Eternal Ltd - Stock Valuation and Financial Performance

BSE: 543320 | NSE: ZOMATO | e-Commerce | Large Cap

Eternal Share Price

227.55 3.05 1.36%
as on 21-Mar'25 16:59

DeciZen - make an informed investing decision on Eternal

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat overvalued

3. Price Trend

Semi Strong

Eternal stock performance -

P/E Ratio (CD):
331.21
Market Cap:
2,19,593.7 Cr.
52-wk low:
146.9
52-wk high:
304.5

Is Eternal Ltd an attractive stock to invest in?

1. Is Eternal Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Eternal Ltd is a below average quality company.

2. Is Eternal Ltd undervalued or overvalued?

The key valuation ratios of Eternal Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Eternal Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Eternal Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Eternal:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Eternal Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -25.6%-99%-94.8%-11.4%-49.1%-142.9%-18.3%-9.8%-5.4%1.8%-
Value Creation
Index
-3.3-9.8-9.4-2.0-5.4-13.7-2.6-1.9-1.5-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 96.71853324661,3132,6051,9944,1927,07912,11417,972
Sales YoY Gr.-91.3%79.6%40.4%181.5%98.4%-23.5%110.3%68.9%71.1%-
Adj EPS -0.8-2.9-1.9-0.5-8-10.40-1.8-1.20.40.7
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 22.70.14.89.60.9020.121.722.731
Adj Net
Profit
-148-573-387-105-1,819-2,342-587-1,410-973363666
Cash Flow from Ops. -69.7-455-134-84.3-1,761-2,144-1,018-693-844646-
Debt/CF from Ops. 00-0-00000-0.10-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 71.1%56%82.5%71.1%
Adj EPS NANANANA
BVPS30.7%18.7%NA4.6%
Share Price - - 41% 30.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-25.8-99.1-98.4-14.9-95.2-141.1-13.3-11.5-5.41.82.6
Op. Profit
Mgn %
-141.2-235.8-41.8-17.8-167.6-88.7-23.8-44.4-17.70.23.6
Net Profit
Mgn %
-152.9-309.6-116.8-22.6-142-90.6-29.6-34-13.833.7
Debt to
Equity
0000000000-
Working Cap
Days
08992971088842859644118160
Cash Conv.
Cycle
0-4-9-26-11-12-22-9-7-434

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 2.60%

Sales growth is growing at healthy rate in last 3 years 82.47%

Sales growth is good in last 4 quarters at 70.06%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Eternal Ltd.

Standalone Consolidated
TTM EPS (₹) 1.9 0.7
TTM Sales (₹ Cr.) 8,249 17,972
BVPS (₹.) 34.4 31
Reserves (₹ Cr.) 32,231 28,971
P/BV 6.62 7.34
PE 123.30 331.21
From the Market
52 Week Low / High (₹) 146.85 / 304.50
All Time Low / High (₹) 40.55 / 304.50
Market Cap (₹ Cr.) 2,19,594
Equity (₹ Cr.) 965
Face Value (₹) 1
Industry PE 115.8

Management X-Ray of Eternal:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:0%Institutions:67.82%Non-Institutions:32.18%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Sep22Dec22Mar23Jun23Sep23Dec23Mar24Jun24Sep24Dec240%2%4%6%8%10%
Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Zomato Ltd. : Q2FY24 Result Update - 06 Nov 2023

Particulars

Q2FY24 (Rs. Crs)

YoY Trend

Comments

Revenue

2,848

+71%

Food delivery/Hyperpure/Blinkit adjusted revenue1 were up 11%/21%/32% QoQ respectively.
EBITDA

-47

+85%

Food delivery adjusted EBITDA2 came in at Rs. 204 Cr. Blinkit loss narrowed to Rs. 125 Cr.
EBITDA Margin

-2%

+ 1710 bps

Consolidated Adjusted EBITDA margin came in at +1%.
PAT

36

+114%

 

1Adjusted Revenue= Revenue (+) Delivery costs

2Adjusted EBITDA = EBITDA (+) share-based payment expense (-) rent

Strong growth numbers across segments. Blinkit business turning contribution positive was a surprise.

Zomato Ltd: Initiating Coverage - 11 Oct 2023

"Zomato enroute Profitability, Blinkit and Hyperpure scaling up"

Dining is no more limited to restaurants; food delivery has gained an equal mindshare in the lives of millennials. People of all ages, from 10-year-olds to those in their 70s, have been users of online food delivery services in India. The growth of this industry is accelerated by changing food habits, work related migration and more people coming in the workforce. Zomato & Swiggy are now well-known names in most Indian households. In the early years, there was a lot of cash burnt and many companies merged, were bought, or went bankrupt. But now, things have settled, and there are two big companies dominating the market, making it a duopoly. 

