Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 03 July, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

OnMobile Global Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: June 29, 2025, 11:15 am

Market Cap 576 Cr.
Current Price 54.2
High / Low 95.3/40.0
Stock P/E
Book Value 58.6
Dividend Yield0.00 %
ROCE2.45 %
ROE4.79 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for OnMobile Global Ltd

Competitors of OnMobile Global Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
City Online Services Ltd 3.25 Cr. 6.28 11.0/5.1481.1 0.150.00 %36.3 %% 10.0
Cistro Telelink Ltd 4.42 Cr. 0.86 0.86/0.67 0.550.00 %5.54 %5.54 % 1.00
Vodafone Idea Ltd 79,849 Cr. 7.37 17.8/6.29 9.850.00 %1.87 %% 10.0
Uniinfo Telecom Services Ltd 19.0 Cr. 17.8 54.3/13.9 30.70.00 %0.97 %2.09 % 10.0
Tejas Networks Ltd 12,669 Cr. 717 1,476/64728.4 2180.35 %15.5 %12.8 % 10.0
Industry Average152,945.89 Cr358.5947.33146.370.20%14.42%16.81%8.54

All Competitor Stocks of OnMobile Global Ltd

Quarterly Result

MetricMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
Sales 127.16135.13130.95130.89128.20137.06133.77119.73122.68123.50129.30164.01156.22
Expenses 118.51127.51130.71128.39126.17125.70125.84119.57120.03124.29128.69154.00155.40
Operating Profit 8.657.620.242.502.0311.367.930.162.65-0.790.6110.010.82
OPM % 6.80%5.64%0.18%1.91%1.58%8.29%5.93%0.13%2.16%-0.64%0.47%6.10%0.52%
Other Income 1.200.604.157.23-6.394.158.184.423.47-3.65-1.84-3.341.90
Interest 0.200.200.140.010.250.511.051.261.751.291.521.771.51
Depreciation 2.522.482.542.662.582.872.862.812.678.038.108.237.96
Profit before tax 7.135.541.717.06-7.1912.1312.200.511.70-13.76-10.85-3.33-6.75
Tax % 34.50%25.81%63.74%42.07%-70.51%18.80%29.92%568.63%140.59%11.19%11.52%56.46%17.48%
Net Profit 4.674.120.624.09-2.129.858.54-2.40-0.68-15.30-12.10-5.22-7.93
EPS in Rs 0.440.390.060.38-0.200.930.80-0.24-0.06-1.44-1.11-0.48-0.75

Last Updated: May 31, 2025, 8:14 am

Below is a detailed analysis of the quarterly data for OnMobile Global Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Sales, as of Mar 2025, the value is 156.22 Cr.. The value appears to be declining and may need further review. It has decreased from 164.01 Cr. (Dec 2024) to 156.22 Cr., marking a decrease of 7.79 Cr..
  • For Expenses, as of Mar 2025, the value is 155.40 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 154.00 Cr. (Dec 2024) to 155.40 Cr., marking an increase of 1.40 Cr..
  • For Operating Profit, as of Mar 2025, the value is 0.82 Cr.. The value appears to be declining and may need further review. It has decreased from 10.01 Cr. (Dec 2024) to 0.82 Cr., marking a decrease of 9.19 Cr..
  • For OPM %, as of Mar 2025, the value is 0.52%. The value appears to be declining and may need further review. It has decreased from 6.10% (Dec 2024) to 0.52%, marking a decrease of 5.58%.
  • For Other Income, as of Mar 2025, the value is 1.90 Cr.. The value appears strong and on an upward trend. It has increased from -3.34 Cr. (Dec 2024) to 1.90 Cr., marking an increase of 5.24 Cr..
  • For Interest, as of Mar 2025, the value is 1.51 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 1.77 Cr. (Dec 2024) to 1.51 Cr., marking a decrease of 0.26 Cr..
  • For Depreciation, as of Mar 2025, the value is 7.96 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 8.23 Cr. (Dec 2024) to 7.96 Cr., marking a decrease of 0.27 Cr..
  • For Profit before tax, as of Mar 2025, the value is -6.75 Cr.. The value appears to be declining and may need further review. It has decreased from -3.33 Cr. (Dec 2024) to -6.75 Cr., marking a decrease of 3.42 Cr..
  • For Tax %, as of Mar 2025, the value is 17.48%. The value appears to be improving (decreasing) as expected. It has decreased from 56.46% (Dec 2024) to 17.48%, marking a decrease of 38.98%.
  • For Net Profit, as of Mar 2025, the value is -7.93 Cr.. The value appears to be declining and may need further review. It has decreased from -5.22 Cr. (Dec 2024) to -7.93 Cr., marking a decrease of 2.71 Cr..
  • For EPS in Rs, as of Mar 2025, the value is -0.75. The value appears to be declining and may need further review. It has decreased from -0.48 (Dec 2024) to -0.75, marking a decrease of 0.27.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: June 16, 2025, 4:35 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Sales 865847816720636594572551520525513573
Expenses 733723667619570561533485473512490562
Operating Profit 1321241481016633396646132311
OPM % 15%15%18%14%10%6%7%12%9%3%5%2%
Other Income -104187-61127251513620-7
Interest 543211222266
Depreciation 137144149554827191310101132
Profit before tax -114-63382831436647727-35
Tax % 16%474%973%63%59%40%37%31%31%6%42%17%
Net Profit -132-32-28141119284632715-41
EPS in Rs -11.55-2.96-2.521.351.081.792.614.403.070.631.43-3.78
Dividend Payout % -13%-51%-59%111%140%84%57%34%49%236%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)75.76%12.50%150.00%-21.43%72.73%47.37%64.29%-30.43%-78.12%114.29%-373.33%
Change in YoY Net Profit Growth (%)0.00%-63.26%137.50%-171.43%94.16%-25.36%16.92%-94.72%-47.69%192.41%-487.62%

