What is the intrinsic value of OnMobile Global Ltd and is it undervalued?

As of 25 July 2026, OnMobile Global Ltd's intrinsic value is 24.48, which is 68.49% lower than the current market price of 77.70, suggesting the stock is overvalued. Calculated using the PE ratio method factoring in ROE (1.85 %), book value (58.7), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of OnMobile Global Ltd?

OnMobile Global Ltd is trading at 77.70 as of 25 July 2026, with a FY2026-2027 high of 77.9 and low of 40.2. The stock is currently near its 52-week high. Market cap stands at 824 Cr..

How does OnMobile Global Ltd's P/E ratio compare to its industry?

OnMobile Global Ltd has a P/E ratio of , which is below the industry average of 10.34. This is broadly in line with or below the industry average.

Is OnMobile Global Ltd financially healthy?

Key indicators: ROCE of 0.20 % is on the lower side. Dividend yield is 0.00 %.

Is OnMobile Global Ltd profitable and how is the profit trend?

OnMobile Global Ltd reported a net profit of -41 Cr in Mar 2025 on revenue of 573 Cr. Compared to 32 Cr in Mar 2022, the net profit shows a declining trend.

Does OnMobile Global Ltd pay dividends?

OnMobile Global Ltd has a dividend yield of 0.00 % at the current price of 77.70. The company is currently not paying meaningful dividends.

OnMobile Global Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹13.29Overvalued by 82.90%vs CMP ₹77.70

P/E (15.0) × ROE (1.9%) × BV (₹58.70) × DY (2.00%)

Defaults: P/E=15

₹24.48Overvalued by 68.49%vs CMP ₹77.70

MoS: -217.4% (Negative)Confidence: 63/100 (Moderate)Models: All 7: Overvalued

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹11.71	22%	Over (-84.9%)
Graham Number	Earnings	₹46.40	20%	Over (-40.3%)
Earnings Power	Earnings	₹0.26	13%	Over (-99.7%)
DCF	Cash Flow	₹15.81	17%	Over (-79.7%)
EV/EBITDA	Enterprise	₹41.49	11%	Over (-46.6%)
Earnings Yield	Earnings	₹16.30	9%	Over (-79%)
Revenue Multiple	Revenue	₹54.03	7%	Over (-30.5%)
Consensus (7 models)		₹24.48	100%	Overvalued

Key Drivers: ROE 1.9% is below cost of equity. | Wide model spread (₹0–₹54) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -11.9% · Defaults: P/E=15

*Investments are subject to market risks

Analyst Summary

OnMobile Global Ltd operates in the Telecom Services segment, current market price is ₹77.70, market cap is 824 Cr.. At a glance, ROE is 1.85 %, ROCE is 0.20 %, book value is 58.7, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹24.48, around 68.5% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹573 Cr versus the prior period change of 11.7%, while latest net profit is about ₹-41 Cr with a prior-period change of -373.3%. The 52-week range shown on this page is 77.9/40.2, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisOnMobile 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 L64…

This summary is generated from the stock page data available for OnMobile Global Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

OnMobile Global Ltd scores 47/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health50/100 · Moderate

ROCE 0.2% WeakROE 1.9% WeakD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent

Smart Money60/100 · Moderate

FII holding up 0.68% (6mo) Slight increasePromoter holding at 47.9% Stable

Earnings Quality50/100 · Moderate

OPM stable around 4% Steady

Quarterly Momentum50/100 · Moderate

Revenue (4Q): 1% YoY Flat

Industry Rank25/100 · Weak

ROCE 0.2% vs industry 19.6% Below peersROE 1.9% vs industry 14.3% Below peers3Y sales CAGR: 3% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: July 2, 2026, 9:44 pm

Market Cap	824 Cr.
Current Price	77.7
Intrinsic Value	₹24.48
High / Low	77.9/40.2
Stock P/E
Book Value	58.7
Dividend Yield	0.00 %
ROCE	0.20 %
ROE	1.85 %
Face Value	10.0
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for OnMobile Global Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
OnMobile Global Ltd	824 Cr.	77.7	77.9/40.2		58.7	0.00 %	0.20 %	1.85 %	10.0
Reliance Communications Ltd	249 Cr.	0.91	1.90/0.75		371	0.00 %	%	%	5.00
GTL Ltd	123 Cr.	7.80	11.3/4.85		346	0.00 %	%	%	10.0
Mahanagar Telephone Nigam Ltd	1,918 Cr.	30.4	53.6/20.3		476	0.00 %	2.25 %	%	10.0
Tata Teleservices (Maharashtra) Ltd	8,426 Cr.	43.1	66.8/30.1		102	0.00 %	55.6 %	%	10.0
Industry Average	153,030.89 Cr	367.13		44.80	150.96	0.17%	19.55%	14.25%	8.54