How Zomato shaped up over the years: 

The journey began in 2008 when the company started with the restaurant listings business. This initial venture paved the way for the entry into the food delivery marketplace in 2015. In 2017, the company made a significant move by acquiring Runnr, strategically shifting from a third-party food delivery service to a comprehensive first-party full-stack food delivery business.

As the food delivery business continued to expand, and with access to an extensive network of restaurants, the company further diversified in 2018 by acquiring Hyperpure. This decision was a natural progression, enabling the development of B2B sourcing capabilities through Hyperpure and enhancing last-mile delivery efficiency through the food delivery arm. These strategic steps provided the foundation for entering the realm of quick commerce which made it acquire Blinkit. 

Their acquisition history suggest that they have been conscious about acquisition and ventured into businesses that are adjacent to their core food delivery business and their will be synergies which can be gained from the customer acquisition as well as cost reductions in the operational side. 

Today, as the company focuses on scaling its dining-out business, it has identified another promising opportunity in the form of Zomato Live - an events and ticketing business that complements its dining-out operations.

Business segments:

Zomato has evolved itself into a company which provides a holistic approach in the Food business. Its verticals can be described as,

  1. Food delivery

Zomato operates a technology platform that provides customers with a convenient, on-demand solution to search and discover restaurants, order food, and have it delivered reliably and quickly. Orders placed on our platform are fulfilled by a last mile delivery fleet comprising of independent delivery partners who on-board themselves on the platform. In FY23, 647 million orders were delivered to 58 million annual transacting customers on Zomato platform. 

Zomato Gold: Company launched a new membership program in January 2023 with a host of benefits including free delivery on orders meeting certain criteria, on-time guarantee, priority access to more restaurants during peak hours and exclusive offers from a number of restaurants on both delivery and dining-out. 

Zomato has also made Intercity Legends offering exclusively available to Gold members. Customers can become Zomato Gold members by paying a membership fee (~449 Rs per quarter). As at the end of FY23, Zomato Gold had 1.8 million active members. Growing adoption of Gold program drives higher frequency of ordering and now contributes to 30%+ of GOV (Gross Order Value) in the food delivery business.

New Initiatives in Zomato  

  1. Intercity legends - Intercity Legends lets customers order iconic dishes of legendary restaurants across the country and have them delivered to their doorstep. How this works: Food is freshly prepared by the restaurant which is packed in reusable & tamper-proof containers and then transported to its destination. State-of-the-art mobile refrigeration technology preserves the food without the need to freeze it or add any kind of preservative. Currently available across 5 cities in India with ~150 restaurant partners onboarded. 

 

  1. Zomato Everyday- This is a new initiative that aims to bring the taste of home-cooked meals to customers, offering fresh home-style dishes crafted by real home-chefs at affordable prices. Zomato Everyday aims to provide customers with the experience of wholesome meals that are not only affordable but also convenient to order, with a focus on quality ingredients and the care of home-chefs. It's a way for people to have a taste of home even when they are away from their families. This service is currently operational only in Gurugram.

 

  1. B2B supplies (Hyperpure)

Hyperpure is a B2B supplies service tailored for restaurants in India. It sources fresh, high-quality ingredients directly from farmers, mills, producers, and processors, streamlining the supply chains for its restaurant partners. This approach not only enhances the efficiency and predictability of the supply process but also elevates the overall food quality served by these restaurants.

 

Hyperpure acts as a one-stop solution, addressing multiple challenges faced by restaurants such as quality ingredients, reliable delivery, cost management, sustainable sourcing and reduced wastage. 

C. Quick commerce (Blinkit): 

Blinkit is a quick commerce marketplace delivering groceries and essentials to customers within minutes. Zomato completed its acquisition of Blinkit (formerly Grofers) in August 2022 and since then Blinkit operates as a wholly owned subsidiary of Zomato Limited. Blinkit hosts thousands of SKUs across a variety of product categories, in a network of warehouses and distributed dark stores. Customers can view and order these products on the Blinkit marketplace app. Blinkit also facilitates last-mile delivery of products to customers from dark stores. These dark stores are located close to the customer, within a radius of 2-3 kms which allows for quick delivery. For Blinkit, margin levers for break-even over the next few quarters include wallet share gains and strong operating leverage.

Scale up of Hyperpure & Blinkit: 

Revenue and orders in Blinkit are scaling up really fast.

Path to Profitability:

Earlier this year, Zomato’s management had said it expects to turn EBITDA positive by Q4 FY24, and is eyeing net profitability by Q2 FY25. In a surprising turn of events, the company reported a net profit of Rs. 2 crore in Q1FY24 itself (aided by deferred tax adjustment). This was against the previous year’s loss of Rs. 186 crore. This significant milestone reflected a positive shift in its business model and strategy. This achievement has garnered attention and improved outlook on the sustainability of this business.