OnMobile Global Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-4%
5 Years:0%
3 Years:3%
TTM:12%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-300%
Stock Price CAGR
10 Years:-5%
5 Years:13%
3 Years:-24%
1 Year:-26%
Return on Equity
10 Years:1%
5 Years:2%
3 Years:0%
Last Year:-5%

Last Updated: Unknown

Balance Sheet

Last Updated: June 16, 2025, 11:36 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 114109108104106106106104106106106106
Reserves 653548511459471460484522547549543516
Borrowings 8846200002187131744
Other Liabilities 343337316277238307294272250238218204
Total Liabilities 1,1981,040955841814872905906910906885870
Fixed Assets 5032461066955119101100102100300292
CWIP 12554211207114610
Investments 4172939312019218314195676868
Other Assets 642716751675636561620646642593515510
Total Assets 1,1981,040955841814872905906910906885870

Below is a detailed analysis of the balance sheet data for OnMobile Global Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Mar 2025, the value is 106.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 106.00 Cr..
  • For Reserves, as of Mar 2025, the value is 516.00 Cr.. The value appears to be declining and may need further review. It has decreased from 543.00 Cr. (Mar 2024) to 516.00 Cr., marking a decrease of 27.00 Cr..
  • For Borrowings, as of Mar 2025, the value is 44.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 17.00 Cr. (Mar 2024) to 44.00 Cr., marking an increase of 27.00 Cr..
  • For Other Liabilities, as of Mar 2025, the value is 204.00 Cr.. The value appears to be improving (decreasing). It has decreased from 218.00 Cr. (Mar 2024) to 204.00 Cr., marking a decrease of 14.00 Cr..
  • For Total Liabilities, as of Mar 2025, the value is 870.00 Cr.. The value appears to be improving (decreasing). It has decreased from 885.00 Cr. (Mar 2024) to 870.00 Cr., marking a decrease of 15.00 Cr..
  • For Fixed Assets, as of Mar 2025, the value is 292.00 Cr.. The value appears to be declining and may need further review. It has decreased from 300.00 Cr. (Mar 2024) to 292.00 Cr., marking a decrease of 8.00 Cr..
  • For CWIP, as of Mar 2025, the value is 0.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1.00 Cr. (Mar 2024) to 0.00 Cr., marking a decrease of 1.00 Cr..
  • For Investments, as of Mar 2025, the value is 68.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 68.00 Cr..
  • For Other Assets, as of Mar 2025, the value is 510.00 Cr.. The value appears to be declining and may need further review. It has decreased from 515.00 Cr. (Mar 2024) to 510.00 Cr., marking a decrease of 5.00 Cr..
  • For Total Assets, as of Mar 2025, the value is 870.00 Cr.. The value appears to be declining and may need further review. It has decreased from 885.00 Cr. (Mar 2024) to 870.00 Cr., marking a decrease of 15.00 Cr..