All Competitor Stocks of OnMobile Global Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	130.89	128.20	137.06	133.77	119.73	122.68	123.50	129.30	164.01	156.22	125.33	128.16	135.69
Expenses	128.39	126.17	125.70	125.84	119.57	120.03	124.29	128.69	154.00	155.40	119.07	119.73	130.09
Operating Profit	2.50	2.03	11.36	7.93	0.16	2.65	-0.79	0.61	10.01	0.82	6.26	8.43	5.60
OPM %	1.91%	1.58%	8.29%	5.93%	0.13%	2.16%	-0.64%	0.47%	6.10%	0.52%	4.99%	6.58%	4.13%
Other Income	7.23	-6.39	4.15	8.18	4.42	3.47	-3.65	-1.84	-3.34	1.90	22.40	9.71	9.56
Interest	0.01	0.25	0.51	1.05	1.26	1.75	1.29	1.52	1.77	1.51	1.54	1.75	1.87
Depreciation	2.66	2.58	2.87	2.86	2.81	2.67	8.03	8.10	8.23	7.96	8.15	8.42	8.84
Profit before tax	7.06	-7.19	12.13	12.20	0.51	1.70	-13.76	-10.85	-3.33	-6.75	18.97	7.97	4.45
Tax %	42.07%	-70.51%	18.80%	29.92%	568.63%	140.59%	11.19%	11.52%	56.46%	17.48%	17.82%	25.35%	21.35%
Net Profit	4.09	-2.12	9.85	8.54	-2.40	-0.68	-15.30	-12.10	-5.22	-7.93	15.59	5.95	3.51
EPS in Rs	0.38	-0.20	0.93	0.80	-0.24	-0.06	-1.44	-1.11	-0.48	-0.75	1.47	0.57	0.34

Last Updated: March 3, 2026, 3:59 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 6:46 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	865	847	816	720	636	594	572	551	520	525	513	573	545
Expenses	733	723	667	619	570	561	533	485	473	512	490	561	524
Operating Profit	132	124	148	101	66	33	39	66	46	13	23	12	21
OPM %	15%	15%	18%	14%	10%	6%	7%	12%	9%	3%	5%	2%	4%
Other Income	-104	18	7	-6	11	27	25	15	13	6	20	-7	44
Interest	5	4	3	2	1	1	2	2	2	2	6	7	7
Depreciation	137	144	149	55	48	27	19	13	10	10	11	32	33
Profit before tax	-114	-6	3	38	28	31	43	66	47	7	27	-35	25
Tax %	16%	474%	973%	63%	59%	40%	37%	31%	31%	6%	42%	17%
Net Profit	-132	-32	-28	14	11	19	28	46	32	7	15	-41	17
EPS in Rs	-11.55	-2.96	-2.52	1.35	1.08	1.79	2.61	4.40	3.07	0.63	1.43	-3.78	1.63
Dividend Payout %	-13%	-51%	-59%	111%	140%	84%	57%	34%	49%	236%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
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:	15%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	47%

Stock Price CAGR
10 Years:	-3%
5 Years:	7%
3 Years:	-25%
1 Year:	-35%

Return on Equity
10 Years:	1%
5 Years:	2%
3 Years:	0%
Last Year:	-5%

Last Updated: September 5, 2025, 11:55 am

No data available for the Balance Sheet data table.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	115	108	90	35	10	17	39	-24	44	38	-24	87
Cash from Investing Activity +	93	-18	-3	-52	-92	17	-14	17	-32	-51	-32	-49
Cash from Financing Activity +	-108	-65	-81	-14	-19	-24	-23	-11	-8	-1	22	16
Net Cash Flow	100	25	6	-32	-101	10	2	-19	4	-14	-34	55
Free Cash Flow	103	106	72	3	10	11	14	-78	-43	-38	-46	53
CFO/OP	115%	106%	121%	82%	116%	102%	87%	-44%	515%	115%	-277%	-331%

Free Cash Flow Chart

Financial Efficiency Indicators

Month	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	86	92	89	85	98	101	102	100	113	92	99	122
Inventory Days
Days Payable
Cash Conversion Cycle	86	92	89	85	98	101	102	100	113	92	99	122
Working Capital Days	10	-0	11	10	18	-1	12	-1	22	16	-10	7
ROCE %	1%	-1%	4%	9%	5%	5%	5%	10%	6%	2%	5%	-2%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	48.03%	48.01%	47.95%	47.94%	47.94%	47.90%	47.90%	47.90%	47.90%	47.90%	47.90%	47.90%
FIIs	0.95%	0.50%	0.60%	0.42%	1.15%	0.36%	0.25%	0.31%	0.23%	0.24%	1.86%	0.91%
DIIs	0.00%	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	51.00%	51.48%	51.45%	51.63%	50.91%	51.75%	51.86%	51.80%	51.88%	51.87%	50.25%	51.19%
No. of Shareholders	96,293	94,005	87,760	85,026	88,304	87,454	91,802	92,092	91,084	89,673	85,960	82,627