Going forward, we will be seeing Food delivery business increasing its profitability and other businesses grow along with margin improvements. This shall be on account of cost reduction initiatives which were majorly due to reduction in fixed operating costs like salaries and synergy benefits as the new businesses use core business resources. This provides the company a potent combination to grow & maintain profitability.

Concerns:

  1. ESOP Costs : Company rewards its employees with ESOPs. Further issue of significant ESOPS shall impact value creation for minority shareholders.  
  2. Capital allocation: Company currently has Rs. 11,000 Cr of cash & equivalents for maintaining its cash burn in newer businesses and acquisitions. Misallocation of the same in uncorrelated businesses and cash burn being higher than expected to establish base for Blinkit & Hyperpure shall pose threat for shareholder value creation. 

Management Guidance on Growth:

Management expects to continue to see 60%+ YoY GOV growth in Blinkit business while continuing to improve unit economics as the business is still very nascent, with only ~4 million monthly transacting customers and a limited geographical footprint, especially given the massive size of the opportunity. Based on recent volumes, they are expecting a QoQ GOV growth of 20%+ in Q2FY24.

Management believes that Food Delivery business could get to 4-5% Adjusted EBITDA margin (as a % of GOV) in few quarters from now. However, executing on margin improvement in core business is going to get harder after they approach the 4-5% range.

Zomato: Q1FY24 Result Update - 07 Aug 2023

Particulars

Q1FY24

YoY Trend

Comments

Revenue

2,416

+71%

Driven by 14% YoY GOV (Gross order value) growth in food delivery

EBITDA

-48

NA

 

EBITDA Margin

-2.0%

NA

Improved due to superior cost control led by organisation restructuring.

PAT

2

NA

Jumped to profitability because of a tax adjustment of Rs. 17 Cr

Big beat on all parameters. The tilt to profitability has been done well ahead of the timeline. Quick commerce (Blinkit) business has turned contribution positive as well. Management has guided for adjusted revenue growth of >40% over next 2-3 years.

 

Key Ratios of Eternal

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales971853324661,3132,6051,9944,1927,07912,114
Operating Expenses 2336244745513,5134,9422,4696,0638,33212,106
Manufacturing Costs4915521,3432,18976181350448
Material Costs0000171091925251,3952,882
Employee Cost 1304082872906017997411,6331,4651,659
Other Costs 992071722081,5531,8451,4603,7245,1227,117
Operating Profit -137-439-142-85-2,200-2,337-475-1,870-1,2538
Operating Profit Margin (%) -141.0%-237.0%-42.6%-18.2%-167.0%-89.7%-23.8%-44.6%-17.7%0.1%
Other Income 1722672087170133514725881
Interest 131625621310124972
Depreciation 2751111162684138150437526
Exceptional Items 0-104-18801,200-122-32529700
Profit Before Tax -148-574-390-106-1,001-2,386-815-1,221-1,015291
Tax 00000012-44-60
Profit After Tax -148-574-390-106-1,001-2,386-816-1,223-971351
PAT Margin (%) -153.0%-310.0%-117.0%-22.8%-76.3%-91.6%-40.9%-29.2%-13.7%2.9%
Adjusted EPS (₹)-0.8-2.9-2.2-0.5-4.2-11.80.0-1.6-1.20.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 4015471461,1382,4364397,74515,38018,16719,730
Share Capital 00131174244252455764836868
Reserves 401547149642,1931877,29014,61617,33118,862
Minority Interest00-48-31-7-6-7-7-7
Debt00111110410
Long Term Debt0011110060
Short Term Debt00000010350
Trade Payables56243868372269297429679886
Others Liabilities 191831041335372,1976661,5262,7212,751
Total Liabilities 6496542861,3503,3152,9008,70417,32821,60123,360

Fixed Assets

Gross Block4354964956468212,3352,3662,3697,3847,977
Accumulated Depreciation30782214745247443805055811,070
Net Fixed Assets4054182741712971,5911,9861,8646,8036,907
CWIP 21111101718
Investments 16457438292,1453242,2054,7186,76511,645
Inventories00002415408388
Trade Receivables1312192670123130160457794
Cash Equivalents 482201062082393609041,5761,017731
Others Assets17-55-1581145624983,4648,9716,4693,177
Total Assets 6496542861,3503,3152,9008,70417,32821,60123,360