Notably, the Reserves (516.00 Cr.) exceed the Borrowings (44.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +861151089035101739-244438-24
Cash from Investing Activity +-17993-18-3-52-9217-1417-32-51-32
Cash from Financing Activity +19-108-65-81-14-19-24-23-11-8-122
Net Cash Flow-73100256-32-101102-194-14-33

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow44.0078.00128.00101.0066.0033.0018.0058.0039.000.006.00-33.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days9086928985981011021001139299
Inventory Days
Days Payable
Cash Conversion Cycle9086928985981011021001139299
Working Capital Days5317-0111018-114-024220
ROCE %7%1%-1%4%9%5%5%5%10%6%2%5%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters48.22%48.20%48.09%48.08%48.03%48.01%47.95%47.94%47.94%47.90%47.90%47.90%
FIIs0.48%0.82%0.82%0.82%0.95%0.50%0.60%0.42%1.15%0.36%0.25%0.31%
DIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.00%0.00%0.00%0.00%
Public51.30%50.97%51.10%51.08%51.00%51.48%51.45%51.63%50.91%51.75%51.86%51.80%
No. of Shareholders81,27898,10598,05097,91396,29394,00587,76085,02688,30487,45491,80292,092

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -3.781.440.643.084.42
Diluted EPS (Rs.) -3.781.430.643.054.42
Cash EPS (Rs.) -0.772.501.614.045.68
Book Value[Excl.RevalReserv]/Share (Rs.) 58.5761.1661.7561.8159.92
Book Value[Incl.RevalReserv]/Share (Rs.) 58.5761.1661.7561.8159.92
Revenue From Operations / Share (Rs.) 53.9048.3249.5449.2052.76
PBDIT / Share (Rs.) 1.503.982.194.977.28
PBIT / Share (Rs.) -1.542.931.223.986.05
PBT / Share (Rs.) -3.262.500.674.466.41
Net Profit / Share (Rs.) -3.811.440.633.064.46
NP After MI And SOA / Share (Rs.) -3.781.430.643.074.40
PBDIT Margin (%) 2.788.244.4110.0913.78
PBIT Margin (%) -2.856.052.468.0911.46
PBT Margin (%) -6.055.161.369.0512.14
Net Profit Margin (%) -7.072.981.286.228.44
NP After MI And SOA Margin (%) -7.012.961.296.248.34
Return on Networth / Equity (%) -6.452.341.034.977.34
Return on Capital Employeed (%) -2.574.681.916.259.78
Return On Assets (%) -4.611.720.743.565.07
Total Debt / Equity (X) 0.060.020.010.000.00
Asset Turnover Ratio (%) 0.650.570.570.220.22
Current Ratio (X) 1.221.221.471.701.79
Quick Ratio (X) 1.221.221.471.701.79
Dividend Payout Ratio (NP) (%) 0.000.00233.9848.6633.74
Dividend Payout Ratio (CP) (%) 0.000.0093.1736.8726.39
Earning Retention Ratio (%) 0.000.00-133.9851.3466.26
Cash Earning Retention Ratio (%) 0.000.006.8363.1373.61
Interest Coverage Ratio (X) 2.629.2838.9870.1181.39
Interest Coverage Ratio (Post Tax) (X) -3.654.3621.0636.6045.85
Enterprise Value (Cr.) 476.39587.15560.531107.13792.69
EV / Net Operating Revenue (X) 0.831.141.072.131.44
EV / EBITDA (X) 29.8413.8824.1721.1110.43
MarketCap / Net Operating Revenue (X) 0.821.241.222.331.67
Retention Ratios (%) 0.000.00-133.9851.3366.25
Price / BV (X) 0.760.980.971.861.47
Price / Net Operating Revenue (X) 0.821.241.222.331.67
EarningsYield -0.080.020.010.020.04