Shareholding Pattern Chart

No. of Shareholders

OnMobile Global Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-3.78	1.44	0.64	3.08	4.42
Diluted EPS (Rs.)	-3.78	1.43	0.64	3.05	4.42
Cash EPS (Rs.)	-0.77	2.50	1.61	4.04	5.68
Book Value[Excl.RevalReserv]/Share (Rs.)	58.57	61.16	61.75	61.81	59.92
Book Value[Incl.RevalReserv]/Share (Rs.)	58.57	61.16	61.75	61.81	59.92
Revenue From Operations / Share (Rs.)	53.90	48.32	49.54	49.20	52.76
PBDIT / Share (Rs.)	1.50	3.98	2.19	4.97	7.28
PBIT / Share (Rs.)	-1.54	2.93	1.22	3.98	6.05
PBT / Share (Rs.)	-3.26	2.50	0.67	4.46	6.41
Net Profit / Share (Rs.)	-3.81	1.44	0.63	3.06	4.46
NP After MI And SOA / Share (Rs.)	-3.78	1.43	0.64	3.07	4.40
PBDIT Margin (%)	2.78	8.24	4.41	10.09	13.78
PBIT Margin (%)	-2.85	6.05	2.46	8.09	11.46
PBT Margin (%)	-6.05	5.16	1.36	9.05	12.14
Net Profit Margin (%)	-7.07	2.98	1.28	6.22	8.44
NP After MI And SOA Margin (%)	-7.01	2.96	1.29	6.24	8.34
Return on Networth / Equity (%)	-6.45	2.34	1.03	4.97	7.34
Return on Capital Employeed (%)	-2.57	4.68	1.91	6.25	9.78
Return On Assets (%)	-4.61	1.72	0.74	3.56	5.07
Total Debt / Equity (X)	0.06	0.02	0.01	0.00	0.00
Asset Turnover Ratio (%)	0.65	0.57	0.57	0.22	0.22
Current Ratio (X)	1.22	1.22	1.47	1.70	1.79
Quick Ratio (X)	1.22	1.22	1.47	1.70	1.79
Dividend Payout Ratio (NP) (%)	0.00	0.00	233.98	48.66	33.74
Dividend Payout Ratio (CP) (%)	0.00	0.00	93.17	36.87	26.39
Earning Retention Ratio (%)	0.00	0.00	-133.98	51.34	66.26
Cash Earning Retention Ratio (%)	0.00	0.00	6.83	63.13	73.61
Interest Coverage Ratio (X)	2.62	9.28	38.98	70.11	81.39
Interest Coverage Ratio (Post Tax) (X)	-3.65	4.36	21.06	36.60	45.85
Enterprise Value (Cr.)	476.39	587.15	560.53	1107.13	792.69
EV / Net Operating Revenue (X)	0.83	1.14	1.07	2.13	1.44
EV / EBITDA (X)	29.84	13.88	24.17	21.11	10.43
MarketCap / Net Operating Revenue (X)	0.82	1.24	1.22	2.33	1.67
Retention Ratios (%)	0.00	0.00	-133.98	51.33	66.25
Price / BV (X)	0.76	0.98	0.97	1.86	1.47
Price / Net Operating Revenue (X)	0.82	1.24	1.22	2.33	1.67
EarningsYield	-0.08	0.02	0.01	0.02	0.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 180.16 Cr. and Equity Capital is Rs. 106.32 Cr. for the Year ended 31/03/2026.

INDUSTRY	ADDRESS	CONTACT
Entertainment & Media	Tower#1, 94/1C & 94/2, Veerasandra Village, Attibele Hobli, Bengaluru Karnataka 560100	Contact not found

Management
Name	Position Held
Mr. Fran�ois-Charles Sirois	Executive Chairman & CEO
Mr. Paul Lamontagne	Vice Chairman & Independent Director
Mr. Ajai Puri	Independent Director
Mr. Shimi Shah	Independent Director
Mr. Fr�d�ric Lavoie	Non Executive Director
Mrs. Radhika Venugopal	Whole Time Director

FAQ: Stock data is invalid or not in the correct format.