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -70-455-134-84-1,761-2,144-1,018-693-844646
PBT -148-574-390-106-1,001-2,386-815-1,221-1,015291
Adjustment 3716329422-962259535298378342
Changes in Working Capital 41-41-37523015-757248-176118
Tax Paid -1-2-2-5-28-3219-19-31-105
Cash Flow From Investing Activity -382-97137-824-1,2761,735-5,244-7,938457-347
Capex -428-47-3-5-46-21-10-57-101-202
Net Investments 44-57131-824-1,2071,731-5,224-7,599879-763
Others 1794-2325-10-282-321618
Cash Flow From Financing Activity 477549-19613,1503596,4028,750-127-207
Net Proceeds from Shares 157009702,2623906,6089,0081132
Net Proceeds from Borrowing 000-8000000
Interest Paid -10-1-100-2-10-50-69
Dividend Paid 0000000000
Others 3205500-1888-31-204-248-88-170
Net Cash Flow 26-2253113-50140119-51492
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-36.91-121.3-139.07-21.74-63.43-200.51-21.84-10.79-5.791.85
ROCE (%)-25.59-98.95-94.82-11.44-49.12-142.88-18.27-9.82-5.371.82
Asset Turnover Ratio0.150.280.710.570.560.840.340.320.360.54
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/A1.84
Working Capital Days
Receivable Days49241718131423131619
Inventory Days0000102233
Payable Days00004,8411,07353825314599

Eternal Ltd Stock News

Eternal Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Eternal on 21-Mar-2025 16:59 is ₹227.6.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Mar-2025 16:59 the market cap of Eternal stood at ₹2,19,593.7.
The latest P/E ratio of Eternal as of 21-Mar-2025 16:59 is 123.3.
The latest P/B ratio of Eternal as of 21-Mar-2025 16:59 is 6.62.
The 52-week high of Eternal is ₹304.5 and the 52-week low is ₹146.8.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Eternal is ₹8,249 ( Cr.) .

About Eternal Ltd

Incorporated in 2010, Zomato is one of the leading online Food Service platforms in terms of the value of food sold as of Dec 31, 2020. Zomato's technology platform connects customers, restaurant partners and delivery partners, serving their multiple needs. Customers use its platform to search and discover restaurants, read and write customer generated reviews and view and upload photos, order food delivery, book a table and make payments while dining-out at restaurants. On the other hand, it provides restaurant partners with industry-specific marketing tools which enable them to engage and acquire customers to grow their business while also providing a reliable and efficient last mile delivery service. It also operate a one-stop procurement solution, Hyperpure, which supplies high quality ingredients to restaurant partners. It also provides its delivery partners with transparent and flexible earning opportunities. The company’s business is built around the core idea that over time, people in India are going out to eat at restaurants more than they cook at home.

Business area of the company

The company has two core business-to-customer (B2C) offerings - (i) Food delivery and (ii) Dining-out, in addition to its business-to-business (B2B) offering (iii) Hyperpure. Another important part of its business is (iv) Zomato Pro, its customer loyalty program which encompasses both food delivery and dining-out. Each of its B2C as well as B2B offerings help increase the value of its platform for its customers, enabling it to further attract new customers and to deepen engagement with existing customers. Each of its offerings also helps improve Assortment, Affordability, Accessibility and Quality (AAAQ) of restaurant food for its customers thereby helping grow the restaurant industry.

Awards and accreditations

  • 2018: Awarded Technology Fast 50 Winner by Deloitte Touche Tohmatsu India LLP.
  • 2018: INCA Technology/App of the Year by National Restaurants Association of India.
  • 2018: Ranked amongst India’s Most Attractive Brands by TRA Research.
  • 2018: Young Turk of the Year at India Business Leader Awards 2018.
  • 2019: Ranked amongst India’s Most Consumer Focused Brands by TRA Research.
  • 2019: Ranked amongst Top Companies: Where India Wants to Work by LinkedIn.
  • 2020: Ranked amongst Top 10 Overall Publishers by Downloads by AppAnnie.
  • 2020: Best brand voice by Twitter.
  • 2020: Ranked amongst India’s most desired brands by TRA Research.
  • 2021: High-Growth Companies Asia Pacific 2021 by NIKKEI Asia and Financial Times.

Major events

  • 2011: First institutional fund raise by the company.
  • 2015: Launch of food delivery in India.
  • 2016: Launch of table reservation.
  • 2017: Launch of customer membership program (currently, ‘Zomato Pro’).
  • 2018: Added capability of hyperlocal delivery platform by acquisition of Carthero Technologies.
  • 2019: Launch of Hyperpure, a B2B supplies business for restaurant partners.
  • 2020: Expansion of food delivery business across 500 cities in India.
  • 2020: Acquisition of ‘Uber Eats India Assets’ of ‘Uber Eats India Business’ from Uber India.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
Please wait your portfolio is updating...