After reviewing the key financial ratios for OnMobile Global Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is -3.78. This value is below the healthy minimum of 5. It has decreased from 1.44 (Mar 24) to -3.78, marking a decrease of 5.22.
  • For Diluted EPS (Rs.), as of Mar 25, the value is -3.78. This value is below the healthy minimum of 5. It has decreased from 1.43 (Mar 24) to -3.78, marking a decrease of 5.21.
  • For Cash EPS (Rs.), as of Mar 25, the value is -0.77. This value is below the healthy minimum of 3. It has decreased from 2.50 (Mar 24) to -0.77, marking a decrease of 3.27.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 58.57. It has decreased from 61.16 (Mar 24) to 58.57, marking a decrease of 2.59.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 58.57. It has decreased from 61.16 (Mar 24) to 58.57, marking a decrease of 2.59.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 53.90. It has increased from 48.32 (Mar 24) to 53.90, marking an increase of 5.58.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 1.50. This value is below the healthy minimum of 2. It has decreased from 3.98 (Mar 24) to 1.50, marking a decrease of 2.48.
  • For PBIT / Share (Rs.), as of Mar 25, the value is -1.54. This value is below the healthy minimum of 0. It has decreased from 2.93 (Mar 24) to -1.54, marking a decrease of 4.47.
  • For PBT / Share (Rs.), as of Mar 25, the value is -3.26. This value is below the healthy minimum of 0. It has decreased from 2.50 (Mar 24) to -3.26, marking a decrease of 5.76.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is -3.81. This value is below the healthy minimum of 2. It has decreased from 1.44 (Mar 24) to -3.81, marking a decrease of 5.25.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is -3.78. This value is below the healthy minimum of 2. It has decreased from 1.43 (Mar 24) to -3.78, marking a decrease of 5.21.
  • For PBDIT Margin (%), as of Mar 25, the value is 2.78. This value is below the healthy minimum of 10. It has decreased from 8.24 (Mar 24) to 2.78, marking a decrease of 5.46.
  • For PBIT Margin (%), as of Mar 25, the value is -2.85. This value is below the healthy minimum of 10. It has decreased from 6.05 (Mar 24) to -2.85, marking a decrease of 8.90.
  • For PBT Margin (%), as of Mar 25, the value is -6.05. This value is below the healthy minimum of 10. It has decreased from 5.16 (Mar 24) to -6.05, marking a decrease of 11.21.
  • For Net Profit Margin (%), as of Mar 25, the value is -7.07. This value is below the healthy minimum of 5. It has decreased from 2.98 (Mar 24) to -7.07, marking a decrease of 10.05.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is -7.01. This value is below the healthy minimum of 8. It has decreased from 2.96 (Mar 24) to -7.01, marking a decrease of 9.97.
  • For Return on Networth / Equity (%), as of Mar 25, the value is -6.45. This value is below the healthy minimum of 15. It has decreased from 2.34 (Mar 24) to -6.45, marking a decrease of 8.79.
  • For Return on Capital Employeed (%), as of Mar 25, the value is -2.57. This value is below the healthy minimum of 10. It has decreased from 4.68 (Mar 24) to -2.57, marking a decrease of 7.25.
  • For Return On Assets (%), as of Mar 25, the value is -4.61. This value is below the healthy minimum of 5. It has decreased from 1.72 (Mar 24) to -4.61, marking a decrease of 6.33.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.06. This value is within the healthy range. It has increased from 0.02 (Mar 24) to 0.06, marking an increase of 0.04.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.65. It has increased from 0.57 (Mar 24) to 0.65, marking an increase of 0.08.
  • For Current Ratio (X), as of Mar 25, the value is 1.22. This value is below the healthy minimum of 1.5. There is no change compared to the previous period (Mar 24) which recorded 1.22.
  • For Quick Ratio (X), as of Mar 25, the value is 1.22. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 1.22.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 2.62. This value is below the healthy minimum of 3. It has decreased from 9.28 (Mar 24) to 2.62, marking a decrease of 6.66.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is -3.65. This value is below the healthy minimum of 3. It has decreased from 4.36 (Mar 24) to -3.65, marking a decrease of 8.01.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 476.39. It has decreased from 587.15 (Mar 24) to 476.39, marking a decrease of 110.76.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 0.83. This value is below the healthy minimum of 1. It has decreased from 1.14 (Mar 24) to 0.83, marking a decrease of 0.31.
  • For EV / EBITDA (X), as of Mar 25, the value is 29.84. This value exceeds the healthy maximum of 15. It has increased from 13.88 (Mar 24) to 29.84, marking an increase of 15.96.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 0.82. This value is below the healthy minimum of 1. It has decreased from 1.24 (Mar 24) to 0.82, marking a decrease of 0.42.
  • For Retention Ratios (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 30. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Price / BV (X), as of Mar 25, the value is 0.76. This value is below the healthy minimum of 1. It has decreased from 0.98 (Mar 24) to 0.76, marking a decrease of 0.22.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 0.82. This value is below the healthy minimum of 1. It has decreased from 1.24 (Mar 24) to 0.82, marking a decrease of 0.42.
  • For EarningsYield, as of Mar 25, the value is -0.08. This value is below the healthy minimum of 5. It has decreased from 0.02 (Mar 24) to -0.08, marking a decrease of 0.10.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of OnMobile Global Ltd as of July 3, 2025 is: 34.36

