Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:26 am
Author: Getaka|Social: XLinkedIn

OnMobile Global Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹65.70Undervalued by 51.38%vs CMP ₹43.40

P/E (26.5) × ROE (4.9%) × BV (₹61.50) × DY (2.00%)

₹42.47Fairly Valued by 2.14%vs CMP ₹43.40
MoS: -2.2% (Negative)Confidence: 43/100 (Low)Models: 4 Under, 1 Fair, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹57.8826%Under (+33.4%)
Graham NumberEarnings₹47.4918%Fair (+9.4%)
DCFCash Flow₹8.2515%Over (-81%)
Net Asset ValueAssets₹61.578%Under (+41.9%)
EV/EBITDAEnterprise₹33.8910%Over (-21.9%)
Earnings YieldEarnings₹16.308%Over (-62.4%)
ROCE CapitalReturns₹56.328%Under (+29.8%)
Revenue MultipleRevenue₹53.946%Under (+24.3%)
Consensus (8 models)₹42.47100%Fairly Valued
Key Drivers: ROE 4.9% is below cost of equity. | Wide model spread (₹8–₹62) — 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%

*Investments are subject to market risks

Investment Snapshot

50
OnMobile Global Ltd scores 50/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health58/100 · Moderate
ROCE 2.3% WeakROE 4.9% 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
P/E 26.5 vs industry 35.8 In-lineROCE 2.3% vs industry 14.5% Below peersROE 4.9% vs industry 16.3% 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. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:26 am

Market Cap 461 Cr.
Current Price 43.4
Intrinsic Value₹42.47
High / Low 75.1/40.0
Stock P/E26.5
Book Value 61.5
Dividend Yield0.00 %
ROCE2.34 %
ROE4.94 %
Face Value 10.0
PEG Ratio-2.23

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

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 461 Cr. 43.4 75.1/40.026.5 61.50.00 %2.34 %4.94 % 10.0
Reliance Communications Ltd 218 Cr. 0.79 1.95/0.75 3500.00 %%% 5.00
Mahanagar Telephone Nigam Ltd 1,519 Cr. 24.1 58.2/20.3 4570.00 %6.76 %% 10.0
Tata Teleservices (Maharashtra) Ltd 6,879 Cr. 35.2 81.2/30.1 1010.00 %50.3 %% 10.0
Tejas Networks Ltd 7,466 Cr. 420 914/294 1870.60 %15.5 %12.8 % 10.0
Industry Average154,437.75 Cr288.7835.80148.490.25%14.53%16.28%8.54

All Competitor Stocks of OnMobile Global Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 130.89128.20137.06133.77119.73122.68123.50129.30164.01156.22125.33128.16135.69
Expenses 128.39126.17125.70125.84119.57120.03124.29128.69154.00155.40119.07119.73130.09
Operating Profit 2.502.0311.367.930.162.65-0.790.6110.010.826.268.435.60
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 7.23-6.394.158.184.423.47-3.65-1.84-3.341.9022.409.719.56
Interest 0.010.250.511.051.261.751.291.521.771.511.541.751.87
Depreciation 2.662.582.872.862.812.678.038.108.237.968.158.428.84
Profit before tax 7.06-7.1912.1312.200.511.70-13.76-10.85-3.33-6.7518.977.974.45
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 4.09-2.129.858.54-2.40-0.68-15.30-12.10-5.22-7.9315.595.953.51
EPS in Rs 0.38-0.200.930.80-0.24-0.06-1.44-1.11-0.48-0.751.470.570.34

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

Quarterly Chart

Profit & Loss - Annual Report

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

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 865847816720636594572551520525513573545
Expenses 733723667619570561533485473512490561524
Operating Profit 132124148101663339664613231221
OPM % 15%15%18%14%10%6%7%12%9%3%5%2%4%
Other Income -104187-61127251513620-744
Interest 5432112222677
Depreciation 13714414955482719131010113233
Profit before tax -114-63382831436647727-3525
Tax % 16%474%973%63%59%40%37%31%31%6%42%17%
Net Profit -132-32-28141119284632715-4117
EPS in Rs -11.55-2.96-2.521.351.081.792.614.403.070.631.43-3.781.63
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: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

Balance Sheet

Last Updated: December 4, 2025, 1:45 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 114109108104106106106104106106106106106
Reserves 653548511459471460484522547549543516548
Borrowings 884620000218713174480
Other Liabilities 343337316277238307294272250238218203248
Total Liabilities 1,1981,040955841814872905906910906885869982
Fixed Assets 5032461066955119101100102100300282298
CWIP 1255421120711461111
Investments 417293931201921831419567686868
Other Assets 642716751675636561620646642593515509615
Total Assets 1,1981,040955841814872905906910906885869982

Reserves and Borrowings Chart

Cash Flow

MonthMar 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 -73100256-32-101102-194-14-34
Free Cash Flow -115103106723101114-78-43-38-46
CFO/OP 109%115%106%121%82%116%102%87%-44%515%115%-277%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow44.0078.00128.00101.0066.0033.0018.0058.0039.000.006.00-32.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 86928985981011021001139299122
Inventory Days
Days Payable
Cash Conversion Cycle 86928985981011021001139299122
Working Capital Days 10-0111018-112-12216-107
ROCE %1%-1%4%9%5%5%5%10%6%2%5%-2%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 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 96,29394,00587,76085,02688,30487,45491,80292,09291,08489,67385,96082,627

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

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

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. 239.31 Cr. and Equity Capital is Rs. 106.32 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Entertainment & MediaTower#1, 94/1C & 94/2, Veerasandra Village, Attibele Hobli, Bengaluru Karnataka 560100Contact not found
Management
NamePosition Held
Mr. Fran�ois-Charles SiroisExecutive Chairman & CEO
Mr. Paul LamontagneVice Chairman & Independent Director
Mr. Ajai PuriIndependent Director
Mr. Shimi ShahIndependent Director
Mr. Fr�d�ric LavoieNon Executive Director
Mrs. Radhika VenugopalWhole Time Director

FAQ

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

As of 14 April 2026, OnMobile Global Ltd's intrinsic value is ₹42.47, which is 2.14% lower than the current market price of ₹43.40, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (4.94 %), book value (₹61.5), 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 ₹43.40 as of 14 April 2026, with a FY2026-2027 high of ₹75.1 and low of ₹40.0. The stock is currently near its 52-week low. Market cap stands at ₹461 Cr..

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

OnMobile Global Ltd has a P/E ratio of 26.5, which is below the industry average of 35.80. This is broadly in line with or below the industry average.

Is OnMobile Global Ltd financially healthy?

Key indicators for OnMobile Global Ltd: ROCE of 2.34 % is on the lower side compared to the industry average of 14.53%; ROE of 4.94 % is below ideal levels (industry average: 16.28%). 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 ₹43.40. The company is currently not paying meaningful dividends.

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
Explore Industry-wise Stock Analysis Reports