.1579		0.1588				0.1647	-4.00
Дивиденд	1.5	1.5	1.5	1.5	1.5	1.5	1.5		1.5		1.5		1.5					1.50	0.00
Див доход, ао, %	5.82	4.44	1.64	1.35	2.42	3.59	4.83		4.1		1.18		1.21				0.84	2.98	-19.55
Дивиденды / прибыль, %								104.57		103.68		338.4		-777.44			83.89	-57.6975	-265.13
Dividend Coverage Ratio															0.9595	0.9595	2.45	0.9595	0.00

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	1.14	4.68	10.58	16.79	14.93	14.93	67.27
Персонал, чел				618	618		0.00

	CAGR 5

	CAGR 5