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of July 3, 2025, OnMobile Global Ltd is Overvalued by 36.61% compared to the current share price 54.20

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of OnMobile Global Ltd as of July 3, 2025 is: 22.05

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of July 3, 2025, OnMobile Global Ltd is Overvalued by 59.32% compared to the current share price 54.20

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: -35.82%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of 14.00, which is a positive sign.
  2. The company has higher reserves (521.92 cr) compared to borrowings (22.00 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (644.33 cr) and profit (11.25 cr) over the years.
  1. The stock has a low average ROCE of 4.83%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 95.58, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in OnMobile Global Ltd:
    1. Net Profit Margin: -7.07%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: -2.57% (Industry Average ROCE: 14.42%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: -6.45% (Industry Average ROE: 16.81%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): -3.65
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.22
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 0 (Industry average Stock P/E: 47.33)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.06
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

OnMobile Global Ltd. is a Public Limited Listed company incorporated on 27/09/2000 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(CIN) is L64202KA2000PLC027860 and registration number is 027860. Currently Company is involved in the business activities of Other telecommunications activities. Company's Total Operating Revenue is Rs. 239.31 Cr. and Equity Capital is Rs. 106.32 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Telecom ServicesTower#1, 94/1C & 94/2, Veerasandra Village, Attibele Hobli, Bengaluru Karnataka 560100investors@onmobile.com
http://www.onmobile.com
Management
NamePosition Held
Mr. Fran�ois-Charles SiroisExecutive Chairman & CEO
Mr. Paul LamontagneVice Chairman & Independent Director
Ms. Geeta MathurIndependent Director
Mr. Ajai PuriIndependent Director
Mr. Shimi ShahIndependent Director
Mr. Fr�d�ric LavoieNon Executive Director

FAQ

What is the intrinsic value of OnMobile Global Ltd?

OnMobile Global Ltd's intrinsic value (as of 03 July 2025) is 34.36 — 36.61% lower the current market price of 54.20, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 576 Cr. market cap, FY2025-2026 high/low of 95.3/40.0, reserves of 516 Cr, and liabilities of 870 Cr.

What is the Market Cap of OnMobile Global Ltd?

The Market Cap of OnMobile Global Ltd is 576 Cr..

What is the current Stock Price of OnMobile Global Ltd as on 03 July 2025?

The current stock price of OnMobile Global Ltd as on 03 July 2025 is 54.2.

What is the High / Low of OnMobile Global Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of OnMobile Global Ltd stocks is ₹95.3/40.0.

What is the Stock P/E of OnMobile Global Ltd?

The Stock P/E of OnMobile Global Ltd is .

What is the Book Value of OnMobile Global Ltd?

The Book Value of OnMobile Global Ltd is 58.6.

What is the Dividend Yield of OnMobile Global Ltd?

The Dividend Yield of OnMobile Global Ltd is 0.00 %.

What is the ROCE of OnMobile Global Ltd?

The ROCE of OnMobile Global Ltd is 2.45 %.

What is the ROE of OnMobile Global Ltd?

The ROE of OnMobile Global Ltd is 4.79 %.

What is the Face Value of OnMobile Global Ltd?

The Face Value of OnMobile Global Ltd is 10.0.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in OnMobile Global Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE